Small Financial Services

Prudent Corporate Advisory Services Ltd.

PRUDENT

₹2670.4

-1.99% (-54.2)

Market Cap

₹11,100 Cr.

P/E

56.73

Prudent Corporate Advisory Services Ltd.
Overview
Financials
Benchmarking
Shareholding

Prudent Corporate Advisory Services Ltd.

Prudent Corporate Advisory Services Ltd.
Overview
Financials
Benchmarking
Shareholding

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

FAQs on Prudent Corporate Advisory Services Ltd. Shareprice

Has the share price of Prudent Corporate grown faster than its competition?

Prudent Corporate has given better returns compared to its competitors.
Prudent Corporate has grown at ~69.9% over the last 2yrs while peers have grown at a median rate of 41.59%

Is Prudent Corporate stock expensive?

Yes, Prudent Corporate is expensive.
Latest PE of Prudent Corporate is 56.73, while 3 year average PE is 45.72.
Also latest EV/EBITDA of Prudent Corporate is 41.62 while 3yr average is 30.67.

View FAQ's On Business

Growth Table

Prudent Corporate Advisory Services Ltd.
Edelweiss Financial
Loading...
UTI Asset Management
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	45.63	69.90	75.16	—	—	—	—	—	—	—
TTM EPS CAGR	10.54	15.34	24.44	—	—	—	—	—	—	—
Sales CAGR	37.07	34.36	34.78	88.47	—	—	—	—	—	—
PAT Margin (Abs Growth)	-1.85	-0.59	1.42	5.37	7.77	4.51	—	—	—	—
PE CAGR	31.74	47.31	40.76	—	—	—	—	—	—	—
CFO CAGR	24.38	26.82	37.36	31.34	63.97	32.39	—	—	—	—

* 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

Prudent Corporate Advisory Services Ltd.
Edelweiss Financial
Loading...
UTI Asset Management
Loading...

In Rs. Cr.	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Assets	192	193	281	399	519	757	944
Non Current Assets	33.20	37.43	50.62	213	301	395	758
Net Block	24.29	27.47	26.41	174	164	153	133
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00	—
Intangible Assets Under Development	—	—	—	—	—	—	—
Long Term Investments	7.20	6.20	20.59	39.22	143	246	365
Current Assets	160	159	234	185	212	353	186
Inventory	1.50	3.96	13.12	10.40	7.66	13.36	—
Accounts Receivable	77.60	39.47	68.31	93.75	103	142	144
Short Term Investments	—	—	—	—	—	—	—
Cash & Bank Balances	65.15	97.03	139	57.48	70.24	132	178
Liabilities	192	193	281	399	519	757	944
Shareholders Funds	83.10	113	158	238	350	481	668
Share Capital	1.04	1.04	1.04	20.70	20.70	20.70	20.70
Reserves	82.06	111	157	217	329	461	647
Non Current Liabilities	13.08	14.20	12.15	18.61	28.20	35.34	223
Secured Loans	4.61	3.19	—	—	—	—	—
Unsecured Loans	—	—	—	—	—	—	—
Current Liabilities	95.35	66.22	112	142	141	240	53.18
Accounts Payable	69.54	52.02	93.94	121	117	205	169
Short Term Loans	18.13	4.50	2.61	0.01	0.00	—	—

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Prudent Corporate Advisory Services Ltd.
Edelweiss Financial
Loading...
UTI Asset Management
Loading...

In Rs. Cr.	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Sales	222	235	287	451	611	805	1,104
Operating Expenses	185	188	225	336	438	612	841
Raw Material	—	—	—	—	—	—	0.00
Material Cost (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	43.16	48.92	55.51	69.27	83.29	92.85	111
Power & Fuel Cost	0.79	0.88	0.67	0.81	1.06	1.21	—
Operating Profit	37.22	46.67	61.81	115	173	193	262
Other Income	4.06	1.39	8.49	7.93	9.59	19.61	29.92
OPM (%)	16.77	19.87	21.57	25.55	28.35	23.99	23.78
Depreciation and Amortisation	7.62	7.95	8.12	13.39	24.03	24.82	27.86
Interest	3.08	2.68	1.66	2.59	2.07	2.09	2.37
Profit Before Tax	28.65	37.43	60.52	107	157	186	262
Tax	7.63	9.58	15.23	26.77	40.13	47.09	66.44
Net Profit	21.02	27.85	45.30	80.34	117	139	196
Number of shares(Crs)	—	—	—	—	4.14	4.14	—
Dividend Payout Ratio(%)	21.65	0.93	0.68	5.15	5.32	5.97	—

TTM Values as of Mar 2025

Cash Flow

Prudent Corporate Advisory Services Ltd.
Edelweiss Financial
Loading...
UTI Asset Management
Loading...

In Rs. Cr.	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Cash from Operating Activity	12.62	50.28	57.72	93.01	120	150	161
Profit Before Tax	30.57	37.43	60.52	107	157	186	262
Adjustments	10.60	8.43	0.53	8.48	18.32	8.68	0.89
OCF Before Working Capital	41.17	45.87	61.06	116	175	195	263
Working Capital Changes	-15.58	15.18	11.37	2.70	-24.27	5.57	-39.13
Taxes Paid	-12.97	-10.77	-14.70	-25.28	-30.60	-50.50	-63.25
Cash from Investing Activity	12.47	-4.76	-27.67	-163	-106	-139	-142
Net Fixed Assets Purchased	-4.43	-3.46	-1.71	-1.75	-1.79	-4.79	-17.67
Fixed Assets Purchased	-4.45	-3.46	-1.91	-1.79	-1.82	-4.82	-17.90
Fixed Assets Sold	0.02	—	0.20	0.04	0.04	0.03	0.23
Investment Purchased	—	-5.53	-407	-321	-351	-691	-951
Investment Sold	19.13	1.85	377	310	248	554	849
Interest Recieved	0.89	4.63	3.99	0.52	0.72	2.37	9.70
Dividends Recieved	0.44	0.02	0.00	0.01	0.15	0.51	0.25
Subsidiary Investments	-0.39	-2.27	—	—	—	—	—
Cash from Financing Activity	-9.44	-22.07	-11.36	-10.37	-11.59	-14.00	-17.87
Proceeds From Shares	—	—	—	—	—	—	—
Net Long Term Borrowings	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Proceeds From Borrowings	—	—	—	—	—	—	86.00
Repayment From Borrowings	—	—	—	—	—	—	-86.00
Interest Paid	-3.10	-2.74	-1.71	-2.57	-0.64	-0.40	-0.02
Dividend Paid	-5.47	-0.31	-0.26	-0.31	-4.14	-6.21	-8.28
Net Cash Flow	15.65	23.44	18.69	-80.61	2.98	-3.50	0.36
Opening Cash & Cash Equivalents	38.21	54.22	80.64	99.33	18.72	21.70	18.20
Effect of FX	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	54.22	80.64	99.33	18.72	21.70	18.20	18.57
Net Capex (est)	4.43	3.46	1.71	1.75	1.79	4.79	17.67
Free Cash Flow (est)	8.19	46.82	56.02	91.25	118	145	143

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Prudent Corporate Advisory Services Ltd.
Edelweiss Financial
Loading...
UTI Asset Management
Loading...

	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Operational Ratios
Quick Ratio	1.66	2.34	1.98	1.23	1.45	1.42
Liquid Assets (Crs)	159	155	221	174	204	340
Current Liabilities (Crs)	95.35	66.22	112	142	141	240
Current Ratio	1.68	2.40	2.10	1.30	1.50	1.47
Current Assets (Crs)	160	159	234	185	212	353
Current Liabilities (Crs)	95.35	66.22	112	142	141	240
Interest Coverage Ratio	10.29	14.97	37.55	42.36	76.74	89.83
EBIT (Crs)	33.66	40.11	62.18	110	159	188
Interest Expenses (Crs)	3.08	2.68	1.66	2.59	2.07	2.09
Fixed Asset Turnover	5.60	6.63	8.69	2.32	3.12	3.85
Net Sales (Crs)	222	235	287	451	611	805
Fixed Assets (Crs)	39.66	35.39	32.98	194	196	209
Cash Conversion Cycle	130	95.22	79.54	75.14	64.21	60.27
Inventory Days	2.46	4.24	10.88	9.52	5.39	4.77
Days Receivable	128	90.98	68.66	65.62	58.82	55.51
Days Payable	—	—	—	—	—	—
Debt to Equity Ratio	0.27	0.07	0.02	0.00	0.00	0.00
Total Debt (Crs)	22.75	7.69	2.61	0.01	0.00	0.00
Shareholders Equity (Crs)	83.10	113	158	238	350	481
Free Cash Flow/Sales (%)	3.69	19.94	19.55	20.24	19.38	17.99
Free Cash Flow(est) (Crs)	8.19	46.82	56.02	91.25	118	145
Net Sales (Crs)	222	235	287	451	611	805
Profitability Ratios
Gross Margin (%)	100.00	100.00	100.00	100.00	100.00	100.00
Op Profit Margin (%)	16.77	19.87	21.57	25.55	28.35	23.99
Operating Profit (Crs)	41.28	48.06	70.30	123	183	213
Net Sales (Crs)	222	235	287	451	611	805
Net Profit Margin (%)	9.47	11.86	15.81	17.82	19.09	17.23
Net Profit (Crs)	21.02	27.85	45.30	80.34	117	139
Net Sales (Crs)	222	235	287	451	611	805
ROCE (%)	34.99	31.66	36.62	42.81	42.01	36.37
EBIT (Crs)	33.66	40.11	62.18	110	159	188
Capital Employed (Crs)	96.17	127	170	256	378	517
Return on Assets (%)	10.98	14.44	16.10	20.16	22.48	18.34
Net Profit (Crs)	21.02	27.85	45.30	80.34	117	139
Total Assets (Crs)	192	193	281	399	519	757
ROIC (%)	91.21	126	404	47.86	67.35	93.47
Op Profit after Taxes (Crs)	21.71	28.81	40.18	76.33	111	126
Invested Capital (Crs)	23.80	22.87	9.94	159	165	134
ROE (%)	25.30	24.75	28.73	33.81	33.34	28.83
Net Profit Margin (%)	9.47	11.86	15.81	17.82	19.09	17.23
Asset Turnover ratio	1.16	1.22	1.02	1.13	1.18	1.06
Equity Multiplier	2.30	1.71	1.78	1.68	1.48	1.57
Adjusted EPS	5.07	6.73	10.96	19.40	28.18	33.51
Valuation Ratios
P/E	0.00	0.00	0.00	0.00	28.75	37.53
Price to Book	0.00	0.00	0.00	0.00	9.59	10.82
EV/EBITDA	-1.00	-1.84	-1.93	-0.30	17.96	23.85
Dividend Yield (%)	—	—	—	—	0.19	0.16

Quarterly Results

Prudent Corporate Advisory Services Ltd.
Edelweiss Financial
Loading...
UTI Asset Management
Loading...

In Rs. Cr.	Dec'22	Mar'23	Jun'23	Sep'23	Dec'23	Mar'24	Jun'24	Sep'24	Dec'24	Mar'25
Net Sales	158	177	165	190	210	240	249	286	285	283
Operating Expenses	116	118	126	147	160	179	190	217	219	214
Increase/Decrease in Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Raw Material	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	20.73	22.75	22.25	23.28	24.06	23.25	27.13	29.52	29.97	24.31
Selling and Distribution Expenses	0.00	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	0.00
Gen_AdminExpenses	88.20	87.70	91.04	103	113	128	142	163	168	165
Miscellaneous Expenses	-0.00	-0.00	0.00	0.01	-0.00	-0.01	0.00	-0.00	0.00	0.00
Operating Profit	42.51	58.51	39.18	43.16	50.01	60.80	58.98	68.75	65.92	68.74
Other Income	2.67	3.43	4.85	4.05	4.51	6.19	7.00	7.84	6.59	8.49
Interest	0.59	0.51	0.46	0.49	0.36	0.78	0.49	0.57	0.64	0.67
PBDT	44.60	61.42	43.57	46.72	54.16	66.21	65.49	76.02	71.87	76.56
Depreciation and Amortization	6.17	6.13	5.96	6.13	6.30	6.43	6.29	6.72	7.37	7.48
Profit Before Tax	38.43	55.29	37.61	40.59	47.86	59.78	59.19	69.31	64.50	69.08
Tax	9.94	14.06	9.55	10.17	12.16	15.21	14.99	17.79	16.31	17.35
Profit After Tax	28.49	41.23	28.06	30.42	35.70	44.57	44.20	51.52	48.19	51.74
Exceptional Items	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Profit	28.49	41.23	28.06	30.42	35.70	44.57	44.20	51.52	48.19	51.74
Quarterly Ratios
EPS	6.88	9.96	6.78	7.35	8.62	10.76	10.67	12.44	11.64	12.49
Operating Profit Margin	26.85	33.06	23.68	22.71	23.82	25.36	23.65	24.03	23.13	24.29
Net Profit Margin	17.99	23.30	16.96	16.01	17.01	18.59	17.72	18.01	16.91	18.28

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

60.30%

Implied Growth Rate over a 5 year period*

22.50%

Implied Growth Rate over a 10 year period*

10.50%

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Raphson method.

Learn how to use Reverse DCF

FAQs on Prudent Corporate Advisory Services Ltd. Financials

How strong is Prudent Corporate balance sheet?

Balance sheet of Prudent Corporate is strong.
It shouldn't have solvency or liquidity issues.

Is the debt of Prudent Corporate increasing or decreasing?

Yes, The net debt of Prudent Corporate is increasing.
Latest net debt of Prudent Corporate is -₹178.34 Crs as of Mar-25.
This is greater than Mar-24 when it was -₹264.06 Crs.

Is the profitablity of Prudent Corporate improving?

Yes, profit is increasing.
The profit of Prudent Corporate is ₹196 Crs for TTM, ₹139 Crs for Mar 2024 and ₹117 Crs for Mar 2023.

Does Prudent Corporate pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Prudent Corporate latest dividend payout ratio is 5.97% and 3yr average dividend payout ratio is 5.48%

How has Prudent Corporate 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

Prudent Corporate Advisory Services Ltd.

Prudent Corporate Advisory Services Ltd.

Has the share price of Prudent Corporate grown faster than its competition?

Is Prudent Corporate stock expensive?

How strong is Prudent Corporate balance sheet?

Is the debt of Prudent Corporate increasing or decreasing?

Is the profitablity of Prudent Corporate improving?

Does Prudent Corporate pay decent dividends?

How has Prudent Corporate allocated its funds?

SIGN UP FOR FREE