Piccadily Agro Industries Ltd - Stock Valuation and Financial Performance

BSE: 530305 | NSE: | Breweries & Distilleries | Small Cap

Piccadily Agro Inds Share Price

587.60 -30.80 -4.98%
as on 14-Feb'25 16:59

DeciZen - make an informed investing decision on Piccadily Agro Inds

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Piccadily Agro Industries stock performance -

P/E Ratio (SA):
51.43
Market Cap:
5,543.4 Cr.
52-wk low:
290
52-wk high:
1,019.9

Is Piccadily Agro Industries Ltd an attractive stock to invest in?

1. Is Piccadily Agro Industries Ltd a good quality company?

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

2. Is Piccadily Agro Industries Ltd undervalued or overvalued?

The key valuation ratios of Piccadily Agro Industries Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Piccadily Agro Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Piccadily Agro Industries Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Piccadily Agro Inds:

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.
Piccadily Agro Industries 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 11%7.7%12.6%6.2%8%8.9%13.5%17.1%13.2%36.5%-
Value Creation
Index
-0.2-0.5-0.1-0.6-0.4-0.40.00.2-0.11.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 344271329334371399489574609779893
Sales YoY Gr.--21.1%21.4%1.5%11.1%7.6%22.5%17.2%6.2%28%-
Adj EPS 10.20.80.20.61.51.93.12.69.711.4
YoY Gr.--83.2%418.8%-74.7%181%161%21.4%66.3%-15.8%270.2%-
BVPS (₹) 14.114.316.316.816.217.619.321.924.436.166.8
Adj Net
Profit
8.91.57.925.514.517.629.424.791.5108
Cash Flow from Ops. 43.9-5.796.640.960.7-4.121.736.937.354.5-
Debt/CF from Ops. 1.9-27.61.33.52.2-30.65.83.74.13.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 9.5%16%16.8%28%
Adj EPS 29.5%75.1%73.1%270.2%
BVPS11%17.4%23.3%48%
Share Price 50.8% 137.3% 178.7% 65.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
6.91.15.41.33.59.110.115.111.33222.2
Op. Profit
Mgn %
8.28.714.47.87.410.110.512.110.419.520.8
Net Profit
Mgn %
2.60.62.40.61.53.63.65.14.111.712.1
Debt to
Equity
0.61.20.80.90.90.80.70.70.70.5-
Working Cap
Days
13218616018318717916716416415694
Cash Conv.
Cycle
2530395125264446565941

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 22.20%

Sales growth is growing at healthy rate in last 3 years 16.79%

Net Profit is growing at healthy rate in last 3 years 73.11%

Debt to equity has declined versus last 3 years average to 0.50

Sales growth is good in last 4 quarters at 25.06%

No data to display

Latest Financials - Piccadily Agro Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 11.4 11.2
TTM Sales (₹ Cr.) 893 893
BVPS (₹.) 66.8 66.5
Reserves (₹ Cr.) 535 533
P/BV 8.80 8.84
PE 51.43 52.38
From the Market
52 Week Low / High (₹) 290.00 / 1019.90
All Time Low / High (₹) 0.12 / 1019.90
Market Cap (₹ Cr.) 5,543
Equity (₹ Cr.) 94.3
Face Value (₹) 10
Industry PE 70

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Sales (₹ Cr.) 282 39.1208 -8.8199 63204 6.9
Adj EPS (₹) 4.6 588.11.5 26.72.6 109.52.7 1.2
Op. Profit Mgn % 23.82 1580 bps13.46 255 bps21.38 92 bps23.66 546 bps
Net Profit Mgn % 15.29 1223 bps6.86 189 bps12.44 272 bps12.18 -72 bps

Management X-Ray of Piccadily Agro Inds:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:70.97%Institutions:0.79%Non-Institutions:28.24%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Sep22Dec22Mar23Jun23Sep23Dec23Mar24Jun24Sep24Dec240%20%40%60%80%
Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Piccadily Agro Inds

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of Piccadily Agro Inds

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
Radico Khaitan 2,040.4 -88.7 (-4.2%) Small Cap 4,119 23.3 6.2 95.8 11.5
Allied Blenders 326.9 -21 (-6%) Small Cap 3,328 4.3 0.3 83.5 6.7
Globus Spirits 857.1 1 (0.1%) Small Cap 2,415 6.6 4 133.3 2.6
GM Breweries 670.9 -34.9 (-4.9%) Small Cap 1,409 67.9 10.5 10.3 1.8
Tilaknagar Inds 253.5 -5.3 (-2%) Small Cap 1,394 9.9 10.4 25.4 6
Piccadily Agro Inds 587.6 -30.8 (-5%) Small Cap 779 11.4 11.7 54.1 9.3
Assoc Alcohols &Brew 1,143.3 -54.1 (-4.5%) Small Cap 760 39.5 6.7 31.7 4.7
Som Distilleries 112.6 -0.1 (-0.1%) Small Cap 733 2.7 6.4 39.6 3.8
Jagatjit Inds. 192 -2.9 (-1.5%) Small Cap 557 -2 2.1 - 14.1
Sula Vineyards 313 -3 (-0.9%) Small Cap 548 6.2 17.2 52 4.7
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales344271329334371399489574609779
Operating Expenses 316248282308344359438504546628
Manufacturing Costs77527060626291116133148
Material Costs209167180225254269302342347357
Employee Cost 881010121518222731
Other Costs 21202213161327233992
Operating Profit 282347262740526963152
Operating Profit Margin (%) 8.2%8.6%14.4%7.8%7.4%10.1%10.5%12.1%10.4%19.5%
Other Income 6715903111
Interest 9151716171516141316
Depreciation 11111313131313151618
Exceptional Items 00000-200029
Profit Before Tax 155192711254135148
Tax 6310-31-27121036
Profit After Tax 9285613182925112
PAT Margin (%) 2.6%0.6%2.4%1.4%1.5%3.3%3.6%5.1%4.1%14.4%
Adjusted EPS (₹)1.00.20.90.50.61.41.93.12.611.9
Dividend Payout Ratio (%)0%0%0%0%0%14%27%3%8%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 134135154159153167182207231341
Share Capital 24479595959595959594
Reserves 110885964597288112136247
Minority Interest0000000000
Debt83140110121106110106120146153
Long Term Debt1684392592029265259
Short Term Debt66567195979077949493
Trade Payables916175108149127144116132110
Others Liabilities 415684716555759184142
Total Liabilities 349392423458473458508534592746

Fixed Assets

Gross Block224256262271283289297320386426
Accumulated Depreciation8697110122135148161176191208
Net Fixed Assets138159152149148141135144195218
CWIP 4304750464646522126
Investments 64586868686659606977
Inventories108101115132126148178174191196
Trade Receivables21114224232515069137
Cash Equivalents 3123185208618
Others Assets30322534242019454174
Total Assets 349392423458473458508534592746

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 44-6974161-422373755
PBT 9285613182925112
Adjustment 21245126302736413940
Changes in Working Capital 26-26391525-42-26-21-16-83
Tax Paid -11-4-1-4-1-3-7-12-10-15
Cash Flow From Investing Activity -23-50-34-10-2-41-27-52-34
Capex -17-58-24-12-8-6-8-30-34-18
Net Investments -46-100007-1-9-8
Others -22-126123-8-9
Cash Flow From Financing Activity -2254-62-30-44-3-9-2212-10
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -1468-45-14-28119-3267
Interest Paid -8-14-17-16-17-15-16-14-13-16
Dividend Paid 000000-2-5-1-2
Others 0000000000
Net Cash Flow -2-20115-1214-12-211
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)6.91.165.592.943.558.2510.1315.1111.339.26
ROCE (%)10.977.6512.556.288.9113.5217.1113.236.52
Asset Turnover Ratio1.050.750.830.770.80.861.011.11.131.24
PAT to CFO Conversion(x)4.89-312.138.210.17-0.311.221.281.480.49
Working Capital Days
Receivable Days181319313431323445
Inventory Days10713711613312712512111210585
Payable Days127166138149185187164139131124

Piccadily Agro Industries Ltd Stock News

Piccadily Agro Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Piccadily Agro Inds on 14-Feb-2025 16:59 is ₹587.6.
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 14-Feb-2025 16:59 the market cap of Piccadily Agro Inds stood at ₹5,543.4.
The latest P/E ratio of Piccadily Agro Inds as of 14-Feb-2025 16:59 is 51.43.
The latest P/B ratio of Piccadily Agro Inds as of 14-Feb-2025 16:59 is 8.80.
The 52-week high of Piccadily Agro Inds is ₹1,019.9 and the 52-week low is ₹290.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Piccadily Agro Inds is ₹893.3 ( Cr.) .

About Piccadily Agro Industries Ltd

Piccadily Agro Industries incorporated in 1994 started as joint sector company promoted by Haryana State Investment Development Corporation and Piccadily Hotels and its associates

The company is in the business of manufacturing of sugar and it’s by-products. Company's manufacturing plant is located at Umri Indri Road, Village Bhadson, Tehsil Indri Karnal District, Haryana.

The share of the company is listed on Bombay Stock Exchange. It operates two divisions: sugar and other.

Company’s sugar division manufactures white crystal sugar, molasses and bagasse, whereas other segment produces liquor.

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
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
Loading...
Hold on