Pramara Promotions Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: PRAMARA | Plastic Products | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Pramara Promotions

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Pramara Promotions stock performance -

mw4me loader
P/E Ratio (SA):
45.35
Market Cap:
167.9 Cr.
52-wk low:
0
52-wk high:
0

Is Pramara Promotions Ltd an attractive stock to invest in?

1. Is Pramara Promotions Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Pramara Promotions Ltd is a average quality company.

2. Is Pramara Promotions Ltd undervalued or overvalued?

The key valuation ratios of Pramara Promotions Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Pramara Promotions Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Pramara Promotions Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Pramara Promotions:

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.
Pramara Promotions Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 13.4%8%13.1%14.2%16.9%-
Value Creation
Index
-0.1-0.4-0.10.00.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6440.849.249.55656
Sales YoY Gr.--36.3%20.6%0.7%13.2%-
Adj EPS 20.72.33.14.13.4
YoY Gr.--67%235.8%37.3%32.7%-
BVPS (₹) 15.916.518.721.835.450.9
Adj Net
Profit
1.30.41.52.13.74
Cash Flow from Ops. 1.1-6.96.35.7-9.1-
Debt/CF from Ops. 22.5-4.455.9-3.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA11.2%13.2%
Adj EPS NANA82.9%32.7%
BVPSNANA29.1%62.4%
Share Price - - - 70%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
12.84.112.815.3167.8
Op. Profit
Mgn %
8.89.412.61317.4NAN
Net Profit
Mgn %
2.11.134.16.66.6
Debt to
Equity
2.32.82.52.31.1-
Working Cap
Days
03293193513450
Cash Conv.
Cycle
02122052232450

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 11.16%

Net Profit is growing at healthy rate in last 3 years 82.91%

Debt to equity has declined versus last 3 years average to 1.05

Return on Equity has declined versus last 3 years average to 7.80%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Pramara Promotions Ltd.

Standalone Consolidated
TTM EPS (₹) 3.4 3.6
TTM Sales (₹ Cr.) 56 63.5
BVPS (₹.) 50.9 51.8
Reserves (₹ Cr.) 45 46
P/BV 3.00 2.95
PE 45.35 42.49
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 168
Equity (₹ Cr.) 11
Face Value (₹) 10
Industry PE 43

Management X-Ray of Pramara Promotions:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Pramara Promotions

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24
Sales6441494956
Operating Expenses 5837434346
Manufacturing Costs00001
Material Costs4833373638
Employee Cost 42233
Other Costs 62345
Operating Profit 646610
Operating Profit Margin (%) 8.8%9.4%12.6%13.0%17.4%
Other Income 00011
Interest 33445
Depreciation 11111
Exceptional Items 00000
Profit Before Tax 20235
Tax 00001
Profit After Tax 10124
PAT Margin (%) 2.1%0.9%3.0%4.1%6.6%
Adjusted EPS (₹)2.00.52.33.14.1
Dividend Payout Ratio (%)0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 1111121432
Share Capital 11179
Reserves 91011823
Minority Interest00000
Debt2429303028
Long Term Debt1014161413
Short Term Debt1415151515
Trade Payables1141292
Others Liabilities 44568
Total Liabilities 4947605970

Fixed Assets

Gross Block1212151517
Accumulated Depreciation678910
Net Fixed Assets65867
CWIP 11110
Investments 11111
Inventories2120232628
Trade Receivables1211191619
Cash Equivalents 62333
Others Assets376511
Total Assets 4947605970

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 1-766-9
PBT 20235
Adjustment 43444
Changes in Working Capital -4-111-1-17
Tax Paid 0000-1
Cash Flow From Investing Activity 30-301
Capex -10-401
Net Investments 00001
Others 40000
Cash Flow From Financing Activity -33-2-58
Net Proceeds from Shares 000014
Net Proceeds from Borrowing 06100
Interest Paid -3-3-4-4-5
Dividend Paid 00000
Others 000-1-1
Net Cash Flow 1-4110
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)12.773.2812.8115.2915.96
ROCE (%)13.377.9913.0714.2316.94
Asset Turnover Ratio1.310.850.910.830.87
PAT to CFO Conversion(x)1N/A63-2.25
Working Capital Days
Receivable Days67102113129112
Inventory Days119185160180178
Payable Days83837910655

Pramara Promotions Ltd Stock News

Pramara Promotions Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Pramara Promotions 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 Pramara Promotions stood at ₹167.9.
The latest P/E ratio of Pramara Promotions as of 01-Jan-1970 05:30 is 45.35.
The latest P/B ratio of Pramara Promotions as of 01-Jan-1970 05:30 is 3.00.
The 52-week high of Pramara Promotions is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Pramara Promotions is ₹56.01 ( Cr.) .

About Pramara Promotions Ltd

The Company was incorporated in Mumbai, Maharashtra as ‘Essel Marketing & Promotions Private Limited’, private limited company under the Companies Act, 1956, pursuant to a certificate of incorporation dated on September 01, 2006 issued by the RoC, Mumbai, Maharashtra. Thereafter, the name of the Company was changed to ‘Pramara Promotions Private Limited’, pursuant to a resolution passed by the shareholders at the Extraordinary General Meeting held on January 14, 2019, pursuant to which a fresh certificate of incorporation consequent upon change of name was issued by the Registrar of Companies Maharashtra at Mumbai on February 04, 2019. Further, the Company was converted from a private limited company to a public limited company, pursuant to a resolution passed in the extraordinary general meeting of the company’s Shareholders held on December 15, 2022, and consequently, the name of the Company was changed to “Pramara Promotions Limited”, and a fresh certificate of incorporation consequent upon conversion from private company to public company dated January 04, 2023, was issued by the RoC to the Company.

The company is engaged in the business of ideation, conceptualization, designing and manufacturing and marketing of promotional products and gift items for its clients across sectors, such as FMCG, QSR, pharma, beverage companies non-alcoholic and alcoholic, cosmetic, telecom, media and others. It helps its clients in promoting their products and services to their customers and it plays a vital role in their brand promotion and sales. It is one of the few players in the promotional marketing merchandise sector, offering a wide range of innovative promotional products and merchandise to help businesses promote their brand and increase sales. The company understands its client’s need as an agency and work closely with them to understand their branding, target audience, budget, and specific goals for the promotional campaign. Based on these inputs it conceptualize and develop merchandise or products that helps these brands to connect with their consumers. 

Since inception, it has designed and manufactured around 5000 products. Services are an integral part of its manufacturing process and are in the nature of ideation, conceptualization and designing which are critical for its sales since it deal with designed based products. The selling price of the product is inclusive of the following charges, namely, designing charges, development charges and expenses with respect to the ideation of toys and products. Therefore, a separate invoice is not required to be generated for providing the designing & developing services. Based on such invoicing practices, the revenue generated is derived from the manufacturing activities only and the same is not bifurcated between the manufacturing activities and services offered by the Company.

Business area of the company

The company is India's leading promotional marketing agency and the largest supplier of promotional merchandise, catering to top global brands. The company’s service and product offerings include manufacturing of plastic promotional products and toys, designing and manufacturing of non-plastic items from its approved vendors across categories. It offers the largest portfolio of corporate gifting items and promotional products across categories like plastic, steel ware, silicon rubber, paper printed, glassware, toys of all kinds, tin products, apparel and accessories, etc. 

Key awards, accreditations and recognitions

  • 2006-07: Incorporation of the Company in the name and style of “Essel Marketing & Promotions Private Limited.
  • 2013-14: Awarded Certificate of Recognition by gsk.
  • 2015-16: Appreciation award for valuable contribution to Abbott in Abbott Partners Meet 2015.
  • 2015-16: Recognized as one of the top 5 most promising creative agencies by Silicon India Magazine.
  • 2016-17: Registration of business as a body corporate as Essel Marketing & Promotions Private Limited in Hong Kong.
  • 2017-18: Registration of business as a body corporate as Essel Marketing & Promotions (Shenzhen) Limited in China.
  • 2022-23: Awarded certificate of compliance for Good Manufacturing Practice (GMP) System by UK Certification & Inspection Limited.
  • 2022-23: Converted into Public Limited Company vide fresh certificate of incorporation dated January 04, 2023 in the name and style of ‘Pramara Promotions Limited’.
Read More Read Less
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.