WEBSITE BSE:504093 NSE : PANA ENERG 06 Dec, 16:00
Market Cap ₹348 Cr.
Stock P/E 29.9
P/B 3.3
Current Price ₹464.2
Book Value ₹ 138.7
Face Value 10
52W High ₹615
Dividend Yield 1.91%
52W Low ₹ 357.6
Panasonic Energy India Company Ltd is a renowned subsidiary of the multinational corporation Panasonic Corporation. Established in India, the company focuses on the manufacturing and distribution of a wide range of high-quality energy solutions. With a commitment to sustainability and technological innovation, Panasonic Energy India aims to provide reliable and eco-friendly products to meet the growing energy demands of consumers. The company's diverse product portfolio includes batteries, solar modules, lighting solutions, and energy storage systems. Panasonic Energy India is dedicated to delivering efficient and durable energy solutions that cater to various industries, including automotive, consumer electronics, industrial, and residential sectors. Through its state-of-the-art manufacturing facilities, extensive research and development capabilities, and strong commitment to customer satisfaction, Panasonic Energy India has established itself as a trusted leader in the energy sector in India and beyond.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 61 | 66 | 66 | 61 | 77 | 68 | 75 | 73 | 63 | 69 |
Other Income | 1 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Income | 61 | 67 | 66 | 63 | 77 | 69 | 75 | 73 | 64 | 69 |
Total Expenditure | 58 | 66 | 68 | 69 | 73 | 63 | 68 | 71 | 58 | 63 |
Operating Profit | 3 | 1 | -1 | -6 | 4 | 6 | 7 | 2 | 7 | 6 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Exceptional Income / Expenses | 0 | -7 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 3 | -7 | -2 | -8 | 3 | 5 | 6 | 1 | 6 | 5 |
Provision for Tax | 1 | -2 | -1 | -2 | 1 | 1 | 2 | 0 | 1 | 1 |
Profit After Tax | 2 | -5 | -2 | -6 | 3 | 3 | 5 | 1 | 4 | 4 |
Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | 2 | -5 | -2 | -6 | 3 | 3 | 5 | 1 | 4 | 4 |
Adjusted Earnings Per Share | 2.6 | -6.9 | -2.1 | -7.8 | 3.5 | 4.6 | 6 | 1.4 | 5.5 | 5.4 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 225 | 238 | 241 | 208 | 206 | 207 | 204 | 232 | 242 | 253 | 292 | 280 |
Other Income | 2 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 |
Total Income | 226 | 242 | 245 | 213 | 210 | 212 | 207 | 236 | 245 | 257 | 295 | 281 |
Total Expenditure | 210 | 214 | 218 | 200 | 193 | 203 | 199 | 219 | 229 | 260 | 276 | 260 |
Operating Profit | 16 | 28 | 27 | 12 | 16 | 9 | 9 | 17 | 16 | -3 | 19 | 22 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
Exceptional Income / Expenses | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 |
Profit Before Tax | 13 | 27 | 25 | 10 | 14 | 6 | 5 | 14 | 13 | -14 | 15 | 18 |
Provision for Tax | 5 | 9 | 8 | 4 | 4 | 1 | 2 | 4 | 3 | -3 | 4 | 4 |
Profit After Tax | 7 | 18 | 17 | 6 | 10 | 5 | 3 | 10 | 9 | -11 | 12 | 14 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 7 | 18 | 17 | 6 | 10 | 5 | 3 | 10 | 9 | -11 | 12 | 14 |
Adjusted Earnings Per Share | 9.9 | 23.8 | 22 | 8.4 | 13.1 | 6.2 | 4.2 | 13.8 | 12.5 | -14.2 | 15.5 | 18.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 15% | 8% | 7% | 3% |
Operating Profit CAGR | 0% | 4% | 16% | 2% |
PAT CAGR | 0% | 6% | 19% | 6% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 5% | 16% | 27% | 4% |
ROE Average | 12% | 3% | 5% | 9% |
ROCE Average | 16% | 5% | 7% | 13% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 73 | 84 | 95 | 98 | 103 | 101 | 99 | 106 | 109 | 92 | 103 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 5 | 3 | 3 | 3 | 1 | 1 | 3 | 2 | 2 | -1 | 2 |
Total Current Liabilities | 28 | 39 | 35 | 31 | 29 | 25 | 29 | 32 | 31 | 39 | 37 |
Total Liabilities | 106 | 127 | 133 | 132 | 133 | 127 | 131 | 139 | 141 | 131 | 141 |
Fixed Assets | 16 | 14 | 19 | 17 | 19 | 16 | 22 | 24 | 23 | 24 | 23 |
Other Non-Current Assets | 1 | 5 | 8 | 7 | 7 | 13 | 8 | 8 | 10 | 8 | 19 |
Total Current Assets | 90 | 108 | 106 | 108 | 108 | 98 | 100 | 108 | 109 | 99 | 99 |
Total Assets | 106 | 127 | 133 | 132 | 133 | 127 | 131 | 139 | 141 | 131 | 141 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 16 | 25 | 39 | 4 | 12 | 11 | 22 | 5 | 10 | 12 | 6 |
Cash Flow from Operating Activities | 10 | 20 | 2 | 33 | -2 | 8 | -2 | 20 | -7 | -8 | 27 |
Cash Flow from Investing Activities | 1 | -3 | -3 | -19 | 5 | 10 | -10 | -11 | 15 | 10 | -29 |
Cash Flow from Financing Activities | -2 | -3 | -6 | -6 | -5 | -6 | -4 | -4 | -7 | -6 | -1 |
Net Cash Inflow / Outflow | 9 | 14 | -7 | 8 | -1 | 12 | -17 | 4 | 2 | -5 | -3 |
Closing Cash & Cash Equivalent | 25 | 39 | 32 | 12 | 11 | 22 | 5 | 10 | 12 | 6 | 3 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 9.91 | 23.78 | 22.04 | 8.36 | 13.06 | 6.15 | 4.2 | 13.77 | 12.52 | -14.18 | 15.52 |
CEPS(Rs) | 13.6 | 26.66 | 24.85 | 11.27 | 16.23 | 9.84 | 8.42 | 17.57 | 16.73 | -9.96 | 20.49 |
DPS(Rs) | 3.5 | 7 | 7 | 5.5 | 7 | 4 | 4 | 8 | 7.5 | 0 | 8.85 |
Book NAV/Share(Rs) | 97.25 | 112.48 | 126.07 | 130.56 | 136.77 | 134.6 | 132.11 | 141.52 | 144.82 | 122.36 | 137.03 |
Core EBITDA Margin(%) | 5.43 | 8.97 | 8.29 | 3.27 | 5.84 | 2.19 | 2.34 | 5.78 | 5.1 | -2.54 | 5.6 |
EBIT Margin(%) | 5.02 | 10.05 | 8.97 | 4.17 | 6.53 | 2.88 | 2.71 | 6.22 | 5.27 | -5.47 | 5.37 |
Pre Tax Margin(%) | 4.85 | 10.03 | 8.95 | 4.1 | 6.49 | 2.82 | 2.55 | 6.02 | 5.18 | -5.57 | 5.29 |
PAT Margin (%) | 2.88 | 6.62 | 5.94 | 2.6 | 4.65 | 2.22 | 1.55 | 4.44 | 3.89 | -4.2 | 3.98 |
Cash Profit Margin (%) | 3.95 | 7.42 | 6.7 | 3.5 | 5.77 | 3.56 | 3.1 | 5.67 | 5.2 | -2.95 | 5.26 |
ROA(%) | 7.21 | 15.3 | 12.73 | 4.74 | 7.4 | 3.55 | 2.45 | 7.64 | 6.69 | -7.82 | 8.56 |
ROE(%) | 10.51 | 22.68 | 18.48 | 6.52 | 9.77 | 4.53 | 3.15 | 10.06 | 8.74 | -10.62 | 11.97 |
ROCE(%) | 18.35 | 34.45 | 27.92 | 10.45 | 13.74 | 5.88 | 5.51 | 14.08 | 11.86 | -13.82 | 16.14 |
Receivable days | 36.14 | 36.87 | 42.42 | 33.8 | 11.53 | 7.4 | 6.8 | 7.88 | 8.52 | 10.99 | 10.27 |
Inventory Days | 34.61 | 32.17 | 33.8 | 44.57 | 52.29 | 51.64 | 59.24 | 49.9 | 48.96 | 58.58 | 44.35 |
Payable days | 17.26 | 12.57 | 14.64 | 24.57 | 30.28 | 26.17 | 26 | 30.2 | 32.33 | 29.11 | 27.07 |
PER(x) | 6.23 | 12 | 13.39 | 34.22 | 26.06 | 32.21 | 25.63 | 14.5 | 22.21 | 0 | 26.29 |
Price/Book(x) | 0.64 | 2.54 | 2.34 | 2.19 | 2.49 | 1.47 | 0.82 | 1.41 | 1.92 | 1.77 | 2.98 |
Dividend Yield(%) | 5.66 | 2.45 | 2.37 | 1.92 | 2.06 | 2.02 | 3.71 | 4.01 | 2.7 | 0 | 2.17 |
EV/Net Sales(x) | 0.09 | 0.73 | 0.78 | 0.73 | 0.97 | 0.45 | 0.15 | 0.37 | 0.66 | 0.58 | 1.01 |
EV/Core EBITDA(x) | 1.31 | 6.18 | 6.95 | 12.42 | 12.31 | 10.68 | 3.64 | 4.93 | 10 | -54.31 | 15.25 |
Net Sales Growth(%) | 8.86 | 6.22 | 1.2 | -13.67 | -1.26 | 0.84 | -1.9 | 14.16 | 3.94 | 4.88 | 15.45 |
EBIT Growth(%) | 234.44 | 108.74 | -7.81 | -59.73 | 36.94 | -56.6 | -7.9 | 162.36 | -11.88 | -208.75 | 213.38 |
PAT Growth(%) | 202.14 | 139.94 | -7.33 | -62.06 | 56.22 | -52.92 | -31.67 | 227.55 | -9.06 | -213.28 | 209.47 |
EPS Growth(%) | 202.14 | 139.94 | -7.33 | -62.06 | 56.22 | -52.92 | -31.67 | 227.55 | -9.06 | -213.28 | 209.47 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 3.15 | 2.73 | 3.03 | 3.46 | 3.68 | 3.94 | 3.46 | 3.4 | 3.49 | 2.51 | 2.72 |
Quick Ratio(x) | 2.33 | 2.12 | 2.25 | 2.46 | 2.69 | 2.74 | 2.2 | 2.54 | 2.29 | 1.4 | 1.97 |
Interest Cover(x) | 28.83 | 374.76 | 368.42 | 63.67 | 142.02 | 45.33 | 17.68 | 31.22 | 56.54 | -50.39 | 69.99 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 58.06 | 58.06 | 58.06 | 58.06 | 58.06 | 58.06 | 58.06 | 58.06 | 58.06 | 58.06 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 41.94 | 41.94 | 41.94 | 41.94 | 41.94 | 41.94 | 41.94 | 41.94 | 41.94 | 41.94 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About