Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 14 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Panyam Cements & Mineral Industries Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 10, 2024, 9:58 am

Market Cap 109 Cr.
Current Price 136
High / Low263/44.4
Stock P/E
Book Value 211
Dividend Yield0.00 %
ROCE22.6 %
ROE%
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Panyam Cements & Mineral Industries Ltd

Competitors of Panyam Cements & Mineral Industries Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Bheema Cements Ltd 75.2 Cr. 23.135.3/21.0 13.20.00 %11.8 %56.4 % 10.0
UltraTech Cement Ltd 3,18,819 Cr. 11,04312,138/8,54448.5 2,1260.63 %15.1 %12.2 % 10.0
The Ramco Cements Ltd 20,458 Cr. 8661,058/70058.2 3020.29 %8.17 %5.63 % 1.00
The India Cements Ltd 11,192 Cr. 361386/173 1700.00 %0.78 %4.81 % 10.0
Star Cement Ltd 8,143 Cr. 201256/15541.2 67.90.00 %16.5 %11.5 % 1.00
Industry Average33,045.36 Cr1,776.8132.89524.900.60%11.13%16.10%7.13

All Competitor Stocks of Panyam Cements & Mineral Industries Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales000000517153152046
Expenses12262176282711242754
Operating Profit-1-2-2-62-1-7-1-11-12-8-9-7-8
OPM %-23%-66%-84%-314%-62%-35%-18%
Other Income0003010-26000-22055
Interest0000000000067
Depreciation1111111111345
Profit before tax-2-3-3238-2-33-2-12-13-32-12-12-15
Tax %0%0%0%-1%0%0%0%0%0%0%0%0%0%
Net Profit-2-3-3241-2-33-2-12-13-32-12-12-15
EPS in Rs-1.27-1.72-1.576,005.98-58.09-826.98-52.85-297.68-335.33-40.33-15.42-14.94-18.92

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales161103479322320816366-0-0-03984
Expenses1261086494201191166962267165116
Operating Profit34-5-17-22217-4-29-22-6-71-26-33
OPM %21%-5%-37%-2%10%8%-2%-44%-67%-39%
Other Income54833411141614-412275-29-13
Interest14131312142434428811-0013
Depreciation88766798754413
Profit before tax1722-4-15121-31-65-158-21200-60-72
Tax %46%22%-0%-0%10%136%-0%-4%-0%-0%-2%-0%
Net Profit917-4-1511-0-31-67-158-21203-60-72
EPS in Rs5.7010.92-2.66-9.466.67-0.19-18.65-39.97-93.65-12.445,054.85-74.61-89.61
Dividend Payout %-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)88.89%-123.53%-275.00%173.33%-100.00%-116.13%-135.82%86.71%1066.67%-129.56%
Change in YoY Net Profit Growth (%)0.00%-212.42%-151.47%448.33%-273.33%-16.13%-19.69%222.53%979.96%-1196.22%

Panyam Cements & Mineral Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:10%
5 Years:13%
3 Years:%
TTM:180%
Compounded Profit Growth
10 Years:-11%
5 Years:4%
3 Years:%
TTM:-49%
Stock Price CAGR
10 Years:15%
5 Years:80%
3 Years:%
1 Year:219%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital161616161617171717088
Reserves1814-29-6-31-98-261-282-62-122-177
Borrowings8810810068124124126130131140231349
Other Liabilities1097510415416718124539340913427
Total Liabilities23121321824730129229127927580150207
Fixed Assets7871736886817466613194117
CWIP293125241924232323191416
Investments71113132322727000
Other Assets117109119153164155162163164304273
Total Assets23121321824730129229127927580150207

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 0-261430-53548111661-34-38
Cash from Investing Activity 2236-67-8-050-26-68-75
Cash from Financing Activity -426-17-3268-27-49-117-6-2897111
Net Cash Flow-2104-4-0-0007-5-2

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow34.00-93.00-125.00-102.00-46.00-107.00-128.00-155.00-152.00-137.00-211.00-257.00

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 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days6484543245611301310
Inventory Days79071947115322414631445,938112512
Days Payable609394345197229204873134,320307316
Cash Conversion Cycle245408180-11403-429-182206
Working Capital Days-22-86-152-97-106-220-1,025-248
ROCE %-6%-15%-2%25%22%2%-32%-31%-23%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters52.63%55.40%55.40%0.00%0.00%0.00%95.00%95.00%95.00%95.00%95.00%95.00%
FIIs4.02%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
DIIs0.34%0.36%0.36%0.71%11.22%11.22%0.60%0.60%0.60%0.07%0.07%0.07%
Public43.01%44.24%44.25%99.29%88.79%88.79%4.40%4.40%4.40%4.93%4.93%4.92%
No. of Shareholders8,1038,1028,1018,2418,2418,0958,0928,0918,0907,8937,8227,746

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)-68.59-376.185055.15-12.45-93.65
Diluted EPS (Rs.)-68.59-376.18252.76-12.45-93.65
Cash EPS (Rs.)-48.38-69.085163.90-9.39-89.64
Book Value[Excl.RevalReserv]/Share (Rs.)-211.00-142.45-1547.09-157.14-144.70
Book Value[Incl.RevalReserv]/Share (Rs.)-211.00-142.45-1547.09-157.14-144.70
Revenue From Operations / Share (Rs.)149.7548.440.000.000.00
PBDIT / Share (Rs.)-21.70-32.325297.01-2.66-4.71
PBIT / Share (Rs.)-41.91-37.855187.89-5.71-8.70
PBT / Share (Rs.)-68.59-74.624976.11-12.44-93.63
Net Profit / Share (Rs.)-68.59-74.625054.78-12.44-93.63
PBDIT Margin (%)-14.48-66.710.000.000.00
PBIT Margin (%)-27.98-78.130.000.000.00
PBT Margin (%)-45.80-154.030.000.000.00
Net Profit Margin (%)-45.80-154.030.000.000.00
Return on Networth / Equity (%)0.000.00-326.720.000.00
Return on Capital Employeed (%)-23.0426.65265.253.636.11
Return On Assets (%)-26.61-39.77253.81-7.62-56.50
Long Term Debt / Equity (X)-1.860.000.000.000.00
Total Debt / Equity (X)-2.06-2.020.00-0.12-0.12
Asset Turnover Ratio (%)0.670.330.000.000.00
Current Ratio (X)0.460.146.940.270.10
Quick Ratio (X)0.150.106.300.250.08
Inventory Turnover Ratio (X)1.607.430.000.000.00
Interest Coverage Ratio (X)-0.81-506.360.00-0.39-0.09
Interest Coverage Ratio (Post Tax) (X)-1.57-593.010.00-0.84-0.16
Enterprise Value (Cr.)465.26228.58-6.7544.8443.42
EV / Net Operating Revenue (X)3.875.880.000.000.00
EV / EBITDA (X)-26.73-8.82-0.03-9.98-5.46
MarketCap / Net Operating Revenue (X)0.960.150.000.000.00
Price / BV (X)-0.68-0.050.00-0.04-0.05
Price / Net Operating Revenue (X)0.960.150.000.000.00
EarningsYield-0.47-9.88669.51-1.65-12.40

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Panyam Cements & Mineral Industries Ltd as of November 14, 2024 is: 484.25

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.

As of November 14, 2024, Panyam Cements & Mineral Industries Ltd is Undervalued by 256.07% compared to the current share price 136.00

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Intrinsic Value of Panyam Cements & Mineral Industries Ltd as of November 14, 2024 is: 220.89

Calculation basis:

  • Intrinsic 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 intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 14, 2024, Panyam Cements & Mineral Industries Ltd is Undervalued by 62.42% compared to the current share price 136.00

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Last 5 Year EPS CAGR: -54.39%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -58.33, which is a positive sign.
  1. The stock has a low average ROCE of -5.00%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 38.33, which may not be favorable.
  3. The company has higher borrowings (143.25) compared to reserves (-83.33), which may suggest financial risk.
  4. The company has not shown consistent growth in sales (91.31) and profit (-13.38).

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 Panyam Cements & Mineral Industries Ltd:
    1. Net Profit Margin: -45.8%
      • 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: -23.04% (Industry Average ROCE: 11.13%)
      • 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%: 0% (Industry Average ROE: 16.1%)
      • 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): -1.57
      • 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: 0.15
      • 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: 0 (Industry average Stock P/E: 32.89)
      • 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: -2.06
      • 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 - Qualitative Analysis

Panyam Cements & Mineral Industries Ltd. is a Public Limited Listed company incorporated on 23/06/1955 and has its registered office in the State of Andhra Pradesh, India. Company’s Corporate Identification Number(CIN) is L26940AP1955PLC000546 and registration number is 000546. Currently Company is involved in the business activities of Manufacture of cement, lime and plaster. Company’s Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 0.40 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Cement10/156, Betamcherla Road, Betamcherla, Kurnool District Andhra Pradesh 518206pcmil2021@panyamcements.in
http://www.panyamcements.com
Management
NamePosition Held
Mrs. Srinisha JagathrakshakanManaging Director
Mr. Narayanasamy ElamaranNon Executive Director
Mr. Balachandran RamachandranIndependent Director
Mr. Vasudevan RaghavanIndependent Director
Mr. Asuri Ramesh Rangan SholinghurIndependent Director

FAQ

What is the latest intrinsic value of Panyam Cements & Mineral Industries Ltd?

The latest intrinsic value of Panyam Cements & Mineral Industries Ltd as on 13 November 2024 is ₹484.25, which is 256.07% higher than the current market price of ₹136.00.

What is the Market Cap of Panyam Cements & Mineral Industries Ltd?

The Market Cap of Panyam Cements & Mineral Industries Ltd is 109 Cr..

What is the current Stock Price of Panyam Cements & Mineral Industries Ltd as on 13 November 2024?

The current stock price of Panyam Cements & Mineral Industries Ltd as on 13 November 2024 is ₹136.

What is the High / Low of Panyam Cements & Mineral Industries Ltd stocks in FY 2024?

In FY 2024, the High / Low of Panyam Cements & Mineral Industries Ltd stocks is 263/44.4.

What is the Stock P/E of Panyam Cements & Mineral Industries Ltd?

The Stock P/E of Panyam Cements & Mineral Industries Ltd is .

What is the Book Value of Panyam Cements & Mineral Industries Ltd?

The Book Value of Panyam Cements & Mineral Industries Ltd is 211.

What is the Dividend Yield of Panyam Cements & Mineral Industries Ltd?

The Dividend Yield of Panyam Cements & Mineral Industries Ltd is 0.00 %.

What is the ROCE of Panyam Cements & Mineral Industries Ltd?

The ROCE of Panyam Cements & Mineral Industries Ltd is 22.6 %.

What is the ROE of Panyam Cements & Mineral Industries Ltd?

The ROE of Panyam Cements & Mineral Industries Ltd is %.

What is the Face Value of Panyam Cements & Mineral Industries Ltd?

The Face Value of Panyam Cements & Mineral 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 Panyam Cements & Mineral 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