Pennar Engineered Building Systems (Delisted) share price
BSE: 539333
Pennar Engineered Building Systems Limited · Face value ₹10 Face value. The nominal value of one share as the company issued it, the unit its share capital is counted in and a dividend can be stated as a percentage of; it has no link to the share price. Face value in the glossary · Listed Sep 2015
Last traded ₹62.85 on 6 Jun 2019
Delisted on 29 Nov 2019.
Last announcements
The company's own last announcements before its shares stopped trading, routine notices left out.
May 2019
31 May · Suspension of Trading
Members of the Exchange are hereby informed that the trading in Equity Shares of Pennar Engineered Building Systems Limited shall be suspended w.e.f. June 07, 2019 (i.e. closing hours of trading on June 06, 2019) on account of Composite Scheme of Amalgamation of Pennar Engineered Building Systems Limited with Pennar Industries Limited.22 May · Results
22 May · Results
Results for the quarter to Mar 2019
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
- RevenueRevenue from operations. Money earned from selling the company's goods and services in the period. Revenue from operations in the glossary
- ₹203 Cr+42.4% on a year ago · +31.4% on the quarter beforeChange on a year ago and on the quarter before. The change against the same quarter a year before: (this quarter's figure less that quarter's) divided by that quarter's, times 100. The change on the quarter before is the same sum against the quarter just before, taken as this quarter's results restate it where the company restated it: this quarter's year to date less this quarter. Left out where either figure is a loss, where the restatement covers two or more earlier quarters without saying which, or across a change of basis named under the table, on the lines it affects.
- Operating profitOperating profit before depreciation (EBITDA). Revenue less operating expenses: what the business earns from its operations before depreciation, interest and tax. Operating profit before depreciation (EBITDA) in the glossary
- ₹17 Cr+115.7% on a year ago · +170.3% on the quarter before
- Net profitNet profit. What is left of revenue and other income after every cost, interest and tax. Net profit in the glossary
- ₹10 Cr+55.5% on a year ago · +276.8% on the quarter before
- Earnings per shareEarnings per share. Profit belonging to shareholders divided by the number of shares, restated for later splits and bonuses so they do not break the line. Earnings per share in the glossary
- ₹2.99+55.7% on a year ago · +278.5% on the quarter beforeChange on a year ago and on the quarter before. The change against the same quarter a year before: (this quarter's figure less that quarter's) divided by that quarter's, times 100. The change on the quarter before is the same sum against the quarter just before, taken as this quarter's results restate it where the company restated it: this quarter's year to date less this quarter. Left out where either figure is a loss, on the quarter before wherever the profit of that quarter was restated, and across a change of basis named under the table, on the lines it affects.
- Operating margin
- 8.5%
- Net margin
- 5.1%
From revenue to net profit, ₹ crore
- Revenue203
- Materials and goods−141
- Employee costs−6.4
- Other expenses−38
- Operating profit17
- Depreciation−2.0
- Other income+5.6
- Finance costs−4.9
- Profit before tax16
- Tax−5.7
- Net profit10
Pennar Engineered Building Systems results by quarter
Standalone: the listed company alone, without its subsidiaries. Latest quarter to Mar 2019. Results for the quarter to Jun 2019 were due by 14 Aug 2019, 45 days after it ends. Every company's dates are on the results calendar.
Revenue and net profit by quarter, ₹ crore
- Revenue
- Net profit
Operating and net margin by quarter, per cent
- Operating margin
- Net margin
| ₹ crore | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018Q1 | Sep 2018 | Dec 2018Q3Filed 6 Feb | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 111 | 116 | 138 | 94 | 120 | 151 | 163what Revenue from operations, Mar 2017, includes. This period's revenue includes excise duty of ₹13 crore, a tax on the goods the company makes that it collects and pays to the government. | 129 | 133 | 116 | 142 | 114 | 134 | 154 | 203 |
| Operating expenses. What the business spent to run itself in the period, materials, staff and other costs, before depreciation, interest and tax. Operating expenses in the glossary | – | – | – | 83 | 107 | 138 | 150 | 120 | 124 | 109 | 134 | 109 | 134 | 148 | 185 |
| Materials and goods boughtCost of materials and goods. Raw materials used and goods bought for resale in the period, adjusted for the change in stock held. Cost of materials and goods in the glossary | – | – | – | 39 | 55 | 74 | 68 | 59 | 74 | 60 | 95 | 59 | 93 | 89 | 141 |
| Employee costsEmployee costs. Salaries, wages, bonuses and other benefits paid to staff in the period. Employee costs in the glossary | – | – | – | – | 9 | – | – | – | – | – | – | 12 | 11 | 12 | 6 |
| Other expensesOther expenses. Every operating cost besides materials and staff: power, rent, freight, repairs, marketing and the like. Other expenses in the glossary | – | – | – | – | 42 | – | – | – | – | – | – | 38 | 30 | 46 | 38 |
| Operating profit before depreciation | – | – | – | 11 | 13 | 13 | 13 | 10 | 9 | 7 | 8 | 4 | 0 | 6 | 17 |
| Operating margin | – | – | – | 12.0% | 11.1% | 8.7% | 7.9% | 7.4% | 6.7% | 6.2% | 5.6% | 3.8% | −0.1% | 4.2% | 8.5% |
| Depreciation and amortisationDepreciation and amortisation. The part of the cost of plant, buildings and other long-lived assets charged against each year they are used. Depreciation and amortisation in the glossary | – | – | – | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 2 |
| Other incomeOther income. Income from outside the main business, such as interest on deposits, dividends received and gains on investments. Other income in the glossary | 1 | 0 | 0 | 1 | 2 | 1 | 1 | 1 | 3 | 1 | 7 | 3 | 7 | 3 | 6 |
| Finance costsFinance costs. Interest and the other costs of borrowing in the period. Finance costs in the glossary | 3 | 2 | 4 | 4 | 4 | 5 | 3 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 5 |
| One-off itemsExceptional items. Gains or losses the company reports separately because they are not expected to recur, such as selling a business or writing down an asset. Exceptional items in the glossary | – | – | – | – | – | – | – | – | – | – | – | 0 | 0 | 0 | 0 |
| Profit before tax | 9 | 12 | 23 | 7 | 9 | 8 | 9 | 5 | 6 | 4 | 10 | 2 | 1 | 4 | 16 |
| 5 | 4 | 8 | 3 | 3 | 3 | 1 | 1 | 2 | 2 | 3 | 1 | 0 | 1 | 6 | |
| Tax rateEffective tax rate. Tax charged as a percentage of profit before tax. Effective tax rate in the glossary | 53.6% | 35.1% | 36.2% | 37.5% | 34.7% | 35.8% | 6.2% | 29.6% | 34.3% | 42.6% | 33.0% | 33.5% | 22.4% | 23.4% | 35.6% |
| Net profit | 4 | 8 | 14 | 4 | 6 | 5 | 9 | 3 | 4 | 2 | 7 | 1 | 1 | 3 | 10 |
| Other comprehensive incomeOther comprehensive income. Gains and losses booked straight to net worth rather than through profit, such as changes in the value of some investments, pension plans and currency translation. Other comprehensive income in the glossary | – | – | – | – | – | – | – | – | – | – | – | 0 | 0 | 0 | 0 |
| Total comprehensive incomeTotal comprehensive income. Net profit plus other comprehensive income. Total comprehensive income in the glossary | – | – | – | – | – | – | – | – | – | – | – | 1 | 1 | 3 | 10 |
| Net margin | 3.9% | 6.5% | 10.5% | 4.7% | 5.0% | 3.5% | 5.4% | 2.7% | 2.7% | 1.8% | 4.6% | 1.2% | 0.8% | 1.8% | 5.1% |
| Earnings per share | – | – | – | – | – | – | ₹2.56 | ₹2.02 | ₹1.06 | ₹0.61 | ₹1.92 | ₹0.38 | ₹0.33 | ₹0.79 | ₹2.99 |
Earnings per share in rupees, restated for later splits and bonuses.
The quarters either side of a change of basis do not compare. From the quarter to Mar 2017, the company's revenue for the year to Mar 2017, ₹548 Cr, differs from its quarters added, ₹528 Cr.
4 years at a glance
Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.
Revenue, net profit and borrowings, ₹ crore
- Revenue
- Net profit
- Borrowings
Operating and net margin, per cent
- Operating marginOperating margin. Operating profit before depreciation as a percentage of revenue: how much of each rupee of sales is left after running costs. Operating margin in the glossary
- Net marginNet margin. Net profit as a percentage of revenue: how much of each rupee of sales is left after every cost, interest and tax. Net margin in the glossary
The years either side of a change of basis do not compare. From the year to Mar 2017, the company's revenue for that year, ₹548 Cr, differs from its quarters added, ₹528 Cr. From the year to Mar 2018, GST replaced excise duty on 1 Jul 2017, and revenue before that day includes the duty.
Results for the year to Mar 2019
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
From revenue to net profit
- Revenue605
- Materials and goods−382
- Employee costs−42
- Other expenses−153
- Operating profit28
- Depreciation−6.8
- Other income+18
- One-off items0.0
- Finance costs−17
- Profit before tax23
- Tax−7.5
- Net profit15
What the company owns
- Plant, investments and other assets₹245 Cr
- Inventory₹130 Cr
- Receivables₹86 Cr
- Current investments₹50 Cr
- Cash and bank₹23 Cr
What pays for it: net worth and liabilities
- Net worth₹203 Cr
- Owed to suppliers₹143 Cr
- Other liabilities₹104 Cr
- Borrowings₹84 Cr
Profit and loss
Standalone, ₹ crore, years to March.
| ₹ crore | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|
| Revenue from operations | 447 | 548what Revenue from operations, Mar 2017, includes. This period's revenue includes excise duty of ₹45 crore, a tax on the goods the company makes that it collects and pays to the government. | 520 | 605 |
| – | 497 | 486 | 577 | |
| Materials and goods bought | – | 236 | 287 | 382 |
| Employee costs | – | – | – | 42 |
| Other expenses | – | – | – | 153 |
| Operating profit before depreciation | – | 51 | 34 | 28 |
| Operating margin | – | 9.2% | 6.5% | 4.6% |
| Materials, % of revenueMaterials, % of revenue. Raw materials used and goods bought for resale, adjusted for the change in stock, divided by revenue, times 100. Materials, % of revenue in the glossary | – | – | – | 63.2% |
| Employee costs, % of revenueEmployee costs, % of revenue. Salaries, wages and other staff costs divided by revenue, times 100. Employee costs, % of revenue in the glossary | – | – | – | 6.9% |
| Other expenses, % of revenueOther expenses, % of revenue. Operating costs besides materials and staff divided by revenue, times 100; with the two above and the operating margin it makes 100. Other expenses, % of revenue in the glossary | – | – | – | 25.3% |
| Depreciation and amortisation | – | 5 | 6 | 7 |
| Operating profit after depreciationOperating profit after depreciation (EBIT). Operating profit before depreciation, less depreciation and amortisation. Operating profit after depreciation (EBIT) in the glossary | – | 45 | 28 | 21 |
| Other income | 2 | 6 | 12 | 18 |
| Finance costs | 11 | 17 | 16 | 17 |
| One-off items | – | – | – | 0 |
| Profit before tax | 49 | 34 | 24 | 23 |
| 19 | 9 | 8 | 7 | |
| Net profit | 30 | 24 | 16 | 15 |
| Other comprehensive income | – | – | – | 0 |
| Total comprehensive income | – | – | – | 15 |
| Net margin | 6.7% | 4.5% | 3.0% | 2.6% |
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2017 and Mar 2018 they do not, so they are left blank. Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the year to Mar 2016: the statement does not state its depreciation, which operating profit is worked out from, so operating profit is not given.
Balance sheet
Standalone, ₹ crore, at 31 March.
| ₹ crore | Mar 2019 |
|---|---|
| Net worth. What the company owns less everything it owes: the money shareholders have in the business, paid in and kept from profits. Net worth in the glossary | 203 |
| Share capitalShare capital. The face value of all the shares the company has issued. Share capital in the glossary | 34 |
| ReservesReserves. The rest of the shareholders' net worth: profits kept in the business over the years, and money paid for shares above their face value. Reserves in the glossary | 168 |
| Borrowings. Loans, bonds and other money the company has borrowed and must repay with interest. Borrowings in the glossary | 84 |
| Liabilities due within a year. Everything the company must pay within twelve months: borrowings falling due, suppliers, and other dues and provisions. Liabilities due within a year in the glossary | 320 |
| Liabilities due after a year. Everything the company owes that falls due more than twelve months on, borrowings among it. Liabilities due after a year in the glossary | 11 |
| Total assetsTotal assets. Everything the company owns or controls: plant, investments, stock, money owed by customers and cash. Total assets in the glossary | 533 |
| Assets held for longer than a year. Everything the company owns that it does not expect to turn into cash within twelve months: plant, intangibles, long-term investments, loans given and the like. Assets held for longer than a year in the glossary | 190 |
| Assets turning to cash within a year. Everything the company expects to turn into cash or use up within twelve months: stock, money owed by customers, cash and short-term investments. Assets turning to cash within a year in the glossary | 343 |
| Net debtNet debt. Borrowings less cash, other bank balances and current investments: what the company would still owe if it used its cash to repay. Net debt in the glossary | 12 |
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.
Ratios
Standalone, years to March.
| Ratio | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|
| Operating profit growthOperating profit growth. This year's operating profit before depreciation less last year's, divided by last year's, times 100; blank where last year's is not above nought. Operating profit growth in the glossary | – | −33.5% | −17.3% |
| Net profit growthNet profit growth. This year's net profit less last year's, divided by last year's, times 100; blank where last year's is not above nought. Net profit growth in the glossary | −19.1% | −35.2% | −2.4% |
| Earnings per share growthEarnings per share growth. This year's earnings per share less last year's, on the same share count, divided by last year's, times 100; blank where last year's is not above nought. Earnings per share growth in the glossary | – | −35.3% | −2.4% |
| Return on equityReturn on equity. Profit belonging to shareholders as a percentage of their average net worth over the year. | – | – | 7.6%what Return on equity, Mar 2019, includes. This year's return on equity, asset turnover and assets per rupee of net worth are on its year-end balance sheet: none a year before is on record to average with. |
| Return on capital employedReturn on capital employed. Operating profit after depreciation divided by net worth plus borrowings at the year end, times 100: what the business earns on all the money in it. | – | – | 7.4% |
| Interest coverInterest cover. Operating profit after depreciation divided by finance costs: how many times over the profit pays the interest bill. Interest cover in the glossary | 2.6 | 1.8 | 1.3 |
| Debt to equityDebt to equity. Borrowings at the year end divided by net worth: rupees borrowed for each rupee shareholders have in the business. | – | – | 0.41 |
| Receivable daysReceivable days. Trade receivables divided by revenue, times 365: the average days customers take to pay. Receivable days in the glossary | – | – | 52 |
| Inventory daysInventory days. Inventories divided by the cost of materials and goods, times 365: the days of stock the company holds. Inventory days in the glossary | – | – | 124 |
| Payable daysPayable days. Trade payables divided by the cost of materials and goods, times 365: the average days the company takes to pay suppliers. Payable days in the glossary | – | – | 137 |
| Cash conversion cycle, daysCash conversion cycle. Receivable days plus inventory days less payable days: how long money is tied up between paying suppliers and being paid by customers. Cash conversion cycle in the glossary | – | – | 39 |
| Working capital daysWorking capital days. Assets turning to cash within a year, less cash, bank deposits and current investments, minus liabilities due within a year, less borrowings, divided by the year's revenue, times 365. Working capital days in the glossary | – | – | 20 |
| Asset turnoverAsset turnover. Revenue divided by average total assets: rupees of sales for each rupee of assets. Asset turnover in the glossary | – | – | 1.13 |
| Assets per rupee of net worthAssets per rupee of net worth. Average total assets divided by average net worth: how far borrowings and other liabilities stretch the shareholders' money. Assets per rupee of net worth in the glossary | – | – | 2.63 |
| Sales per rupee of plantSales per rupee of plant. Revenue divided by the net block: rupees of sales for each rupee of plant in use. Sales per rupee of plant in the glossary | – | – | 5.54 |
| Plant being built, % of plant in useCapital work in progress, % of net block. Plant still being built as a percentage of the plant in use. Capital work in progress, % of net block in the glossary | – | – | 42.0% |
Revenue growth is left blank for the year to Mar 2017: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out. Revenue growth is left blank for the years to Mar 2018 and Mar 2019: between the two periods excise duty was taken out of revenue when GST replaced it, so the two are on different bases and the change is not worked out. No balance sheet is on record for the years to Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.
Growth and returns over 3, 5 and 10 years
Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2019.
- Return on assets, latest yearReturn on assets, latest year. Profit to the company's own shareholders in the latest year ÷ the average of that year's opening and closing total assets × 100; empty for a bank, a lender or an insurer, whose own return on assets is shown with its accounts.
- 2.9%
| Measure | 5 years | 3 years |
|---|---|---|
| Profit growth, yearly rateProfit growth, yearly rate. 3 years: Profit to the company's own shareholders in the latest year ÷ profit to the company's own shareholders in the year three years before, to the power of one third, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. 5 years: Profit to the company's own shareholders in the latest year ÷ profit to the company's own shareholders in the year five years before, to the power of one fifth, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. 10 years: Profit to the company's own shareholders in the latest year ÷ profit to the company's own shareholders in the year ten years before, to the power of one tenth, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. | – | −20.0% |
| Operating margin, averageOperating margin, average. 3 years: The plain average of the yearly operating profit margin over the last three years, needing at least two of them; a year without the figure is left out, never filled in. 5 years: The plain average of the yearly operating profit margin over the last five years, needing at least four of them; a year without the figure is left out, never filled in. 10 years: The plain average of the yearly operating profit margin over the last ten years, needing at least nine of them; a year without the figure is left out, never filled in. | – | 6.8% |
| Net margin, averageNet margin, average. 3 years: The plain average of the yearly net profit margin over the last three years, needing at least two of them; a year without the figure is left out, never filled in. 5 years: The plain average of the yearly net profit margin over the last five years, needing at least four of them; a year without the figure is left out, never filled in. 10 years: The plain average of the yearly net profit margin over the last ten years, needing at least nine of them; a year without the figure is left out, never filled in. | 4.2% | 3.3% |
| Interest cover, averageInterest cover, average. 3 years: The plain average of the yearly interest cover over the last three years, needing at least two of them; a year without the figure is left out, never filled in. 5 years: The plain average of the yearly interest cover over the last five years, needing at least four of them; a year without the figure is left out, never filled in. 10 years: The plain average of the yearly interest cover over the last ten years, needing at least nine of them; a year without the figure is left out, never filled in. | – | 1.9 |
Accounting checks
Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.
| Check | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|
| Altman Z-scoreAltman Z-score. Working capital, reserves, operating profit, market value and sales, each over total assets, weighted and added: a published measure of financial strain. Altman Z-score in the glossaryPublished threshold 1.1 | – | – | – | 2.45 |
| Effective tax ratePublished threshold 17.16 per cent | 38.92 | 27.66 | 34.06 | 32.69 |
A threshold marked as ours has no published figure; it is the line we read the check against.
Business segments
In the year to Mar 2019 the company reports one business segment, BUILDING PRODUCTS, which carries all its revenue.
Where the return came from
Yearly rates to Mar 2019, per-share figures restated for splits and bonuses.
| Over | Return a year | Earnings growth | Change in P/E | Dividend yield |
|---|---|---|---|---|
| 1 year | −28.1% | −2.4% | −26.4% | 0.0% |
| 3 years | −30.2% | – | – | 0.0% |
Return is price growth plus the average dividend yield. Change in P/E is (1 + price growth) / (1 + earnings growth) - 1, so the parts compound rather than add. Earnings growth and the change in P/E are left empty where earnings per share at either end of the window was a loss or is not on record.
Pennar Engineered Building Systems share price by year
Each calendar year to 2019.
| Year | Close at year end | Change | Highest close | Lowest close |
|---|---|---|---|---|
| 2019 | 62.85 | +4.2% | 63.05 | 49.35 |
| 2018 | 60.30 | −39.4% | 122.35 | 50.45 |
| 2017 | 99.55 | −33.9% | 157.35 | 86.70 |
| 2016 | 150.60 | −4.7% | 192.30 | 139.15 |
| 2015 | 158.00 | – | 173.20 | 156.05 |
₹ per share, adjusted for splits and bonuses since. Change is on the close at the end of the year before. 2015 is from its first session, 10 Sep 2015. The 2019 close is its last trade, on 6 Jun 2019.
Recent sessions
The 10 trading days to 6 Jun 2019, as traded on BSE.
| Date | Open | High | Low | Close | Average price | Volume |
|---|---|---|---|---|---|---|
| 6 Jun 2019 | 62.05 | 63.80 | 61.60 | 62.85 | 62.56 | 21,329 |
| 4 Jun 2019 | 63.85 | 64.00 | 62.30 | 63.05 | 63.05 | 9,564 |
| 3 Jun 2019 | 62.45 | 63.70 | 61.65 | 62.95 | 62.55 | 16,998 |
| 31 May 2019 | 63.00 | 63.00 | 61.00 | 61.50 | 61.18 | 7,787 |
| 30 May 2019 | 63.70 | 64.00 | 61.00 | 62.50 | 62.14 | 8,886 |
| 29 May 2019 | 62.65 | 62.70 | 61.00 | 62.00 | 61.43 | 9,820 |
| 28 May 2019 | 60.35 | 61.95 | 58.10 | 61.80 | 60.59 | 27,571 |
| 27 May 2019 | 57.30 | 61.90 | 57.30 | 60.95 | 59.94 | 28,874 |
| 24 May 2019 | 57.00 | 59.80 | 56.20 | 57.75 | 57.82 | 7,166 |
| 23 May 2019 | 58.00 | 65.95 | 57.00 | 57.00 | 60.18 | 12,494 |
Prices in ₹ per share as traded, not adjusted.
Company details
- BSE code
- 539333
- ISIN
- INE455O01019
- Former symbols
- PENPEBS
- Website
- www.pebspennar.in
- CIN
- L45400TG2008PLC057182
- Corporate identity number, the registrar of companies' code for it
- Incorporated
- 2008
- Registered office
- DHFLVC Silicon Towers, 9th Floor, Kondapur, Hyderabad 500084, Telangana
- Share registrar
- KFin Technologies Ltd
- Keeps the register of shareholders and handles transfers and dividend payments