Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Pilani Investment
Join Channel
Consolidated Standalone

Pilani Investment

₹3784 89.7 | 2.4%

Market Cap ₹4190 Cr.

Stock P/E 19.9

P/B 0.3

Current Price ₹3784

Book Value ₹ 11435.8

Face Value 10

52W High ₹4080.9

Dividend Yield 0.4%

52W Low ₹ 1760

Edit Ratio

Pilani Investment Research see more...

Overview Inc. Year: 1901Industry: Finance - Investment

Pilani Investment and Industries Corporation Ltd is a holding organisation. The Company is a NBFC which is engaged in activities of holding companies. The Company is engaged in investment and associated activities. The Company is mainly engaged in investing in group corporations and mutual funds. Its subsidiaries consist of PIC Properties Ltd and PIC Realcon Ltd. PIC Properties Ltd is engaged in Rental Income. PIC Realcon Ltd is engaged in financial and funding services.

Read More..

Pilani Investment Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Pilani Investment Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Operating Revenue 98 52 53 60 112 52 54 55 107 62
Other Income 0 0 0 0 0 0 1 0 0 0
Total Income 98 52 53 60 112 53 55 55 107 62
Total Expenditure 1 1 4 2 1 1 3 2 2 5
Operating Profit 97 51 49 58 111 51 52 53 104 57
Interest Expense 15 13 14 17 19 13 16 16 17 19
Depreciation 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 82 37 35 41 92 38 37 36 87 38
Provision for Tax 17 9 9 10 27 5 10 9 22 10
Profit After Tax 64 28 26 30 66 33 27 27 64 28
Adjustments 15 5 28 15 24 3 48 -2 -10 28
Profit After Adjustments 79 33 54 45 89 36 75 25 54 56
Adjusted Earnings Per Share 71.5 29.7 49.1 41.1 80.7 32.6 67.8 22.8 49 50.1

Pilani Investment Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Operating Revenue 178 45 32 28 35 30 25 126 199 258 279 278
Other Income 0 3 0 0 0 0 0 0 1 0 1 1
Total Income 178 48 32 28 35 31 25 126 200 258 280 279
Total Expenditure 3 3 6 6 4 4 3 11 7 7 7 12
Operating Profit 175 45 26 22 31 26 22 115 192 251 273 266
Interest Expense 0 0 0 0 0 0 19 43 52 59 65 68
Depreciation 0 0 0 0 1 1 0 0 0 0 0 0
Profit Before Tax 175 45 26 22 30 23 3 72 140 191 208 198
Provision for Tax 35 4 2 1 3 3 -7 18 33 45 52 51
Profit After Tax 140 41 24 21 28 20 10 54 107 146 156 146
Adjustments -13 -103 -59 -11 15 114 2007 121 -10 55 90 64
Profit After Adjustments 128 -61 -35 10 43 134 2017 175 97 201 246 210
Adjusted Earnings Per Share 115.2 -55.3 -31.6 8.8 38.6 121 1821.9 158 87.3 181.9 222.1 189.7

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 8% 30% 56% 5%
Operating Profit CAGR 9% 33% 60% 5%
PAT CAGR 7% 42% 51% 1%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 110% 31% 17% 12%
ROE Average 1% 1% 1% 2%
ROCE Average 2% 2% 2% 3%

Pilani Investment Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 1347 1260 1198 1180 1219 5883 5108 5111 9849 11102 11169
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 2 2 2 2 2 0 0 420 415 671 411
Current Liability 63 64 62 64 38 8 267 27 411 412 342
Other Liabilities & Provisions 0 6 0 35 0 6 -4 88 376 525 494
Total Liabilities 1412 1332 1261 1281 1259 5897 5370 5646 11050 12711 12416
Loans 0 0 0 0 0 0 0 0 0 0 0
Investments 1040 1079 998 966 1078 5728 5356 4187 9004 10345 10241
Fixed Assets 3 3 3 3 3 0 0 1 0 0 0
Other Loans 5 10 4 39 4 5 1 5 6 6 5
Other Non Current Assets 0 0 0 0 0 0 0 0 0 0 0
Current Assets 364 240 257 272 173 164 14 1453 2040 2356 2166
Total Assets 1412 1332 1261 1281 1259 5897 5370 5646 11050 12711 12416

Pilani Investment Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 1 1 7 4 1 0 0 0 4 1 5
Cash Flow from Operating Activities 23 28 26 26 16 19 17 -1388 -442 -100 417
Cash Flow from Investing Activities -0 1 -5 -6 8 3 -214 1283 121 -76 -8
Cash Flow from Financing Activities -23 -23 -23 -24 -24 -21 198 108 318 181 -412
Net Cash Inflow / Outflow -0 6 -2 -3 -0 -0 0 4 -3 4 -3
Closing Cash & Cash Equivalent 1 7 4 1 1 0 0 4 1 6 1

Pilani Investment Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 115.21 -55.25 -31.6 8.81 38.59 121 1821.87 158 87.3 181.92 222.11
CEPS(Rs) 126.7 37.5 21.87 18.92 25.61 18.65 9.39 49.15 96.8 132.44 141.07
DPS(Rs) 25 25 25 25 25 25 25 25 15 15 15
Book NAV/Share(Rs) 1216.24 1137.16 1081.06 1064.89 1100.05 5313.16 4613.29 4615.97 8895.19 10027.07 10087.76
Net Profit Margin 78.84 91.19 75.02 72.84 80.16 66.13 39.43 42.95 53.72 56.8 55.96
Operating Margin 98.59 99.64 80.66 77.23 87.81 76.67 85.08 91.17 96.53 97.2 97.82
PBT Margin 98.59 99.64 80.66 77.23 87.81 75.53 10 56.93 70.31 74.32 74.49
ROA(%) 10.43 3.01 1.87 1.63 2.18 0.56 0.18 0.98 1.28 1.23 1.24
ROE(%) 10.82 3.17 1.97 1.75 2.31 0.57 0.18 1.06 1.43 1.4 1.4
ROCE(%) 13.51 3.46 2.11 1.85 2.53 0.66 0.38 2.11 2.37 2.19 2.26
Price/Earnings(x) 11.91 0 0 98.57 39.99 14.91 0.85 5.08 18.16 9.33 7.31
Price/Book(x) 1.13 0.93 1.21 0.82 1.4 0.34 0.34 0.17 0.18 0.17 0.16
Dividend Yield(%) 1.83 2.3 0 2.06 1.16 0.99 1.15 2.22 0.95 0.88 0.92
EV/Net Sales(x) 6.09 18.85 0.02 33.45 49.38 65.68 77.78 10.37 12.79 11.41 9.06
EV/Core EBITDA(x) 6.18 18.85 0.03 42.89 55.07 75.39 89.47 11.33 13.22 11.73 9.25
Interest Earned Growth(%) 543.47 -74.51 -28.93 -11.66 21.44 -12.09 -17.19 399.74 57.95 29.62 8.19
Net Profit Growth 485.24 -70.51 -41.54 -14.24 33.64 -27.48 -50.61 444.25 97.57 37.06 6.58
EPS Growth(%) 297.36 -147.96 42.81 127.89 337.92 213.52 1405.74 -91.33 -44.75 108.39 22.1
Interest Coverage(x) % 0 0 0 0 0 67.18 1.13 2.66 3.68 4.25 4.19

Pilani Investment Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 57.55 57.55 57.55 57.55 57.55 57.55 57.55 57.55 57.55 57.55
FII 0.36 0.38 0.5 0.54 0.54 0.53 0.53 0.53 0.5 0.47
DII 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.26 0.25 0.25
Public 41.84 41.82 41.71 41.67 41.67 41.67 41.67 41.66 41.7 41.74
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.3 times its book value
  • Company has delivered good profit growth of 50% CAGR over last 5 years
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 1% over the last 3 years.

* 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.

Pilani Investment News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!