PRUDENT CORPORATE ADVISORY SERVICES LIMITED Financials Prudent Corporate Advisory Services Limited
Equities
PRUDENT
INE00F201020
Investment Management & Fund Operators
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,624 INR | +0.34% |
|
+6.79% | +35.03% |
Valuation
| Fiscal Period: März | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 33,481 | 67,027 | - | - |
| Enterprise Value (EV) 1 | 33,481 | 51,955 | 67,027 | 67,027 |
| P/E ratio | - | 37.4 x | 37 x | 29.6 x |
| Yield | 0.19% | 0.13% | 0.15% | 0.27% |
| Capitalization / Revenue | 5.54 x | 7.82 x | 6.61 x | 5.65 x |
| EV / Revenue | 5.54 x | 7.82 x | 6.61 x | 5.65 x |
| EV / EBITDA | 19.1 x | 26.9 x | 27.9 x | 22.4 x |
| EV / FCF | - | 74.4 x | 45.1 x | 32 x |
| FCF Yield | - | 1.34% | 2.22% | 3.13% |
| Price to Book | 9.57 x | 14 x | 10.2 x | 7.71 x |
| Nbr of stocks (in thousands) | 41,407 | 41,407 | - | - |
| Reference price 2 | 808.6 | 1,619 | 1,619 | 1,619 |
| Announcement Date | 24/05/23 | 06/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 6,048 | 6,644 | 10,133 | 11,862 |
| EBITDA 1 | - | 1,754 | 1,931 | 2,402 | 2,987 |
| EBIT 1 | - | - | 1,683 | 2,348 | 2,881 |
| Operating Margin | - | - | 25.34% | 23.17% | 24.29% |
| Earnings before Tax (EBT) 1 | - | - | 1,858 | 2,418 | 3,027 |
| Net income 1 | 803.4 | - | 1,388 | 1,809 | 2,264 |
| Net margin | - | - | 20.89% | 17.85% | 19.09% |
| EPS 2 | 19.42 | - | 33.51 | 43.70 | 54.65 |
| Free Cash Flow 1 | - | - | 901 | 1,485 | 2,095 |
| FCF margin | - | - | 11.35% | 14.66% | 17.66% |
| FCF Conversion (EBITDA) | - | - | 47.7% | 61.81% | 70.13% |
| FCF Conversion (Net income) | - | - | 62.88% | 82.09% | 92.51% |
| Dividend per Share 2 | - | 1.500 | 2.100 | 2.500 | 4.300 |
| Announcement Date | 30/05/22 | 24/05/23 | 06/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2023 Q4 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|
| Net sales 1 | 1,756 | 1,981 | 2,272 | 2,227 |
| EBITDA 1 | 585.1 | 428 | 524.5 | 466 |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 24/05/23 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 901 | 1,485 | 2,095 |
| ROE (net income / shareholders' equity) | - | 39.7% | 33.2% | 31.7% | 29.2% |
| ROA (Net income/ Total Assets) | - | 25.4% | 22.2% | 20.7% | 20.1% |
| Assets 1 | - | - | 6,455 | 8,739 | 11,266 |
| Book Value Per Share 2 | - | 84.50 | 116.0 | 158.0 | 210.0 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 300 | 300 | 100 |
| Capex / Sales | - | - | 3.78% | 2.96% | 0.84% |
| Announcement Date | 30/05/22 | 24/05/23 | 06/05/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
1,619
INR
Average target price
1,713
INR
Spread / Average Target
+5.80%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +35.03% | 805M | |
| +0.05% | 121B | |
| +5.52% | 97.29B | |
| +13.89% | 68.9B | |
| +21.34% | 64.34B | |
| +14.31% | 44.5B | |
| +14.29% | 43.12B | |
| +22.18% | 36.25B | |
| +8.42% | 26.07B | |
| +0.71% | 23.5B |
- Stock Market
- Equities
- PRUDENT Stock
- Financials Prudent Corporate Advisory Services Limited