Financials Prudent Corporate Advisory Services Limited

Equities

PRUDENT

INE00F201020

Investment Management & Fund Operators

Market Closed - NSE India S.E. 07:43:55 2024-07-12 am EDT 5-day change 1st Jan Change
1,990 INR -0.37% Intraday chart for Prudent Corporate Advisory Services Limited +2.26% +65.42%

Valuation

Fiscal Period: March 2023 2024 2025 2026
Capitalization 1 33,481 82,391 - -
Enterprise Value (EV) 1 33,481 51,955 82,391 82,391
P/E ratio - 37.4 x 44.1 x 35.4 x
Yield 0.19% 0.11% 0.13% 0.19%
Capitalization / Revenue 5.54 x 7.82 x 7.54 x 6.54 x
EV / Revenue 5.54 x 7.82 x 7.54 x 6.54 x
EV / EBITDA 19.1 x 26.9 x 31.1 x 25.5 x
EV / FCF - 91.4 x 55.5 x 39.3 x
FCF Yield - 1.09% 1.8% 2.54%
Price to Book 9.57 x 17.2 x 12.4 x 9.32 x
Nbr of stocks (in thousands) 41,407 41,407 - -
Reference price 2 808.6 1,990 1,990 1,990
Announcement Date 5/24/23 5/6/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2022 2023 2024 2025 2026
Net sales 1 - 6,048 6,644 10,926 12,598
EBITDA 1 - 1,754 1,931 2,652 3,226
EBIT 1 - - 1,683 2,348 2,881
Operating Margin - - 25.34% 21.49% 22.87%
Earnings before Tax (EBT) 1 - - 1,858 2,569 3,178
Net income 1 803.4 - 1,388 1,922 2,378
Net margin - - 20.89% 17.59% 18.87%
EPS 2 19.42 - 33.51 45.17 56.17
Free Cash Flow 1 - - 901 1,485 2,095
FCF margin - - 11.35% 13.59% 16.63%
FCF Conversion (EBITDA) - - 47.7% 56.01% 64.95%
FCF Conversion (Net income) - - 62.88% 77.26% 88.12%
Dividend per Share 2 - 1.500 2.100 2.500 3.867
Announcement Date 5/30/22 5/24/23 5/6/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Marzo 2023 Q4 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,756 1,981 2,272 2,319
EBITDA 1 585.1 428 524.5 530.7
EBIT - - - -
Operating Margin - - - -
Earnings before Tax (EBT) - - - 600
Net income - - - 400
Net margin - - - 17.25%
EPS - - - -
Dividend per Share - - - -
Announcement Date 5/24/23 - - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: Marzo 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% 33.6% 30.7%
ROA (Net income/ Total Assets) - 25.4% 22.2% 22.2% 22%
Assets 1 - - 6,455 8,658 10,807
Book Value Per Share 2 - 84.50 116.0 160.0 214.0
Cash Flow per Share - - - - -
Capex 1 - - 300 300 100
Capex / Sales - - 3.78% 2.75% 0.79%
Announcement Date 5/30/22 5/24/23 5/6/24 - -
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
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
1,990 INR
Average target price
2,023 INR
Spread / Average Target
+1.68%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. PRUDENT Stock
  4. Financials Prudent Corporate Advisory Services Limited