Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 July, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 532827 | NSE: PAGEIND

Fundamental Analysis of Page Industries Ltd

Basic Stock Data

Last Updated: July 6, 2024, 11:45 am

Market Cap 43,943 Cr.
Current Price 39,410
High / Low42,885/33,070
Stock P/E77.2
Book Value 1,432
Dividend Yield0.94 %
ROCE45.0 %
ROE38.4 %
Face Value 10.0
PEG Ratio8.16

Competitors of Page Industries Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Zodiac Clothing Company Ltd 397 Cr. 153177/98.0 94.70.00 %8.74 %13.8 % 10.0
Globe Textiles (India) Ltd 120 Cr. 3.994.92/1.8920.8 3.460.00 %12.3 %7.27 % 2.00
Monte Carlo Fashions Ltd 1,447 Cr. 698918/56123.7 3842.87 %10.4 %7.76 % 10.0
SPL Industries Ltd 180 Cr. 62.280.8/52.215.4 68.70.00 %9.32 %6.08 % 10.0
Suumaya Industries Ltd 42.8 Cr. 6.3511.0/5.34 41.20.00 %100 %288 % 10.0
Industry Average1,742.96 Cr284.6726.57118.240.27%17.07%22.98%6.95

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales9278815021,0841,1901,1111,3411,2281,2009691,2321,1251,229
Expenses7017114678519398441,0439901,007835991892999
Operating Profit22617034233251267298238193134242234230
OPM %24%19%7%22%21%24%22%19%16%14%20%21%19%
Other Income4645753327226
Interest7777810991014131110
Depreciation16161617171618192021212523
Profit before tax20715315215233246275213164107210199202
Tax %26%24%25%25%25%23%25%24%25%26%25%25%25%
Net Profit1541161116017519120716212478158150152
EPS in Rs137.80103.619.82143.89156.51170.81185.62145.36110.9370.24141.98134.73136.59

Last Updated: June 11, 2024, 3:11 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: May 27, 2024, 2:25 am

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales6978761,1881,5431,7962,1292,5512,8522,9462,8333,8864,7894,555
Expenses5476959311,2231,4191,7142,0102,2342,4122,3053,0993,9253,716
Operating Profit150181256320376415542618533528787864839
OPM %22%21%22%21%21%19%21%22%18%19%20%18%18%
Other Income5868102421362519211516
Interest10121518191918173430344348
Depreciation11111418242528316163657890
Profit before tax134166233293343395518606462453709758718
Tax %33%32%34%33%33%33%33%35%26%25%24%25%
Net Profit90113154196232266347394343341537571539
EPS in Rs80.67100.89137.87175.74207.57238.73311.08353.19307.71305.35481.02512.15483.54
Dividend Payout %46%50%44%41%41%41%42%97%52%82%77%49%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)25.56%36.28%27.27%18.37%14.66%30.45%13.54%-12.94%-0.58%57.48%6.33%
Change in YoY Net Profit Growth (%)0.00%10.73%-9.01%-8.91%-3.71%15.80%-16.91%-26.49%12.36%58.06%-51.15%

Growth

Compounded Sales Growth
10 Years:14%
5 Years:10%
3 Years:17%
TTM:-4%
Compounded Profit Growth
10 Years:14%
5 Years:8%
3 Years:19%
TTM:0%
Stock Price CAGR
10 Years:18%
5 Years:14%
3 Years:9%
1 Year:5%
Return on Equity
10 Years:46%
5 Years:44%
3 Years:45%
Last Year:38%

Last Updated: July 2, 2024, 4:45 pm

Page Industries Ltd Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital11111111111111111111111111
Reserves1552022783765196558367648098741,0771,3601,519
Borrowings7610116315795886985176127110406186
Other Liabilities132160233279321401497491517688908915926
Total Liabilities3744756868239461,1541,4121,3511,5131,7002,1072,6932,642
Fixed Assets108132173217217236238301406386402485497
CWIP31040024597292865150198
Investments2100052218000000
Other Assets2623315096067298428981,0431,0791,2861,6392,0571,948
Total Assets3744756868239461,1541,4121,3511,5131,7002,1072,6932,642

Reserves and Borrowings Chart

Page Industries Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 1238775167219274453230517696327-2
Cash from Investing Activity -25-42-49-53-26-108-238192-27-40111931
Cash from Financing Activity -97-44-27-113-189-154-188-443-378-366-396-174
Net Cash Flow11-1141227-22113-7149-145

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow74.0080.0093.00163.00281.00327.00473.00533.00357.00401.00677.00458.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days23242221211921169181611
Inventory Days220239337317288264191229200160208269
Days Payable474854595047463726727748
Cash Conversion Cycle196216305279259236166207183106146231
Working Capital Days647485817162406147143680
ROCE %60%64%64%62%62%60%64%69%53%48%67%54%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters47.91%47.91%47.19%47.19%46.12%46.12%46.12%46.12%46.12%45.11%45.11%45.11%
FIIs23.62%23.73%25.07%25.21%25.18%25.29%24.66%22.38%21.99%21.98%21.78%20.86%
DIIs18.00%18.20%17.33%17.06%18.21%18.87%19.00%21.26%21.41%22.92%23.92%25.85%
Government0.62%0.62%0.62%0.62%0.62%0.61%0.61%0.61%0.61%0.63%0.71%0.76%
Public9.84%9.54%9.79%9.92%9.87%9.10%9.60%9.61%9.88%9.35%8.49%7.43%
No. of Shareholders73,01870,87672,43075,72780,25980,71686,41690,8551,02,33798,08292,19284,513

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI Blue Chip Fund317,0002.511087.61317,0002024-07-050%
SBI Focused Equity Fund190,0002.12651.88317,0002024-07-05-40.06%
SBI Equity Hybrid Fund127,4110.67437.14317,0002024-07-05-59.81%
Nippon India Growth Fund96,0001.35329.37317,0002024-07-05-69.72%
SBI Magnum Midcap Fund96,0002329.37317,0002024-07-05-69.72%
Mirae Asset Large & Midcap Fund78,3470.8268.81317,0002024-07-05-75.28%
SBI Multicap Fund77,0001.8264.18317,0002024-07-05-75.71%
SBI Magnum Global Fund73,0003.96250.46317,0002024-07-05-76.97%
SBI Large & Midcap Fund72,2301.2247.82317,0002024-07-05-77.21%
UTI Flexi Cap Fund64,9930.9222.99317,0002024-07-05-79.5%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)510.31512.15481.03305.35307.72
Diluted EPS (Rs.)510.31512.15481.03305.35307.72
Cash EPS (Rs.)591.74582.16539.72361.75362.72
Book Value[Excl.RevalReserv]/Share (Rs.)1431.721229.20976.00793.33735.05
Book Value[Incl.RevalReserv]/Share (Rs.)1431.721229.20976.00793.33735.05
Dividend / Share (Rs.)370.00250.00370.00250.00161.00
Revenue From Operations / Share (Rs.)4107.704293.203484.372539.862640.79
PBDIT / Share (Rs.)799.92786.69723.01489.58499.57
PBIT / Share (Rs.)718.49716.68664.31433.17444.56
PBT / Share (Rs.)678.24679.67635.44406.51414.21
Net Profit / Share (Rs.)510.31512.15481.02305.34307.71
PBDIT Margin (%)19.4718.3220.7419.2718.91
PBIT Margin (%)17.4916.6919.0617.0516.83
PBT Margin (%)16.5115.8318.2316.0015.68
Net Profit Margin (%)12.4211.9213.8012.0211.65
Return on Networth / Equity (%)35.6441.6649.2838.4841.86
Return on Capital Employeed (%)45.9453.3263.2948.9251.85
Return On Assets (%)21.2121.2125.4620.0322.68
Long Term Debt / Equity (X)0.000.000.000.000.02
Total Debt / Equity (X)0.000.180.000.000.03
Asset Turnover Ratio (%)1.702.002.041.762.06
Current Ratio (X)2.001.651.671.721.82
Quick Ratio (X)0.750.300.630.940.53
Inventory Turnover Ratio (X)0.811.161.320.910.89
Dividend Payout Ratio (NP) (%)0.0050.7662.3681.8752.32
Dividend Payout Ratio (CP) (%)0.0044.6655.5869.1044.38
Earning Retention Ratio (%)0.0049.2437.6418.1347.68
Cash Earning Retention Ratio (%)0.0055.3444.4230.9055.62
Interest Coverage Ratio (X)19.8721.2625.0518.3616.46
Interest Coverage Ratio (Post Tax) (X)13.6814.8417.6612.4511.14
Enterprise Value (Cr.)38079.4342551.0147893.6233401.9918791.19
EV / Net Operating Revenue (X)8.318.8912.3211.796.38
EV / EBITDA (X)42.6848.4959.3961.1733.72
MarketCap / Net Operating Revenue (X)8.388.8412.4011.946.41
Retention Ratios (%)0.0049.2337.6318.1247.67
Price / BV (X)24.0530.8644.2538.2423.03
Price / Net Operating Revenue (X)8.388.8412.4011.946.41
EarningsYield0.010.010.010.010.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 42,850.40

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 8.73% compared to the current price 39410

Intrinsic Value: 46,904.34

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 19.02% compared to the current price ₹39410

Last 5 Year EPS CAGR: 9.46%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 60.58%, which is a positive sign.
  2. The company has higher reserves (724.92 cr) compared to borrowings (141.46 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (122.85 cr) and profit (445.23 cr) over the years.
  1. The stock has a high average Working Capital Days of 59.58, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 210.83, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Page Industries Ltd:
    1. Net Profit Margin: 12.42%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 45.94% (Industry Average ROCE: 32.28%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 35.64% (Industry Average ROE: 66.45%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 13.68
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.75
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. ✗ Stock P/E: 77.2 (Industry average Stock P/E: 39.1)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.00
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company

Page Industries Ltd. is a Public Limited Listed company incorporated on 15/11/1994 and has its registered office in the State of Karnataka, India. Company’s Corporate Identification Number(CIN) is L18101KA1994PLC016554 and registration number is 016554. Currently Company is involved in the business activities of Manufacture of all types of textile garments and clothing accessories. Company’s Total Operating Revenue is Rs. 3886.47 Cr. and Equity Capital is Rs. 11.15 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Textiles - Readymade ApparelsCessna Business Park, Tower-1, 7th Floor, Bengaluru Karnataka 560103investors@jockeyindia.com
http://www.jockey.in
Management
NamePosition Held
Mr. Sunder GenomalChairman
Mr. V S GaneshManaging Director
Mr. Shamir GenomalDeputy Managing Director
Mr. Mark FedykNon Executive Director
Mr. Ramesh GenomalNon Executive Director
Mr. Sanjeev GenomalNon Executive Director
Mr. Rohan GenomalNon Executive Director
Mr. G P AlbalIndependent Director
Mr. Sandeep MainiIndependent Director
Ms. Rukmani MenonIndependent Director
Mr. Arif VazirallyIndependent Director
Mr. Vikram ShahIndependent Director
Mr. Varun BerryIndependent Director
Mr. Jignesh BhateIndependent Director
Mr. Shahendar GenomalAlternate Director

FAQ

What is the latest fair value of Page Industries Ltd?

The latest fair value of Page Industries Ltd is ₹42850.40.

What is the Market Cap of Page Industries Ltd?

The Market Cap of Page Industries Ltd is 43,943 Cr..

What is the current Stock Price of Page Industries Ltd as on 06 July 2024?

The current stock price of Page Industries Ltd as on 06 July 2024 is 39,410.

What is the High / Low of Page Industries Ltd stocks in FY 2024?

In FY 2024, the High / Low of Page Industries Ltd stocks is 42,885/33,070.

What is the Stock P/E of Page Industries Ltd?

The Stock P/E of Page Industries Ltd is 77.2.

What is the Book Value of Page Industries Ltd?

The Book Value of Page Industries Ltd is 1,432.

What is the Dividend Yield of Page Industries Ltd?

The Dividend Yield of Page Industries Ltd is 0.94 %.

What is the ROCE of Page Industries Ltd?

The ROCE of Page Industries Ltd is 45.0 %.

What is the ROE of Page Industries Ltd?

The ROE of Page Industries Ltd is 38.4 %.

What is the Face Value of Page Industries Ltd?

The Face Value of Page Industries Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Page Industries Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE