Past 10 year’s financial track record analysis by Moneyworks4me indicates that Prakash Woollen & Synthetic Mills Ltd is a below average quality company.
The key valuation ratios of Prakash Woollen & Synthetic Mills Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Prakash Woollen & Synthetic Mills Ltd is likely to Fall 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 % ⓘ | 10.5% | 11% | 11.9% | 10.8% | 11.8% | 18.7% | 10.1% | 1.9% | -3.2% | 4.9% | - |
| Value Creation Index ⓘ | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | 0.3 | -0.3 | -0.9 | -1.2 | -0.7 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 88.2 | 95 | 104 | 99.7 | 127 | 133 | 97.6 | 98.5 | 104 | 102 | 103 |
| Sales YoY Gr. | - | 7.7% | 9.6% | -4.3% | 27.4% | 4.4% | -26.4% | 1% | 5.2% | -1.5% | - |
| Adj EPS ⓘ | 2.3 | 2.6 | 2.7 | 2.4 | 3.8 | 4.7 | 3.3 | -0.1 | -4.9 | 0.9 | 1.2 |
| YoY Gr. | - | 13.4% | 3.1% | -11.9% | 60.9% | 22.5% | -29% | -103.3% | NA | NA | - |
| BVPS (₹) ⓘ | 26.4 | 29 | 31.7 | 34.1 | 38 | 45.8 | 49.5 | 49.6 | 44.7 | 45.5 | 44.2 |
| Adj Net Profit ⓘ | 2.4 | 2.7 | 2.8 | 2.5 | 3.9 | 4.8 | 3.4 | -0.1 | -5 | 1 | 1 |
| Cash Flow from Ops. ⓘ | 5.8 | 7.3 | 7.6 | 7.3 | 10.5 | 16.7 | 9.7 | 1.6 | -0.9 | 5.5 | - |
| Debt/CF from Ops. ⓘ | 4.8 | 4.1 | 3.8 | 5.2 | 2.9 | 0.7 | 1 | 21.5 | -54.2 | 9.6 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 1.7% | -4.3% | 1.5% | -1.5% | ||||
| Adj EPS ⓘ | -9.6% | -24.7% | -34.6% | NA | ||||
| BVPSⓘ | 6.2% | 3.7% | -2.8% | 1.7% | ||||
| Share Price | 1% | 9.8% | -16.8% | 18.5% | ||||
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 % ⓘ | 8.6 | 9 | 8.5 | 7 | 10.3 | 10.9 | 6.8 | -0.2 | -10.1 | 2 | 2.7 |
| Op. Profit Mgn % ⓘ | 9.8 | 10.8 | 11.1 | 11.9 | 9.9 | 8.3 | 9.8 | 5.4 | 1.1 | 10.3 | 10 |
| Net Profit Mgn % ⓘ | 2.7 | 2.8 | 2.7 | 2.5 | 3.1 | 3.6 | 3.5 | -0.1 | -4.9 | 0.9 | 1.2 |
| Debt to Equity ⓘ | 1 | 1 | 0.9 | 1.1 | 0.8 | 0.2 | 0.2 | 0.7 | 1.1 | 1.1 | 0.5 |
| Working Cap Days ⓘ | 112 | 107 | 107 | 133 | 112 | 98 | 124 | 133 | 149 | 185 | 166 |
| Cash Conv. Cycle ⓘ | 81 | 75 | 74 | 81 | 68 | 62 | 78 | 80 | 89 | 114 | 9 |
Return on Equity has increased versus last 3 years average to 2.70%
Sales growth has been subdued in last 3 years 1.54%
Net Profit has been subdued in last 3 years -34.63%
Debt to equity has increased versus last 3 years average to 1.12
Sales growth is not so good in last 4 quarters at -4.64%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 1.2 | - |
| TTM Sales (₹ Cr.) | 103 | - |
| BVPS (₹.) ⓘ | 44.2 | - |
| Reserves (₹ Cr.) ⓘ | 35 | - |
| P/BV ⓘ | 0.84 | - |
| PE ⓘ | 30.56 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 27.10 / 44.99 |
| All Time Low / High (₹) | 3.00 / 95.65 |
| Market Cap (₹ Cr.) | 38 |
| Equity (₹ Cr.) | 10.3 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 26.8 |
| 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 | 88.18 | 94.99 | 104.08 | 99.65 | 126.99 | 132.57 | 97.55 | 98.52 | 103.68 | 102.13 |
| Operating Expenses ⓘ | 79.63 | 84.78 | 92.59 | 87.75 | 114.47 | 121.63 | 88.06 | 93.17 | 102.58 | 91.62 |
| Manufacturing Costs | 8.09 | 9.57 | 10.78 | 25.45 | 29.38 | 32.47 | 28.03 | 26.42 | 30.23 | 32.83 |
| Material Costs | 62.75 | 64.12 | 68.88 | 49.77 | 71.57 | 74.28 | 46.17 | 53.11 | 58.49 | 46.37 |
| Employee Cost | 3.06 | 4.76 | 6.22 | 7.63 | 8.12 | 8.93 | 8.28 | 7.89 | 8.16 | 7.87 |
| Other Costs ⓘ | 5.74 | 6.33 | 6.72 | 4.90 | 5.40 | 5.96 | 5.58 | 5.76 | 5.71 | 4.55 |
| Operating Profit ⓘ | 8.55 | 10.21 | 11.48 | 11.90 | 12.52 | 10.94 | 9.50 | 5.36 | 1.10 | 10.51 |
| Operating Profit Margin (%) | 9.7% | 10.7% | 11.0% | 11.9% | 9.9% | 8.2% | 9.7% | 5.4% | 1.1% | 10.3% |
| Other Income ⓘ | 0.28 | 0.28 | 0.13 | 0.08 | 0.61 | 0.51 | 0.68 | 0.18 | 0.05 | 0.01 |
| Interest ⓘ | 1.67 | 2.38 | 3.03 | 3.37 | 3.66 | 1.81 | 1 | 1.51 | 2.24 | 4.59 |
| Depreciation ⓘ | 3.61 | 4.20 | 4.41 | 4.74 | 4.74 | 4.29 | 4.22 | 4.16 | 4.07 | 5.75 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 4.71 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 3.55 | 3.91 | 4.18 | 3.87 | 4.72 | 10.05 | 4.96 | -0.13 | -5.16 | 0.19 |
| Tax ⓘ | 1.21 | 1.26 | 1.42 | 1.41 | 0.79 | 2 | 1.18 | -0.08 | -0.12 | -0.77 |
| Profit After Tax | 2.34 | 2.65 | 2.76 | 2.46 | 3.94 | 8.06 | 3.77 | -0.06 | -5.04 | 0.96 |
| PAT Margin (%) | 2.7% | 2.8% | 2.7% | 2.5% | 3.1% | 6.1% | 3.9% | -0.1% | -4.9% | 0.9% |
| Adjusted EPS (₹) | 2.3 | 2.6 | 2.7 | 2.4 | 3.8 | 7.9 | 3.7 | -0.1 | -4.9 | 0.9 |
| 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 | 28.44 | 31.10 | 33.84 | 36.34 | 40.31 | 48.23 | 52.07 | 52.14 | 47.16 | 47.95 |
| Share Capital ⓘ | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 |
| Reserves ⓘ | 18.18 | 20.84 | 23.58 | 26.08 | 30.05 | 37.97 | 41.81 | 41.88 | 36.90 | 37.69 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 27.02 | 26.88 | 25.84 | 33.93 | 25.78 | 7.29 | 9.16 | 32.25 | 46.36 | 43.10 |
| Long Term Debt | 11.18 | 11.98 | 12.37 | 16.31 | 12.14 | 5.77 | 6.58 | 22.63 | 29.95 | 25.02 |
| Short Term Debt | 15.84 | 14.91 | 13.47 | 17.62 | 13.63 | 1.52 | 2.57 | 9.62 | 16.41 | 18.08 |
| Trade Payables | 4.78 | 6.25 | 5.19 | 8.39 | 5.51 | 5.11 | 4.93 | 4.83 | 6.52 | 12.51 |
| Others Liabilities ⓘ | 3.11 | 5.78 | 8.14 | 10.34 | 10.50 | 12.51 | 10.41 | 12.15 | 18.70 | 23.45 |
| Total Liabilities ⓘ | 63.35 | 70.02 | 73.01 | 89.01 | 82.10 | 73.14 | 76.56 | 101.38 | 118.74 | 127.01 |
Fixed Assets | ||||||||||
| Gross Block | 59.45 | 65.83 | 43.72 | 55.75 | 56.98 | 55.93 | 63.03 | 68.41 | 68.42 | 101.39 |
| Accumulated Depreciation | 23.69 | 27.53 | 4.21 | 8.86 | 13.60 | 16.65 | 20.58 | 22.07 | 25.70 | 31.45 |
| Net Fixed Assetsⓘ | 35.76 | 38.30 | 39.51 | 46.89 | 43.37 | 39.28 | 42.45 | 46.35 | 42.72 | 69.95 |
| CWIP ⓘ | 0 | 2.82 | 0.20 | 0.47 | 0 | 0.75 | 0.64 | 16.47 | 29.34 | 0 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 16.75 | 16.52 | 16.96 | 18.25 | 21.32 | 14.17 | 20.71 | 23.06 | 29.35 | 41.53 |
| Trade Receivables | 7.65 | 9.61 | 11.59 | 12.53 | 9.80 | 11.71 | 5.61 | 3.99 | 5.28 | 4.49 |
| Cash Equivalents | 0.34 | 0.39 | 0.40 | 1.82 | 0.42 | 0.23 | 0.20 | 0.20 | 0.27 | 0.17 |
| Others Assetsⓘ | 2.85 | 2.37 | 4.34 | 9.05 | 7.19 | 7 | 6.95 | 11.30 | 11.80 | 10.87 |
| Total Assets ⓘ | 63.35 | 70.02 | 73.01 | 89.01 | 82.10 | 73.14 | 76.56 | 101.38 | 118.74 | 127.01 |
| 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 ⓘ | 5.79 | 7.30 | 7.63 | 7.32 | 10.53 | 16.68 | 9.69 | 1.60 | -0.93 | 5.47 |
| PBT ⓘ | 3.55 | 3.91 | 4.18 | 3.87 | 4.72 | 10.05 | 4.96 | -0.13 | -5.16 | 0.19 |
| Adjustment ⓘ | 5.04 | 6.26 | 7.42 | 8.18 | 7.95 | 0.91 | 4.71 | 5.75 | 6.37 | 10.11 |
| Changes in Working Capital ⓘ | -0.21 | 1.7 | -1.15 | -3.67 | -3.94 | 7.46 | 1.19 | -3.41 | -2.52 | -4.86 |
| Tax Paid ⓘ | -1.12 | -2.42 | -2.82 | -1.06 | 1.80 | -1.75 | -1.16 | -0.60 | 0.38 | 0.03 |
| Cash Flow From Investing Activity ⓘ | -14.55 | -9.45 | -3.61 | -11.94 | -0.21 | 4 | -7.13 | -24.96 | -12.74 | -2.93 |
| Capex | -14.70 | -9.59 | -3.03 | -12.38 | -0.75 | 3.62 | -7.29 | -23.86 | -13.32 | -3.64 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0.15 | 0.13 | -0.58 | 0.44 | 0.54 | 0.38 | 0.15 | -1.10 | 0.58 | 0.71 |
| Cash Flow From Financing Activityⓘ | 8.82 | 2.20 | -4.02 | 6.05 | -11.73 | -20.86 | -2.59 | 23.35 | 13.73 | -2.64 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 8.27 | 3.14 | 0.48 | 5.16 | -4.21 | -6.72 | -2.56 | 17.85 | 8.95 | -4.09 |
| Interest Paid ⓘ | 0 | 0 | -3.06 | -3.26 | -3.54 | -2.03 | -1.08 | -1.54 | -2.01 | -4.72 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0.55 | -0.94 | -1.43 | 4.15 | -3.98 | -12.12 | 1.05 | 7.04 | 6.79 | 6.17 |
| Net Cash Flow ⓘ | 0.06 | 0.05 | 0.01 | 1.43 | -1.41 | -0.19 | -0.03 | 0 | 0.07 | -0.09 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 8.83 | 9.33 | 8.86 | 7.28 | 10.64 | 18.75 | 7.72 | -0.11 | -10.42 | 2.07 |
| ROCE (%) | 10.51 | 11 | 11.91 | 10.75 | 11.79 | 18.68 | 10.05 | 1.89 | -3.21 | 4.89 |
| Asset Turnover Ratio | 1.51 | 1.42 | 1.46 | 1.23 | 1.48 | 1.71 | 1.3 | 1.11 | 0.94 | 0.83 |
| PAT to CFO Conversion(x) | 2.47 | 2.75 | 2.76 | 2.98 | 2.67 | 2.07 | 2.57 | N/A | N/A | 5.7 | Working Capital Days |
| Receivable Days | 28 | 33 | 37 | 44 | 32 | 30 | 32 | 18 | 16 | 17 |
| Inventory Days | 76 | 64 | 58 | 64 | 57 | 49 | 65 | 81 | 92 | 127 |
| Payable Days | 26 | 31 | 30 | 50 | 35 | 26 | 40 | 34 | 35 | 75 |
Prakash Woollen Mills was incorporated on August 23, 1979 in the name and style of ‘Prakash Woollen Mills Private Limited’. The company was converted into a public company on the May 14, 1993 by the efforts of his Executive Directors and Senior Management.
Prakash woollen mills, was established as manufacturing concern of Woollen Blankets, the company rapidly honed the skills of the trade. In three decades of its existence the company has acquired the capacity to manufacturing over one million of Mink Blankets per annum and nowadays is one of the largest composite units of mink Blanket.
In a strategic move Prakash Woollen Mills entered into a field of Mink Blankets the diversification of this product was achieved with technical assistance from South Korea and China who are the leaders in Mink Blankets. The entire project and the technology have been imported from Korea and China is of the latest state of art technology.
Prakash Woollen Mills already has its presence in domestic market with a strong dealer network and over the years has gradually increased its presence across the globe and nowadays is the symbol of quality and familiar name in Blanket Industry.
Business area of the company:
The company is engaged in to the blanket manufacturing industry. The company specializes in the production of Mink Blankets and Bed Covers.
Products:
Blankets
Soft Blankets
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
Claim your FREE 15-day access to the most practical investing handbook.
Hurry, limited to the first 10 users today!
FREE Become a savvy and confident
stock investor.
Hurry, limited to the first 10 users today!
Download APP
