Micro Real Estate

Prajay Engineers Syndicate Ltd.

PRAENG

₹23.08

1.14% (0.26)

Market Cap

₹159 Cr.

P/E

0.00

Prajay Engineers Syndicate Ltd.
Overview
Financials
Benchmarking
Shareholding

Prajay Engineers Syndicate Ltd.

Prajay Engineers Syndicate Ltd.
Overview
Financials
Benchmarking
Shareholding

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results
Reverse DCF

FAQs on Prajay Engineers Syndicate Ltd. Shareprice

Has the share price of Prajay Engg.Syndicat grown faster than its competition?

Prajay Engg.Syndicat has given better returns compared to its competitors.
Prajay Engg.Syndicat has grown at ~14.1% over the last 10yrs while peers have grown at a median rate of 8.31%

Is Prajay Engg.Syndicat stock expensive?

There is insufficient historical data to gauge this.
Latest PE of Prajay Engg.Syndicat is 0

View FAQ's On Business

Growth Table

Prajay Engineers Syndicate Ltd.
Vipul
Loading...
Newtime Infra
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	-28.35	48.26	18.99	18.64	26.24	20.34	14.86	9.64	14.27	14.23
TTM EPS CAGR	—	—	—	—	—	—	—	—	—	—
Sales CAGR	25.84	55.70	-8.06	17.17	7.64	6.74	10.21	4.15	-0.06	2.63
PAT Margin (Abs Growth)	-37.76	-66.68	-56.15	-59.20	-40.66	-21.26	-33.89	-37.49	-46.75	-51.76
PE CAGR	—	—	—	—	—	—	—	—	—	—
CFO CAGR	234	124	53.84	12.26	-13.40	-5.26	-11.51	-9.39	33.33	2.83

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

Balance Sheet

Prajay Engineers Syndicate Ltd.
Vipul
Loading...
Newtime Infra
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Assets	1,290	1,282	1,304	1,283	1,228	1,218	1,153	943	900	839
Non Current Assets	449	461	469	489	486	495	495	323	325	348
Net Block	149	144	139	135	132	134	132	128	126	151
Capital Work in Progress	197	215	236	266	271	271	275	111	114	90.43
Intangible Assets Under Development	—	—	—	—	—	—	—	—	—	—
Long Term Investments	56.99	57.25	56.96	56.77	56.76	56.77	56.77	56.77	56.81	0.04
Current Assets	831	810	822	782	729	709	643	605	559	491
Inventory	555	547	566	544	520	507	451	449	408	368
Accounts Receivable	221	208	208	192	176	178	169	132	99.38	65.52
Short Term Investments	0.13	0.14	0.15	—	0.00	0.00	0.00	0.00	0.00	0.00
Cash & Bank Balances	2.47	4.88	5.34	5.11	3.60	3.18	3.13	7.94	35.71	39.76
Liabilities	1,290	1,282	1,304	1,283	1,228	1,218	1,153	943	900	839
Shareholders Funds	644	620	598	579	575	570	567	556	517	487
Share Capital	69.94	69.94	69.94	69.94	69.94	69.94	69.94	69.94	69.94	69.94
Reserves	574	550	528	509	505	500	497	486	447	417
Non Current Liabilities	184	159	158	156	158	162	166	169	173	162
Secured Loans	174	147	144	143	144	147	150	154	156	—
Unsecured Loans	—	—	—	—	—	—	—	—	—	144
Current Liabilities	461	501	547	547	494	486	419	216	211	194
Accounts Payable	240	220	235	226	190	183	171	158	127	109
Short Term Loans	3.15	11.30	21.46	19.77	17.39	17.38	20.15	18.69	25.83	29.51

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Prajay Engineers Syndicate Ltd.
Vipul
Loading...
Newtime Infra
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Sales	92.56	68.59	41.21	48.88	50.05	38.37	93.05	29.83	57.46	72.31
Operating Expenses	106	73.79	43.07	48.97	48.34	32.66	86.65	49.38	91.48	121
Raw Material	66.97	47.65	45.44	31.40	15.74	19.62	13.76	17.29	22.02	81.35
Material Cost (%)	84.01	80.54	64.42	67.76	68.58	70.55	79.15	55.13	107	113
Employee Cost	6.17	5.66	4.26	3.87	3.27	1.32	2.66	3.28	3.40	4.63
Power & Fuel Cost	3.01	2.81	2.46	2.36	2.03	1.09	1.84	3.15	4.49	—
Operating Profit	-13.83	-5.20	-1.86	-0.09	1.71	5.71	6.40	-19.55	-34.01	-48.57
Other Income	7.67	4.59	4.69	4.87	3.37	1.06	2.14	18.91	3.48	4.24
OPM (%)	-14.95	-7.59	-4.51	-0.19	3.41	14.88	6.88	-65.54	-59.20	-67.17
Depreciation and Amortisation	6.41	5.75	5.07	4.25	4.13	3.99	4.11	4.03	3.81	3.70
Interest	14.46	15.92	18.62	15.46	5.12	5.96	5.14	3.96	2.34	0.51
Profit Before Tax	-27.03	-22.28	-19.06	-14.93	-4.18	-4.16	-1.88	-9.13	-39.26	-48.55
Tax	2.46	2.04	0.76	-0.90	0.90	0.91	0.60	0.30	0.59	1.07
Net Profit	-29.44	-23.97	-22.21	-14.56	-5.35	-5.07	-2.49	-9.42	-39.85	-49.62
Number of shares(Crs)	6.99	6.99	6.99	6.99	6.99	6.99	6.99	6.99	6.99	—
Dividend Payout Ratio(%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	—

TTM Values as of Mar 2025

Cash Flow

Prajay Engineers Syndicate Ltd.
Vipul
Loading...
Newtime Infra
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Cash from Operating Activity	52.50	56.18	33.00	48.99	15.03	6.55	4.76	7.15	23.86	19.26
Profit Before Tax	-27.03	-22.28	-20.86	-14.93	-4.18	-3.18	-1.88	-9.13	-39.26	-28.76
Adjustments	31.32	21.61	23.58	19.65	8.10	9.92	9.23	7.93	5.92	4.12
OCF Before Working Capital	4.29	-0.67	2.72	4.72	3.92	6.74	7.34	-1.19	-33.35	-24.64
Working Capital Changes	50.25	57.87	29.63	44.78	6.17	-0.40	-2.98	8.36	57.21	43.90
Taxes Paid	-2.04	-1.02	0.65	-0.52	4.93	0.22	0.39	-0.02	—	0.00
Cash from Investing Activity	-16.84	-19.53	-20.29	-30.24	-6.47	-5.94	-5.48	-0.60	-3.37	-6.24
Net Fixed Assets Purchased	-16.97	-19.32	-20.68	-30.64	-6.49	-5.96	-5.50	-0.66	-3.57	-6.28
Fixed Assets Purchased	-16.97	-19.32	-20.68	-30.64	-6.49	-5.96	-5.50	-0.66	-3.57	-6.28
Fixed Assets Sold	—	—	—	—	—	—	—	—	—	—
Investment Purchased	—	—	—	—	-0.00	—	-0.00	-0.00	—	—
Investment Sold	0.08	—	0.27	0.34	—	—	—	—	—	—
Interest Recieved	0.06	0.06	0.12	0.06	0.03	0.02	0.02	0.06	0.19	0.03
Dividends Recieved	—	—	—	—	—	—	—	—	—	—
Subsidiary Investments	—	—	—	—	—	—	—	—	—	—
Cash from Financing Activity	-34.85	-34.24	-12.24	-18.98	-10.08	-1.03	0.67	-1.74	7.28	-8.97
Proceeds From Shares	—	—	—	—	—	—	—	—	—	—
Net Long Term Borrowings	-19.44	-26.86	-2.79	-1.33	1.48	2.82	3.04	3.68	2.44	-12.18
Proceeds From Borrowings	—	—	—	—	1.48	2.82	3.04	3.68	2.44	—
Repayment From Borrowings	-19.44	-26.86	-2.79	-1.33	—	—	—	—	—	-12.18
Interest Paid	-15.19	-15.53	-19.62	-15.96	-9.18	-3.84	-5.14	-3.96	-2.30	-0.47
Dividend Paid	—	—	—	—	—	—	—	—	—	—
Net Cash Flow	0.81	2.41	0.46	-0.23	-1.52	-0.41	-0.05	4.81	27.77	4.05
Opening Cash & Cash Equivalents	1.66	2.47	4.88	5.34	5.11	3.60	3.18	3.13	7.94	35.71
Effect of FX	—	—	—	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	2.47	4.88	5.34	5.11	3.60	3.18	3.13	7.94	35.71	39.76
Net Capex (est)	16.97	19.32	20.68	30.64	6.49	5.96	5.50	0.66	3.57	6.28
Free Cash Flow (est)	35.52	36.87	12.32	18.35	8.53	0.59	-0.75	6.49	20.30	12.99

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Prajay Engineers Syndicate Ltd.
Vipul
Loading...
Newtime Infra
Loading...

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Operational Ratios
Quick Ratio	0.65	0.60	0.52	0.47	0.43	0.42	0.42	0.46	0.72	0.72
Liquid Assets (Crs)	284	276	263	256	238	209	202	192	156	151
Current Liabilities (Crs)	435	461	501	547	547	494	486	419	216	211
Current Ratio	1.91	1.80	1.61	1.50	1.43	1.48	1.46	1.53	2.80	2.65
Current Assets (Crs)	831	831	810	822	782	729	709	643	605	559
Current Liabilities (Crs)	435	461	501	547	547	494	486	419	216	211
Interest Coverage Ratio	-3.20	-0.87	-0.40	-0.02	0.03	0.18	0.30	0.63	-1.30	-15.79
EBIT (Crs)	-18.91	-12.58	-6.36	-2.24	0.53	0.94	2.78	4.43	-4.67	-34.34
Interest Expenses (Crs)	5.92	14.46	15.92	18.62	15.46	5.12	5.96	5.14	3.96	2.34
Fixed Asset Turnover	0.56	0.60	0.44	0.26	0.31	0.32	0.23	0.56	0.18	0.35
Net Sales (Crs)	109	92.56	68.59	41.21	48.88	50.05	38.37	93.05	29.83	57.46
Fixed Assets (Crs)	196	155	156	156	156	158	164	165	165	165
Cash Conversion Cycle	1,943	2,178	2,980	4,914	3,939	3,013	4,052	1,683	3,703	2,608
Inventory Days	1,882	2,172	2,931	4,929	4,145	3,880	4,885	1,879	5,508	2,722
Days Receivable	805	905	1,144	1,842	1,493	1,341	1,682	681	1,841	734
Days Payable	744	900	1,095	1,857	1,699	2,209	2,516	877	3,646	848
Debt to Equity Ratio	0.47	0.42	0.44	0.44	0.36	0.34	0.34	0.33	0.31	0.35
Total Debt (Crs)	296	269	274	260	207	195	193	187	173	182
Shareholders Equity (Crs)	626	644	620	598	579	575	570	567	556	517
Free Cash Flow/Sales (%)	-17.81	38.38	53.75	29.89	37.53	17.05	1.54	-0.80	21.76	35.32
Free Cash Flow(est) (Crs)	-19.44	35.52	36.87	12.32	18.35	8.53	0.59	-0.75	6.49	20.30
Net Sales (Crs)	109	92.56	68.59	41.21	48.88	50.05	38.37	93.05	29.83	57.46
Profitability Ratios
Gross Margin (%)	14.90	15.99	19.46	35.58	32.24	31.42	29.45	20.85	44.87	-6.62
Op Profit Margin (%)	-13.63	-14.95	-7.59	-4.51	-0.19	3.41	14.88	6.88	-65.54	-59.20
Operating Profit (Crs)	-12.53	-6.17	-0.61	2.83	4.78	5.07	6.77	8.54	-0.64	-30.54
Net Sales (Crs)	109	92.56	68.59	41.21	48.88	50.05	38.37	93.05	29.83	57.46
Net Profit Margin (%)	-22.63	-31.81	-34.95	-53.90	-29.78	-10.68	-13.20	-2.67	-31.59	-69.36
Net Profit (Crs)	-24.70	-29.44	-23.97	-22.21	-14.56	-5.35	-5.07	-2.49	-9.42	-39.85
Net Sales (Crs)	109	92.56	68.59	41.21	48.88	50.05	38.37	93.05	29.83	57.46
ROCE (%)	-2.20	-1.52	-0.82	-0.30	0.07	0.13	0.38	0.60	-0.64	-4.99
EBIT (Crs)	-18.91	-12.58	-6.36	-2.24	0.53	0.94	2.78	4.43	-4.67	-34.34
Capital Employed (Crs)	858	829	780	757	736	734	732	733	726	689
Return on Assets (%)	-1.91	-2.28	-1.87	-1.70	-1.13	-0.44	-0.42	-0.22	-1.00	-4.43
Net Profit (Crs)	-24.70	-29.44	-23.97	-22.21	-14.56	-5.35	-5.07	-2.49	-9.42	-39.85
Total Assets (Crs)	1,293	1,290	1,282	1,304	1,283	1,228	1,218	1,153	943	900
ROIC (%)	-2.89	-3.09	-1.80	-1.12	-0.65	-0.46	0.33	0.48	-3.93	-6.96
Op Profit after Taxes (Crs)	-21.13	-22.09	-11.96	-7.21	-4.08	-2.95	2.10	3.02	-24.36	-38.39
Invested Capital (Crs)	731	714	663	645	631	635	625	627	620	551
ROE (%)	-3.95	-4.57	-3.87	-3.72	-2.51	-0.93	-0.89	-0.44	-1.69	-7.71
Net Profit Margin (%)	-22.63	-31.81	-34.95	-53.90	-29.78	-10.68	-13.20	-2.67	-31.59	-69.36
Asset Turnover ratio	0.08	0.07	0.05	0.03	0.04	0.04	0.03	0.08	0.03	0.06
Equity Multiplier	2.07	2.00	2.07	2.18	2.22	2.14	2.14	2.03	1.69	1.74
Adjusted EPS	-3.53	-4.21	-3.43	-3.18	-2.08	-0.76	-0.72	-0.36	-1.35	-5.70
Valuation Ratios
P/E	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Book	0.07	0.07	0.12	0.13	0.10	0.06	0.09	0.20	0.13	0.32
EV/EBITDA	-27.13	-50.47	-564	117	54.69	44.13	35.95	34.91	-368	-10.26
Dividend Yield (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Quarterly Results

Prajay Engineers Syndicate Ltd.
Vipul
Loading...
Newtime Infra
Loading...

In Rs. Cr.	Dec'22	Mar'23	Jun'23	Sep'23	Dec'23	Mar'24	Jun'24	Sep'24	Mar'25
Net Sales	5.79	11.58	7.51	2.78	20.80	26.37	4.71	25.67	15.55
Operating Expenses	8.98	25.95	8.53	6.63	25.80	50.52	9.57	31.13	29.66
Increase/Decrease in Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Raw Material	3.12	7.61	4.99	0.74	20.18	35.15	5.30	26.63	14.28
Employee Cost	0.85	0.82	0.77	0.83	0.86	0.93	0.95	1.25	1.50
Selling and Distribution Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Electricity, Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Gen_AdminExpenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Miscellaneous Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Profit	-3.19	-14.38	-1.02	-3.86	-4.99	-24.15	-4.86	-5.46	-14.10
Other Income	0.73	16.94	0.92	0.74	0.52	1.30	0.81	0.85	1.28
Interest	1.03	0.98	0.55	1.63	0.04	0.12	0.08	0.13	0.17
PBDT	-3.49	1.58	-0.66	-4.74	-4.51	-22.97	-4.14	-4.74	-13.00
Depreciation and Amortization	1.01	0.99	0.95	0.95	0.96	0.94	0.95	1.02	0.79
Profit Before Tax	-4.50	0.59	-1.61	-5.70	-5.47	-23.91	-5.09	-5.76	-13.79
Tax	0.09	0.07	0.52	-0.14	0.06	0.15	0.12	0.39	0.41
Profit After Tax	-4.59	0.52	-2.12	-5.56	-5.53	-24.06	-5.21	-6.14	-14.20
Exceptional Items	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Profit	-4.78	0.47	-2.24	-6.62	-6.43	-23.66	-4.70	-5.80	-13.89
Quarterly Ratios
EPS	-0.68	0.07	-0.32	-0.95	-0.92	-3.38	-0.67	-0.83	-1.99
Operating Profit Margin	-55.11	-124	-13.56	-139	-24.00	-91.56	-103	-21.27	-90.67
Net Profit Margin	-79.28	4.52	-28.26	-200	-26.58	-91.24	-111	-23.93	-91.29

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

#N/A.0

Implied Growth Rate over a 5 year period*

#N/A.0

Implied Growth Rate over a 10 year period*

#N/A.0

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Raphson method.

Learn how to use Reverse DCF

FAQs on Prajay Engineers Syndicate Ltd. Financials

How strong is Prajay Engg.Syndicat balance sheet?

Prajay Engg.Syndicat balance sheet is weak and might have solvency issues

Is the debt of Prajay Engg.Syndicat increasing or decreasing?

Yes, The net debt of Prajay Engg.Syndicat is increasing.
Latest net debt of Prajay Engg.Syndicat is ₹134 Crs as of Mar-25.
This is greater than Mar-24 when it was ₹111 Crs.

Is the profitablity of Prajay Engg.Syndicat improving?

No, profit is decreasing.
The profit of Prajay Engg.Syndicat is -₹49.62 Crs for TTM, -₹39.85 Crs for Mar 2024 and -₹9.42 Crs for Mar 2023.

Does Prajay Engg.Syndicat pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Prajay Engg.Syndicat latest dividend payout ratio is 0% and 3yr average dividend payout ratio is 0%

How has Prajay Engg.Syndicat allocated its funds?

Companies resources are majorly tied in miscellaneous assets

View FAQ's On Shareholding

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Prajay Engineers Syndicate Ltd.

Prajay Engineers Syndicate Ltd.

Has the share price of Prajay Engg.Syndicat grown faster than its competition?

Is Prajay Engg.Syndicat stock expensive?

How strong is Prajay Engg.Syndicat balance sheet?

Is the debt of Prajay Engg.Syndicat increasing or decreasing?

Is the profitablity of Prajay Engg.Syndicat improving?

Does Prajay Engg.Syndicat pay decent dividends?

How has Prajay Engg.Syndicat allocated its funds?

SIGN UP FOR FREE