Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:28 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 539883 | NSE: PILANIINVS

Pilani Investment & Industries Corporation Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹318,213.58Undervalued by 7,115.73%vs CMP ₹4,410.00

P/E (4,036.0) × ROE (0.6%) × BV (₹15,347.00) × DY (0.34%)

₹36,410.77Undervalued by 725.64%vs CMP ₹4,410.00
MoS: +87.9% (Strong)Confidence: 50/100 (Moderate)Models: 2 Under, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹114,349.0830%Under (+2492.9%)
Graham NumberEarnings₹613.5022%Over (-86.1%)
Net Asset ValueAssets₹15,346.0410%Under (+248%)
EV/EBITDAEnterprise₹615.9412%Over (-86%)
Earnings YieldEarnings₹10.9010%Over (-99.8%)
ROCE CapitalReturns₹2,603.7310%Over (-41%)
Revenue MultipleRevenue₹413.187%Over (-90.6%)
Consensus (7 models)₹36,410.77100%Undervalued
Key Drivers: EPS CAGR -64.1% drags value — could be higher if earnings stabilize. | P/E of 4,036 makes PE-ROE unreliable — asset/earnings models are better benchmarks.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -64.1%

*Investments are subject to market risks

Investment Snapshot

50
Pilani Investment & Industries Corporation Ltd scores 50/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health58/100 · Moderate
ROCE 1.8% WeakROE 0.6% WeakD/E 0.08 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money75/100 · Strong
FII holding up 0.04% (6mo) Slight increaseDII holding up 0.96% MF buyingPromoter holding at 58.2% Stable
Earnings Quality60/100 · Moderate
OPM stable around 96% SteadyWorking capital: -25 days (improving) Efficient
Quarterly Momentum40/100 · Moderate
Revenue (4Q): -4% YoY FlatProfit (4Q): -99% YoY Declining
Industry Rank15/100 · Weak
P/E 4,036.0 vs industry 171.3 Premium to peersROCE 1.8% vs industry 11.4% Below peersROE 0.6% vs industry 25.6% Below peers3Y sales CAGR: 6% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:28 am

Market Cap 4,883 Cr.
Current Price 4,410
Intrinsic Value₹36,410.77
High / Low 5,980/3,880
Stock P/E4,036
Book Value 15,347
Dividend Yield0.34 %
ROCE1.75 %
ROE0.64 %
Face Value 10.0
PEG Ratio-63.00

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

View Share Price Target for Pilani Investment & Industries Corporation Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Pilani Investment & Industries Corporation Ltd 4,883 Cr. 4,410 5,980/3,8804,036 15,3470.34 %1.75 %0.64 % 10.0
Paisalo Digital Ltd 3,216 Cr. 35.4 41.7/29.415.2 18.30.28 %13.1 %13.9 % 1.00
Nalwa Sons Investments Ltd 2,617 Cr. 5,091 8,778/4,659112 31,6680.00 %0.44 %0.32 % 10.0
Ujjivan Financial Services Ltd 7,179 Cr. 590 /8.75 2990.00 %10.3 %32.1 % 10.0
IIFL Capital Services Ltd 8,120 Cr. 261 411/17014.1 90.41.15 %33.3 %31.6 % 2.00
Industry Average17,128.74 Cr1,145.63171.253,616.520.48%11.38%25.55%6.58

All Competitor Stocks of Pilani Investment & Industries Corporation Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 52545510762636212361575012960
Expenses 13225122564214
Operating Profit 51515310457626012156514610855
OPM % 97%95%96%98%92%98%97%98%93%90%93%84%93%
Other Income 0100000213000
Interest 13161617192220202029403942
Depreciation 0000000000000
Profit before tax 38373687384040103372466913
Tax % 13%26%25%26%27%25%25%25%28%25%28%28%26%
Net Profit 367525545631337813-25-445-14
EPS in Rs 32.5667.8122.8548.9550.1428.4029.3670.1812.08-22.66-3.6340.38-13.00

Last Updated: March 3, 2026, 3:47 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 9:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 453228353025126199258279286305295
Expenses 36644311777101435
Operating Profit 432622312622115191250272276291260
OPM % 94%80%78%90%87%87%91%96%97%98%96%95%88%
Other Income 3000-200101023
Interest 0000019435259657488150
Depreciation 0001100000000
Profit before tax 4526223023372140191208202204113
Tax % 8%7%6%9%12%-294%25%24%24%25%26%26%
Net Profit -61-351043202,01717597201246166981
EPS in Rs -55.12-31.528.7938.50120.691,817.32157.6187.30181.91222.11150.3488.941.09
Dividend Payout % -32%-57%203%46%15%1%11%17%8%7%10%17%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)42.62%128.57%330.00%-53.49%9985.00%-91.32%-44.57%107.22%22.39%-32.52%-40.96%
Change in YoY Net Profit Growth (%)0.00%85.95%201.43%-383.49%10038.49%-10076.32%46.75%151.79%-84.83%-54.91%-8.44%

Pilani Investment & Industries Corporation Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:25%
5 Years:19%
3 Years:6%
TTM:-1%
Compounded Profit Growth
10 Years:17%
5 Years:-11%
3 Years:-21%
TTM:-64%
Stock Price CAGR
10 Years:%
5 Years:35%
3 Years:43%
1 Year:-7%
Return on Equity
10 Years:4%
5 Years:1%
3 Years:1%
Last Year:1%

Last Updated: September 5, 2025, 12:15 pm

Balance Sheet

Last Updated: December 4, 2025, 1:47 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 8888888111111111111
Reserves 1,2521,1901,1721,2115,8755,1005,1039,83811,09111,15814,59615,96916,981
Borrowings 222202454208101,0667369491,9372,228
Other Liabilities 262729314221153915425118931,4001,559
Total Liabilities 1,2881,2261,2111,2245,8975,3755,64611,05012,71112,41616,44919,31720,780
Fixed Assets 3333555444444
CWIP 0000000000000
Investments 1,2131,1461,1911,2125,8865,3634,1869,00110,37610,27414,01517,38618,476
Other Assets 7278179671,4552,0452,3312,1382,4301,9272,300
Total Assets 1,2881,2261,2111,2245,8975,3755,64611,05012,71112,41616,44919,31720,780

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 282626161917-1,388-442-100417-87650
Cash from Investing Activity + 1-5-683-2141,283121-76-8-72-1,648
Cash from Financing Activity + -23-23-24-24-21198108318181-412196972
Net Cash Flow 6-2-3-0-004-34-337-27
Free Cash Flow 282626161917-1,388-442-100417-87649
CFO/OP 75%112%123%60%73%121%-1,139%-204%-21%172%-12%241%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow41.0024.0020.0029.0026.00-223.00-305.00-619.00249.00-464.00-673.00290.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 366338210101
Inventory Days
Days Payable
Cash Conversion Cycle 366338210101
Working Capital Days 279424-351-20-48-29436-18-15-15-13-25
ROCE %3%2%2%3%1%0%2%2%2%2%2%2%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 57.55%57.55%57.55%57.55%57.55%57.55%57.55%57.55%57.55%57.95%58.12%58.24%
FIIs 0.53%0.53%0.53%0.50%0.47%0.45%0.56%0.35%0.38%0.49%0.43%0.42%
DIIs 0.25%0.25%0.26%0.25%0.25%0.25%0.39%0.39%0.40%0.48%0.48%1.36%
Public 41.67%41.67%41.65%41.70%41.74%41.75%41.51%41.71%41.68%41.08%40.98%39.97%
No. of Shareholders 12,58812,16713,62613,11613,41513,89714,79719,33219,44719,27318,81918,709

Shareholding Pattern Chart

No. of Shareholders

Pilani Investment & Industries Corporation Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 88.95150.34222.11181.9287.30
Diluted EPS (Rs.) 88.95150.34222.11181.9287.30
Cash EPS (Rs.) 137.38135.43141.07132.4496.80
Book Value[Excl.RevalReserv]/Share (Rs.) 14432.4913192.6010087.7610027.078895.19
Book Value[Incl.RevalReserv]/Share (Rs.) 14432.4913192.6010087.7610027.078895.19
Revenue From Operations / Share (Rs.) 272.88258.58251.66232.60179.45
PBDIT / Share (Rs.) 264.72249.39246.43226.42173.63
PBIT / Share (Rs.) 264.51249.19246.18226.10173.22
PBT / Share (Rs.) 184.69182.09187.47172.87126.17
Net Profit / Share (Rs.) 137.17135.23140.82132.1296.40
NP After MI And SOA / Share (Rs.) 88.94150.34222.11181.9287.30
PBDIT Margin (%) 97.0196.4497.9197.3496.75
PBIT Margin (%) 96.9396.3697.8197.2096.53
PBT Margin (%) 67.6870.4174.4974.3270.30
Net Profit Margin (%) 50.2652.2955.9556.8053.71
NP After MI And SOA Margin (%) 32.5958.1388.2578.2048.64
Return on Networth / Equity (%) 0.611.132.201.810.98
Return on Capital Employeed (%) 1.681.672.252.031.80
Return On Assets (%) 0.501.011.981.580.87
Long Term Debt / Equity (X) 0.000.060.030.060.04
Total Debt / Equity (X) 0.120.060.060.090.08
Asset Turnover Ratio (%) 0.010.010.020.020.02
Current Ratio (X) 9.902555.0337.2731.6427.49
Quick Ratio (X) 9.902555.0337.2731.6427.49
Dividend Payout Ratio (NP) (%) 16.869.976.758.2420.45
Dividend Payout Ratio (CP) (%) 16.829.966.748.2320.36
Earning Retention Ratio (%) 83.1490.0393.2591.7679.55
Cash Earning Retention Ratio (%) 83.1890.0493.2691.7779.64
Interest Coverage Ratio (X) 3.323.724.204.253.69
Interest Coverage Ratio (Post Tax) (X) 2.723.023.403.483.05
Enterprise Value (Cr.) 6153.024677.652524.422939.862541.88
EV / Net Operating Revenue (X) 20.3616.349.0611.4112.79
EV / EBITDA (X) 20.9916.949.2511.7313.22
MarketCap / Net Operating Revenue (X) 14.0213.196.457.308.84
Retention Ratios (%) 83.1390.0293.2491.7579.54
Price / BV (X) 0.260.250.160.160.17
Price / Net Operating Revenue (X) 14.0213.196.457.308.84
EarningsYield 0.020.040.130.100.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Pilani Investment and Industries Corporation Ltd. is a Public Limited Listed company incorporated on 01/01/1901 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L24131WB1948PLC095302 and registration number is 095302. Currently Company is involved in the business activities of Other credit granting. Company's Total Operating Revenue is Rs. 318.27 Cr. and Equity Capital is Rs. 11.07 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Holding CompanyBirla Building, Kolkata West Bengal 700001Contact not found
Management
NamePosition Held
Mrs. Rajashree BirlaNon Executive Chairperson
Mr. A V JalanNon Executive Director
Mr. D K MantriNon Executive Director
Mr. A K KothariIndependent Director
Mrs. Vanita BhargavaIndependent Director
Mr. Yazdi P DandiwalaIndependent Director
Mr. Giriraj MaheswariIndependent Director

FAQ

What is the intrinsic value of Pilani Investment & Industries Corporation Ltd and is it undervalued?

As of 14 April 2026, Pilani Investment & Industries Corporation Ltd's intrinsic value is ₹36410.77, which is 725.64% higher than the current market price of ₹4,410.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (0.64 %), book value (₹15,347), dividend yield (0.34 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Pilani Investment & Industries Corporation Ltd?

Pilani Investment & Industries Corporation Ltd is trading at ₹4,410.00 as of 14 April 2026, with a FY2026-2027 high of ₹5,980 and low of ₹3,880. The stock is currently in the middle of its 52-week range. Market cap stands at ₹4,883 Cr..

How does Pilani Investment & Industries Corporation Ltd's P/E ratio compare to its industry?

Pilani Investment & Industries Corporation Ltd has a P/E ratio of 4,036, which is above the industry average of 171.25. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Pilani Investment & Industries Corporation Ltd financially healthy?

Key indicators for Pilani Investment & Industries Corporation Ltd: ROCE of 1.75 % is on the lower side compared to the industry average of 11.38%; ROE of 0.64 % is below ideal levels (industry average: 25.55%). Dividend yield is 0.34 %.

Is Pilani Investment & Industries Corporation Ltd profitable and how is the profit trend?

Pilani Investment & Industries Corporation Ltd reported a net profit of ₹98 Cr in Mar 2025 on revenue of ₹305 Cr. Compared to ₹201 Cr in Mar 2022, the net profit shows a declining trend.

Does Pilani Investment & Industries Corporation Ltd pay dividends?

Pilani Investment & Industries Corporation Ltd has a dividend yield of 0.34 % at the current price of ₹4,410.00. The company pays dividends, though the yield is modest.

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 Pilani Investment & Industries Corporation 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
Explore Industry-wise Stock Analysis Reports