Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 08 October, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 533581 | NSE: PGEL

PG Electroplast Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: October 7, 2024, 11:07 pm

Market Cap 14,087 Cr.
Current Price 539
High / Low694/146
Stock P/E76.2
Book Value 39.9
Dividend Yield0.04 %
ROCE18.7 %
ROE18.9 %
Face Value 1.00
PEG Ratio1.18

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

View Share Price Target for PG Electroplast Ltd

Competitors of PG Electroplast Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Gujarat Poly Electronics Ltd 94.2 Cr. 110146/57.148.3 10.80.00 %10.2 %26.3 % 10.0
Cosmo Ferrites Ltd 323 Cr. 269290/141 25.20.00 %5.16 %5.18 % 10.0
BCC Fuba India Ltd 145 Cr. 94.7112/47.542.8 12.70.00 %15.4 %20.8 % 10.0
PG Electroplast Ltd 14,087 Cr. 539694/14676.2 39.90.04 %18.7 %18.9 % 1.00
Nitiraj Engineers Ltd 248 Cr. 242303/108 65.90.62 %0.38 %0.35 % 10.0
Industry Average3,497.86 Cr1,201.53146.66154.840.13%8.86%13.12%8.11

All Competitor Stocks of PG Electroplast Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales1371982625145373364598286784605321,0771,321
Expenses1281862454645003094227526124234909601,190
Operating Profit913175036273776663842116131
OPM %7%6%6%10%7%8%8%9%10%8%8%11%10%
Other Income1113111113534
Interest44599912181412101618
Depreciation5567889101111111415
Profit before tax147372111174942182691101
Tax %34%18%19%25%20%33%21%18%20%30%26%21%16%
Net Profit1462816714403412197084
EPS in Rs0.030.170.261.300.770.340.601.771.490.480.742.673.21

Last Updated: September 25, 2024, 2:51 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 25, 2024, 2:51 pm

MonthMar 2011Mar 2012Mar 2013Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales4242223037031,1122,1602,7463,390
Expenses3962192986531,0231,9832,4843,063
Operating Profit28355089177262327
OPM %7%1%2%7%8%8%10%10%
Other Income3472541216
Interest611111823485256
Depreciation2591822354751
Profit before tax23-9-9154998176235
Tax %23%0%-43%23%24%21%22%
Net Profit18-9-5123777135185
EPS in Rs-0.53-0.300.591.743.415.177.10
Dividend Payout %0%0%0%0%0%0%4%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2011-20122012-20132021-20222022-20232023-2024
YoY Net Profit Growth (%)-150.00%44.44%208.33%108.11%75.32%
Change in YoY Net Profit Growth (%)0.00%194.44%163.89%-100.23%-32.78%

PG Electroplast Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2011-2012 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:57%
TTM:47%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:125%
TTM:95%
Stock Price CAGR
10 Years:50%
5 Years:162%
3 Years:122%
1 Year:187%
Return on Equity
10 Years:%
5 Years:%
3 Years:19%
Last Year:19%

Last Updated: Unknown

Balance Sheet

Last Updated: September 15, 2024, 3:01 pm

MonthMar 2011Mar 2012Mar 2013Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital11161620212326
Reserves351311261712913731,012
Borrowings687880185399577435
Other Liabilities466265204359536837
Total Liabilities1602882885801,0691,5092,310
Fixed Assets62122123273441578783
CWIP17212265265
Investments030260126
Other Assets801151173016239271,456
Total Assets1602882885801,0691,5092,310

Reserves and Borrowings Chart

Cash Flow

MonthMar 2011Mar 2012Mar 2013Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 23-2357-7946186
Cash from Investing Activity -50-97-44-161-173-399
Cash from Financing Activity 22126-17256112234
Net Cash Flow-56-416-1522

Free Cash Flow

MonthMar 2011Mar 2012Mar 2013Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-40.00-75.00-75.00-135.00-310.00-400.00-173.00

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 2011Mar 2012Mar 2013Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days28294376707474
Inventory Days164539611187390
Days Payable33676310111181107
Cash Conversion Cycle1271837776757
Working Capital Days13213440776459
ROCE %1%1%13%17%19%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Jul 2024
Promoters65.71%65.71%65.71%65.24%61.33%61.33%61.20%53.59%53.59%53.70%53.56%53.56%
FIIs1.03%0.99%0.98%2.68%2.32%1.97%3.13%8.96%10.77%11.02%11.07%10.78%
DIIs0.00%0.00%0.00%1.56%6.47%7.17%7.13%12.63%12.36%10.94%9.89%10.24%
Public33.26%33.30%33.31%30.27%29.86%29.53%28.32%24.62%23.27%24.33%25.22%25.16%
Others0.00%0.00%0.00%0.25%0.01%0.01%0.21%0.19%0.01%0.00%0.26%0.26%
No. of Shareholders10,88911,27313,00212,28012,91812,84813,93618,25117,83720,67835,49246,789

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Small Cap Fund2,939,5400.25154.371,807,5642024-10-0762.62%
Invesco India Smallcap Fund1,807,5641.8694.921,807,5642024-10-070%
Nippon India Value Fund1,414,4700.8574.281,807,5642024-10-07-21.75%
JM Flexicap Fund1,023,0801.2753.731,807,5642024-10-07-43.4%
Tata India Consumer Fund630,0001.433.081,807,5642024-10-07-65.15%
Bank of India Small Cap Fund237,0000.8812.451,807,5642024-10-07-86.89%
JM Aggressive Hybrid Fund160,0001.458.41,807,5642024-10-07-91.15%
JM Aggressive Hybrid Fund - Dividend160,0001.458.41,807,5642024-10-07-91.15%
JM ELSS Tax Saver Fund43,0201.252.261,807,5642024-10-07-97.62%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 13
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)52.6435.7818.085.95-3.04
Diluted EPS (Rs.)51.8333.7717.035.95-3.04
Cash EPS (Rs.)70.5549.4328.0515.042.58
Book Value[Excl.RevalReserv]/Share (Rs.)398.86174.09147.1497.7386.82
Book Value[Incl.RevalReserv]/Share (Rs.)398.86174.09147.1497.7386.82
Revenue From Operations / Share (Rs.)1055.28949.74517.18357.07184.38
PBDIT / Share (Rs.)105.5979.3343.6926.607.19
PBIT / Share (Rs.)87.6863.9733.2717.451.56
PBT / Share (Rs.)67.8042.8923.117.67-5.21
Net Profit / Share (Rs.)52.6434.0617.635.90-3.04
NP After MI And SOA / Share (Rs.)51.8334.0617.635.90-3.04
PBDIT Margin (%)10.008.358.447.443.89
PBIT Margin (%)8.306.736.434.880.84
PBT Margin (%)6.424.514.462.14-2.82
Net Profit Margin (%)4.983.583.401.65-1.65
NP After MI And SOA Margin (%)4.913.583.401.65-1.65
Return on Networth / Equity (%)12.9919.5611.986.03-3.50
Return on Capital Employeed (%)16.9720.9413.5711.701.49
Return On Assets (%)5.845.133.502.00-1.73
Long Term Debt / Equity (X)0.180.560.550.460.19
Total Debt / Equity (X)0.341.371.230.800.56
Asset Turnover Ratio (%)1.441.681.460.001.05
Current Ratio (X)1.461.121.110.991.06
Quick Ratio (X)0.890.680.580.660.82
Inventory Turnover Ratio (X)4.845.024.860.009.86
Interest Coverage Ratio (X)5.313.764.122.841.06
Interest Coverage Ratio (Post Tax) (X)3.652.622.621.670.57
Enterprise Value (Cr.)4492.383527.891900.24938.98211.92
EV / Net Operating Revenue (X)1.641.631.731.340.70
EV / EBITDA (X)16.3519.5520.4917.9317.96
MarketCap / Net Operating Revenue (X)1.571.401.421.140.45
Price / BV (X)4.167.644.984.150.95
Price / Net Operating Revenue (X)1.571.401.421.140.45
EarningsYield0.030.020.020.01-0.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of PG Electroplast Ltd as of October 8, 2024 is: ₹574.86

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 October 8, 2024, PG Electroplast Ltd is Undervalued by 6.65% compared to the current share price ₹539.00

Intrinsic Value of PG Electroplast Ltd as of October 8, 2024 is: ₹945.46

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 October 8, 2024, PG Electroplast Ltd is Undervalued by 75.41% compared to the current share price ₹539.00

Last 5 Year EPS CAGR: 64.47%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (305.57 cr) compared to borrowings (260.29 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (207.50 cr) and profit (72.25 cr) over the years.
  1. The stock has a low average ROCE of 7.29%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 44.00, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 39.29, 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 PG Electroplast Ltd:
    1. Net Profit Margin: 4.98%
      • 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: 16.97% (Industry Average ROCE: 8.86%)
      • 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%: 12.99% (Industry Average ROE: 13.12%)
      • 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): 3.65
      • 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: 0.89
      • 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: 76.2 (Industry average Stock P/E: 81.48)
      • 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: 0.34
      • 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

PG Electroplast Ltd. is a Public Limited Listed company incorporated on 17/03/2003 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L32109DL2003PLC119416 and registration number is 119416. Currently Company is involved in the business activities of Manufacture of domestic electric appliances such as refrigerators, washing machines, vacuum cleaners, mixers, grinders etc.. Company’s Total Operating Revenue is Rs. 1021.94 Cr. and Equity Capital is Rs. 21.22 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Consumer ElectronicsDTJ209, 2nd Floor, DLF Tower-B, New Delhi Delhi 110025investors@pgel.in
http://www.pgel.in
Management
NamePosition Held
Mr. Anurag GuptaChairman
Mr. Vishal GuptaManaging Director
Mr. Vikas GuptaManaging Director
Mr. Sharad JainIndependent Director
Mr. Ram Dayal ModiIndependent Director
Ms. Ruchika BansalIndependent Director
Ms. Mitali ChitreNominee Director
Mr. Raman UberoiInd. Non-Executive Director

FAQ

What is the latest fair value of PG Electroplast Ltd?

The latest fair value of PG Electroplast Ltd is ₹574.86.

What is the Market Cap of PG Electroplast Ltd?

The Market Cap of PG Electroplast Ltd is 14,087 Cr..

What is the current Stock Price of PG Electroplast Ltd as on 08 October 2024?

The current stock price of PG Electroplast Ltd as on 08 October 2024 is ₹539.

What is the High / Low of PG Electroplast Ltd stocks in FY 2024?

In FY 2024, the High / Low of PG Electroplast Ltd stocks is 694/146.

What is the Stock P/E of PG Electroplast Ltd?

The Stock P/E of PG Electroplast Ltd is 76.2.

What is the Book Value of PG Electroplast Ltd?

The Book Value of PG Electroplast Ltd is 39.9.

What is the Dividend Yield of PG Electroplast Ltd?

The Dividend Yield of PG Electroplast Ltd is 0.04 %.

What is the ROCE of PG Electroplast Ltd?

The ROCE of PG Electroplast Ltd is 18.7 %.

What is the ROE of PG Electroplast Ltd?

The ROE of PG Electroplast Ltd is 18.9 %.

What is the Face Value of PG Electroplast Ltd?

The Face Value of PG Electroplast Ltd is 1.00.

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 PG Electroplast 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