Perfect Infraengineers (PERFECT)₹1.850.00%Other Electrical Equipment
For the year to Mar 2024, sales were ₹5.87 Cr and net profit ₹0.83 Cr.
Company filings, standalone accounts
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 19.73 | 20.82 | 25.48 | 17.28 | 15.54 | 10.09 | 10.10 | 5.44 | 1.13 | 4.30 | 7.16 | 5.87 |
| Expenses | 17.47 | 18.83 | 22.50 | 14.92 | 12.69 | 7.88 | 7.96 | 3.67 | 2.34 | 4.97 | 5.70 | 4.51 |
| Operating Profit | 2.27 | 1.99 | 2.97 | 2.38 | 2.86 | 2.21 | 2.15 | 1.78 | −1.22 | −0.68 | 1.47 | 1.37 |
| OPM % | 11.4% | 9.5% | 11.6% | 13.7% | 18.3% | 21.8% | 21.2% | 32.5% | −108.1% | −15.7% | 20.4% | 23.1% |
| Other Income | 0.07 | 0.22 | 0.81 | 0.89 | 0.29 | 0.64 | 0.37 | 0.08 | 2.28 | 0.38 | 0.04 | 0.12 |
| Interest | 0.84 | 1.24 | 1.40 | 1.61 | 1.58 | 1.69 | 1.82 | 1.34 | 0.50 | 0.25 | 0.28 | 0.32 |
| Depreciation | 0.27 | 0.35 | 0.70 | 0.70 | 0.70 | 0.66 | 0.54 | 0.49 | 0.47 | 1.13 | 1.10 | 1.15 |
| Profit before tax | 1.24 | 0.63 | 1.69 | 0.97 | 0.88 | 0.51 | 0.17 | 0.04 | 0.12 | −1.67 | 0.14 | 0.03 |
| Tax % | 42.3% | 48.4% | 27.3% | 37.5% | 33.3% | 28.0% | 12.5% | 0.0% | 245.4% | 13.9% | −361.6% | −4,000.1% |
| Exceptional items | 0.00 | 0.00 | 0.29 | 0.30 | 0.00 | 0.17 | 0.00 | 0.00 | 1.64 | 0.32 | 0.00 | 0.00 |
| Net Profit | 0.72 | 0.33 | 1.23 | 0.61 | 0.59 | 0.38 | 0.15 | 0.05 | −0.18 | −1.90 | 0.61 | 0.83 |
| EPS (Rs) | 1.26 | 0.54 | 1.52 | 0.50 | 0.49 | 0.26 | 0.10 | 0.04 | −0.11 | −1.09 | 0.35 | 0.51 |
| Dividend payout % | 5.1% | 0.0% | 8.3% | 64.2% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3.60 | 3.83 | 5.11 | 7.72 | 7.70 | 9.45 | 10.05 | 10.06 | 11.05 | 11.05 | 11.05 | 16.75 |
| Reserves | 0.70 | 1.29 | 1.42 | 4.94 | 5.51 | 8.83 | 10.02 | 12.74 | 11.56 | 9.69 | 10.27 | 15.89 |
| Borrowings | 5.51 | 6.93 | 10.87 | 10.19 | 10.62 | 12.33 | 11.59 | 14.35 | 9.64 | 8.84 | 10.28 | 7.79 |
| Other Liabilities | 5.57 | 7.41 | 7.27 | 7.54 | 5.14 | 5.04 | 4.44 | 3.51 | 3.72 | 3.93 | 3.08 | 2.14 |
| Total Liabilities | 15.38 | 19.46 | 24.67 | 30.39 | 28.97 | 35.65 | 36.10 | 40.66 | 35.97 | 33.51 | 34.68 | 42.57 |
| Fixed Assets | 3.17 | 3.54 | 6.41 | 6.04 | 5.73 | 5.01 | 4.51 | 4.53 | 11.07 | 9.98 | 8.92 | 8.01 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.36 | 5.40 | 8.90 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.12 | 0.12 | 0.13 | 1.12 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 0.02 | 0.02 | 0.02 |
| Other Assets | 12.09 | 15.80 | 18.13 | 23.23 | 22.22 | 25.26 | 25.17 | 26.21 | 23.88 | 23.51 | 25.74 | 34.54 |
| Inventories | 1.04 | 4.79 | 1.27 | 4.81 | 5.18 | 5.26 | 6.85 | 7.23 | 7.19 | 7.86 | 9.08 | 12.01 |
| Trade receivables | 9.59 | 8.08 | 12.37 | 9.71 | 8.15 | 6.95 | 6.55 | 8.41 | 6.79 | 5.26 | 7.29 | 10.13 |
| Cash & equivalents | 0.46 | 0.64 | 0.48 | 0.65 | 0.63 | 0.97 | 0.66 | 0.45 | 0.18 | 1.20 | 0.16 | 1.46 |
| Total Assets | 15.38 | 19.46 | 24.67 | 30.39 | 28.97 | 35.65 | 36.10 | 40.66 | 35.97 | 33.51 | 34.68 | 42.57 |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 0.76 | 0.40 | −0.29 | −1.75 | 1.56 | −0.63 | 0.47 | −0.33 | 1.11 | 1.32 | −2.17 | −6.14 |
| Cash from investing activity | −0.63 | −0.87 | −2.39 | −0.82 | −0.18 | −4.01 | −1.03 | −1.30 | 3.81 | 1.29 | −0.01 | −0.22 |
| Cash from financing activity | 0.04 | 0.66 | 2.79 | 2.64 | −1.40 | 4.51 | 0.49 | 1.54 | −4.72 | −1.53 | 1.15 | 7.67 |
| Net cash flow | 0.17 | 0.19 | 0.10 | 0.06 | −0.04 | −0.15 | −0.08 | −0.11 | 0.21 | 1.12 | −1.05 | 1.30 |
| Capex | 0.67 | 0.92 | 2.96 | 0.38 | 0.39 | 4.45 | 1.08 | 1.29 | 0.00 | 0.05 | 0.03 | 0.24 |
| Free cash flow | 0.10 | −0.49 | −2.74 | −1.62 | 1.18 | −4.67 | −0.58 | −1.61 | 4.92 | 1.61 | −2.19 | −6.36 |
| CFO / OP % | 53.0% | 45.0% | −3.0% | −57.0% | 47.0% | −51.0% | 47.0% | −19.0% | −91.0% | −199.0% | −149.0% | −452.0% |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 178 | 142 | 177 | 205 | 191 | 252 | 237 | 565 | 2,206 | 447 | 371 | 630 |
| Inventory days | 30 | 136 | 29 | 193 | 238 | 460 | 444 | 1,079 | 2,684 | 1,173 | 988 | 2,276 |
| Days payable | 78 | 99 | 99 | 157 | 139 | 146 | 166 | 318 | 761 | 362 | 169 | 111 |
| Cash conversion cycle | 131 | 181 | 109 | 243 | 293 | 568 | 517 | 1,327 | 4,132 | 1,260 | 1,191 | 2,797 |
| Working capital days | 25 | 30 | 28 | 120 | 162 | 290 | 381 | 847 | 4,660 | 1,155 | 877 | 1,576 |
| ROCE % | 22.4% | 16.9% | 18.0% | 10.5% | 10.3% | 7.1% | 6.3% | 3.9% | −3.9% | −5.7% | 1.3% | 0.9% |
Perfect Infraengineers' sales for the year to Mar 2024 were ₹5.87 Cr.
Net profit for the year to Mar 2024 was ₹0.83 Cr. Earnings per share over the same trailing period were ₹0.51.
Perfect Infraengineers reported borrowings of ₹7.79 Cr at Mar 2024, against cash and equivalents of ₹1.46 Cr.
Cash from operations was −₹6.14 Cr in the year to Mar 2024; after capital spending, free cash flow was −₹6.36 Cr.