Powerica Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Electric Equipment | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Powerica

DeciZen not available for IPO

10 Year X-Ray of Powerica:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % 13.2%14.4%6.7%8.4%10.5%14.5%12.2%9.3%8.4%4.6%-
Value Creation
Index
-0.10.0-0.5-0.4-0.30.0-0.1-0.3-0.4-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,1601,4521,1571,0231,2001,3071,2381,3241,244890890
Sales YoY Gr.-25.2%-20.4%-11.6%17.4%8.9%-5.3%7%-6.1%-28.4%-
Adj EPS 12.716.68.813.615.431.121.816.113.1-8.3-3.9
YoY Gr.-30.7%-46.7%53.6%13.6%102.1%-30.1%-25.9%-18.8%-163.6%-
BVPS (₹) 159.1169.5174.6181.2185.3219245.2256.4269.2217.3197.2
Adj Net
Profit
59.477.641.357.164.911982.961.549.9-28.8-6
Cash Flow from Ops. 224024795.3158213122139169220-
Debt/CF from Ops. 0.8013.71.80.90.50.11.11.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -2.9%-5.8%-10.4%-28.4%
Adj EPS -195.5%-188.4%-172.6%-163.6%
BVPS3.5%3.2%-3.9%-19.3%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on
Equity %
8.210.15.17.28.414.79.46.45-3.2-1.9
Op. Profit
Mgn %
13.81411.414.716.315.814.512.113.814.6NAN
Net Profit
Mgn %
5.15.33.65.65.49.16.74.64-3.2-0.7
Debt to
Equity
0.20.20.30.50.40.20.100.20.5-
Working Cap
Days
103961361431201041121211462160
Cash Conv.
Cycle
272533393633403951600

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Powerica Ltd.

Standalone Consolidated
TTM EPS (₹) -3.9 0
TTM Sales (₹ Cr.) 890 0
BVPS (₹.) 197.2 5
Reserves (₹ Cr.) 732 -
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 7.6
Face Value (₹) 5
Industry PE 91.8

Management X-Ray of Powerica:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Powerica

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Sales1,160.321,452.491,156.971,022.721,200.451,307.131,237.681,324.061,243.85890.17
Operating Expenses 1,000.361,248.541,025.57875.291,005.161,100.451,058.111,163.871,073.61762.33
Manufacturing Costs15.2925.5518.0657.3564.2585.1380.9990.1584.6575.61
Material Costs860.511,064.66849.63702.52812.92872.49822.76885.09834.95572.83
Employee Cost 60.1168.3871.3167.2478.6795.5197.99101.7586.0661.90
Other Costs 64.4589.9686.5848.1849.3347.3356.3686.8767.9551.99
Operating Profit 159.97203.94131.40147.42195.29206.68179.57160.20170.24127.84
Operating Profit Margin (%) 13.8%14.0%11.4%14.4%16.3%15.8%14.5%12.1%13.7%14.4%
Other Income 20.9334.5328.9733.1618.6434.3032.6822.2429.3237.46
Interest 9.4218.856.5920.1925.5922.1910.124.0415.7539.65
Depreciation 70.58101.2091.9389.5299.3389.1488.9290.66107.10111
Exceptional Items 0000000000
Profit Before Tax 100.90118.4261.8570.8789.01129.66113.2087.7376.7114.64
Tax 38.2436.9915.95-2.51218.5813.6418.3414.2029.61
Profit After Tax 62.6681.4345.9073.3868.01121.0799.5669.3962.51-14.96
PAT Margin (%) 5.4%5.6%4.0%7.2%5.7%9.3%8.0%5.2%5.0%-1.7%
Adjusted EPS (₹)13.417.49.817.416.231.826.118.216.4-4.3
Dividend Payout Ratio (%)22%34%41%34%62%0%0%32%15%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21

Equity and Liabilities

Shareholders Fund 744.44793.23817.23763.40780.71834.09933.92976.651,025.57749.51
Share Capital 9.369.369.368.438.437.627.6219.0519.0517.25
Reserves 735.08783.87807.87754.97772.28826.47926.30957.601,006.53732.26
Minority Interest0000000000
Debt179.21192.45250.25281.0797.93140.3534.260162.81359.08
Long Term Debt147.91190.36250.25281.0797.9340.3517.290162.81359.08
Short Term Debt31.302.0900010016.96000
Trade Payables131.69185.99102.43115.43129.72125.76144.40130.10136.07112.55
Others Liabilities 299334.75293.27287.25442.18265.75156.66396.97458.93510.02
Total Liabilities 1,354.341,506.421,463.181,447.151,450.541,365.941,269.241,503.721,783.381,731.15

Fixed Assets

Gross Block905.96915.91970.112,211.772,234.491,378.161,377.401,681.121,682.211,965.86
Accumulated Depreciation177.22269.88357.671,391.691,498.59624.99703.67789.62884.55985.32
Net Fixed Assets728.73646.04612.44820.08735.90753.17673.73891.49797.66980.53
CWIP 9.976.20305.4112.136.8915.545.9236.9611.15
Investments 154.21162.43342.93189.10228.11222.08138.65155.29408.30209.21
Inventories117.98209.2096.50138.17117.42110.70112.35131.33157.1884.21
Trade Receivables140.69145.26124.77133.80169173.42190.41160.18192.59131.14
Cash Equivalents 98.92212.3019.2032.7816.7040.237.626.85-12.1731.68
Others Assets103.85125.01237.35127.81171.2759.46130.94152.66202.86283.24
Total Assets 1,354.341,506.421,463.181,447.151,450.541,365.941,269.241,503.721,783.381,731.15

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Cash Flow From Operating Activity 223.550247.4095.25158.08213.16122.16139.02169.43219.98
PBT 100.90061.8570.8789.01129.66113.2087.7376.7114.64
Adjustment 61.18088.6882.22101.8771.4569.6376.25104.31114.98
Changes in Working Capital 85.840110.18-42.69-15.5931.02-34-10.90.1591.57
Tax Paid -21.490-13.31-15.15-17.20-24.65-30.66-22.20-15.75-8.39
Cash Flow From Investing Activity -273.680-369.6422.09-53.083.25-4.27-69.25-331.19-95.42
Capex -281.740-199.89-157.68-16.62-45.04-92.03-45.19-88.45-238.91
Net Investments 00-174.16179.50-36.4648.8294.34-6.31-239.07213.62
Others 8.0604.420.270-0.54-6.57-17.75-3.67-70.13
Cash Flow From Financing Activity 99.8101.69-106.60-119.10-191.95-150.46-70.64141.57-80.68
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0032.5900-183.42-139.44-40.03162.91218.61
Interest Paid 00-8.89-20.13-26.20-22.44-11.01-4.20-9.86-35.71
Dividend Paid -27.250-18.72-28.08-42.1200-26.41-11.480
Others 127.060-3.29-58.39-50.7813.91000-263.58
Net Cash Flow 49.680-120.5510.74-14.1024.46-32.57-0.87-20.1943.89
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Ratios
ROE (%)8.6910.595.79.298.811511.267.266.24-1.69
ROCE (%)13.1814.386.678.3510.514.4512.29.258.414.61
Asset Turnover Ratio1.031.120.850.750.910.960.950.760.51
PAT to CFO Conversion(x)3.5705.391.32.321.761.2322.71N/A
Working Capital Days
Receivable Days36333943434453485266
Inventory Days37374439363032344249
Payable Days55546257555360575879

Powerica Ltd Stock News

Powerica Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Powerica on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Powerica stood at ₹0.00.
The latest P/E ratio of Powerica as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Powerica as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Powerica is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Powerica is ₹890.2 ( Cr.) .

About Powerica Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.