BSE: 500327 | NSE: PILITA | Plastic Products | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that PIL ITALICA Lifestyle Ltd is a below average quality company.
The key valuation ratios of PIL ITALICA Lifestyle Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of PIL ITALICA Lifestyle Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 0% | 49.6% | 66.9% | 14.7% | 6.6% | 7.3% | 8% | 5.6% | 6.3% | 8.5% | - |
| Value Creation Index ⓘ | NA | 2.5 | 3.8 | 0.1 | -0.5 | -0.5 | -0.4 | -0.6 | -0.6 | -0.4 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 39.6 | 42.5 | 58.7 | 72 | 53.3 | 48.5 | 54.7 | 67.6 | 85.3 | 97.2 | 95 |
| Sales YoY Gr. | - | 7.2% | 38.2% | 22.7% | -26.1% | -8.9% | 12.7% | 23.5% | 26.3% | 14% | - |
| Adj EPS ⓘ | 0 | 0 | 0.2 | 0.4 | 0.1 | 0 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 |
| YoY Gr. | - | 0% | 850% | 110.5% | -72.5% | -72.7% | 433.3% | -37.5% | 30% | 53.9% | - |
| BVPS (₹) ⓘ | -0.1 | -0.1 | 0.9 | 2.4 | 2.5 | 2.6 | 2.7 | 2.8 | 3 | 3.2 | 3.3 |
| Adj Net Profit ⓘ | 0.5 | 0.4 | 4.2 | 9.3 | 2.6 | 0.8 | 3.7 | 2.4 | 3 | 4.6 | 5 |
| Cash Flow from Ops. ⓘ | -1.4 | -0.1 | -12.2 | -24.7 | -3.7 | -3.8 | -2.8 | -2.5 | 8.4 | 11.8 | - |
| Debt/CF from Ops. ⓘ | -1.5 | -64.2 | -0.1 | -0 | 0 | -1 | -2.2 | -5.6 | 1.3 | 1.3 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 10.5% | 12.8% | 21.1% | 14% | ||||
| Adj EPS ⓘ | 29.2% | 12.7% | 7.7% | 53.9% | ||||
| BVPSⓘ | NA | 4.6% | 5.1% | 6.8% | ||||
| Share Price | 9.7% | 19.4% | 23.2% | 27.4% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -10.8 | -32.6 | 33.2 | 22.7 | 4.5 | 1.3 | 6 | 3.7 | 4.5 | 6.4 | 6.5 |
| Op. Profit Mgn % ⓘ | -2.9 | -0.6 | 2.5 | 5.6 | 4.9 | 9.6 | 10.4 | 6.8 | 6.9 | 8.4 | 9.4 |
| Net Profit Mgn % ⓘ | 1.2 | 0.9 | 7.1 | 13 | 4.9 | 1.6 | 6.8 | 3.5 | 3.6 | 4.7 | 5.2 |
| Debt to Equity ⓘ | -1.5 | -3.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0 |
| Working Cap Days ⓘ | 64 | 68 | 131 | 229 | 374 | 368 | 418 | 356 | 286 | 241 | 122 |
| Cash Conv. Cycle ⓘ | 44 | 48 | 46 | 47 | 68 | 66 | 102 | 95 | 77 | 77 | 82 |
Return on Equity has increased versus last 3 years average to 6.50%
Sales growth is growing at healthy rate in last 3 years 21.12%
Net Profit has been subdued in last 3 years 7.72%
Sales growth is not so good in last 4 quarters at 0.86%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 0.2 | - |
| TTM Sales (₹ Cr.) | 94.8 | - |
| BVPS (₹.) ⓘ | 3.3 | - |
| Reserves (₹ Cr.) ⓘ | 53 | - |
| P/BV ⓘ | 4.29 | - |
| PE ⓘ | 66.19 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 10.15 / 17.63 |
| All Time Low / High (₹) | 0.29 / 28.75 |
| Market Cap (₹ Cr.) | 330 |
| Equity (₹ Cr.) | 23.5 |
| Face Value (₹) | 1 |
| Industry PE ⓘ | 43 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 40 | 43 | 59 | 72 | 53 | 49 | 55 | 68 | 85 | 97 |
| Operating Expenses ⓘ | 41 | 43 | 57 | 68 | 51 | 44 | 49 | 63 | 79 | 89 |
| Manufacturing Costs | 4 | 4 | 4 | 5 | 6 | 7 | 7 | 7 | 10 | 12 |
| Material Costs | 33 | 33 | 48 | 57 | 39 | 30 | 31 | 43 | 53 | 57 |
| Employee Cost | 2 | 2 | 3 | 3 | 3 | 4 | 5 | 7 | 8 | 9 |
| Other Costs ⓘ | 2 | 3 | 2 | 2 | 3 | 3 | 5 | 6 | 9 | 11 |
| Operating Profit ⓘ | -1 | 0 | 1 | 4 | 3 | 5 | 6 | 5 | 6 | 8 |
| Operating Profit Margin (%) | -2.9% | -0.6% | 2.5% | 5.6% | 4.9% | 9.6% | 10.4% | 6.8% | 6.9% | 8.4% |
| Other Income ⓘ | 2 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Interest ⓘ | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Depreciation ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Exceptional Items ⓘ | 2 | 0 | 7 | 2 | 1 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 2 | 0 | 9 | 6 | 4 | 4 | 5 | 3 | 4 | 6 |
| Tax ⓘ | 0 | 0 | 0 | -5 | 1 | 4 | 1 | 1 | 1 | 2 |
| Profit After Tax | 2 | 0 | 9 | 11 | 3 | 1 | 4 | 3 | 3 | 5 |
| PAT Margin (%) | 5.0% | 0.9% | 15.6% | 14.9% | 5.9% | 1.6% | 6.8% | 3.7% | 3.6% | 4.8% |
| Adjusted EPS (₹) | 0.1 | 0.0 | 0.4 | 0.5 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | 0.2 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | -1 | -1 | 20 | 56 | 60 | 60 | 64 | 67 | 70 | 74 |
| Share Capital ⓘ | 21 | 21 | 22 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
| Reserves ⓘ | -22 | -22 | -2 | 33 | 36 | 37 | 41 | 43 | 46 | 51 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 1 | 2 | 0 | 0 | 0 | 4 | 6 | 14 | 11 | 15 |
| Long Term Debt | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Short Term Debt | 0 | 2 | 0 | 0 | 0 | 4 | 6 | 13 | 10 | 15 |
| Trade Payables | 1 | 1 | 10 | 5 | 3 | 5 | 3 | 2 | 3 | 2 |
| Others Liabilities ⓘ | 12 | 12 | 15 | -1 | -4 | -2 | 0 | 1 | 3 | 6 |
| Total Liabilities ⓘ | 13 | 14 | 44 | 61 | 59 | 67 | 73 | 84 | 87 | 97 |
Fixed Assets | ||||||||||
| Gross Block | 77 | 78 | 78 | 78 | 79 | 45 | 47 | 52 | 56 | 72 |
| Accumulated Depreciation | 73 | 73 | 74 | 74 | 74 | 39 | 40 | 39 | 40 | 41 |
| Net Fixed Assetsⓘ | 4 | 4 | 4 | 4 | 4 | 6 | 7 | 13 | 16 | 31 |
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 |
| Inventories | 5 | 5 | 9 | 8 | 9 | 11 | 17 | 15 | 17 | 18 |
| Trade Receivables | 1 | 2 | 11 | 7 | 5 | 6 | 5 | 4 | 6 | 7 |
| Cash Equivalents | 0 | 1 | 4 | 2 | 0 | 0 | 1 | 1 | 2 | 2 |
| Others Assetsⓘ | 2 | 2 | 16 | 40 | 40 | 44 | 43 | 48 | 44 | 37 |
| Total Assets ⓘ | 13 | 14 | 44 | 61 | 59 | 67 | 73 | 84 | 87 | 97 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -1 | 0 | -12 | -25 | -4 | -4 | -3 | -3 | 8 | 12 |
| PBT ⓘ | 0 | 0 | 2 | 4 | 3 | 4 | 5 | 3 | 4 | 6 |
| Adjustment ⓘ | 1 | 1 | 0 | -3 | -2 | -2 | -2 | -2 | 2 | 2 |
| Changes in Working Capital ⓘ | -4 | -1 | -22 | -27 | -4 | -6 | -6 | -4 | 3 | 4 |
| Tax Paid ⓘ | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Investing Activity ⓘ | -1 | 0 | 0 | 0 | -1 | -2 | -2 | -8 | -4 | -16 |
| Capex | -1 | 0 | 0 | 0 | -1 | -2 | -2 | -6 | -4 | -16 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 3 | 1 | 16 | 23 | 3 | 6 | 4 | 11 | -4 | 3 |
| Net Proceeds from Shares ⓘ | 6 | 0 | 11 | 26 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | 0 | 0 | -1 | 0 | 0 | 2 | 2 | -1 | -1 | -1 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | -2 | 2 | 5 | -3 | 3 | 4 | 2 | 12 | -3 | 4 |
| Net Cash Flow ⓘ | 0 | 0 | 3 | -2 | -2 | 0 | 0 | 0 | 1 | -1 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | N/A | N/A | 98.88 | 28.34 | 5.43 | 1.33 | 5.96 | 3.85 | 4.47 | 6.43 |
| ROCE (%) | N/A | N/A | 66.93 | 14.72 | 6.64 | 7.31 | 7.96 | 5.57 | 6.32 | 8.51 |
| Asset Turnover Ratio | 3.74 | 3.56 | 2.18 | 1.39 | 0.89 | 0.9 | 0.78 | 0.86 | 1 | 1.06 |
| PAT to CFO Conversion(x) | -0.5 | N/A | -1.33 | -2.27 | -1.33 | -4 | -0.75 | -1 | 2.67 | 2.4 | Working Capital Days |
| Receivable Days | 13 | 15 | 38 | 45 | 40 | 34 | 36 | 25 | 22 | 23 |
| Inventory Days | 40 | 41 | 41 | 43 | 59 | 64 | 95 | 86 | 67 | 65 |
| Payable Days | 11 | 9 | 40 | 47 | 41 | 48 | 46 | 22 | 18 | 17 |
Peacock Industries (PIL) is an ISO 9001:2000 company having it, registered office at Kodiyat Road, Sisarma, Udaipur (Rajasthan) and regional office at New Delhi.
PIL was incorporated on March 16, 1992 as a public limited company and entered into the capital market on December 4, 1992 with a public issue of 59 lakh equity shares of Rs. 10 each aggregating to Rs 590 lakh. The company commenced commercial production on March 12, 1993.
PIL is engaged in the manufacturing of Plastic Moulded, Household and Industrial Articles, Moulded Furniture.
PIL has all its manufacturing facilities in Udaipur, which is connected with all types of infrastructural facilities such as Road, Rail and Air transportation which is necessary for industrial growth.
The activities of the company touch the common man directly or indirectly from the morning cup of tea, down through the day. The products of the company find applications in the household, hotels and restaurants, class rooms, conference rooms and stadiums.
Product range of the company includes:
Achievements/ recognition:
It is an ISO 9001:2000 accredited organization.
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
