Pi Industries Limited, Fundamental analysis

Pi Industries Limited - Technical chart

consolidated in Rs/Cr.

Industry Industry name	Agro Chemicals
Variance Full Year Net Profit Variance	-28
Equity Latest Equity	15.17
Face Value Latest Face Value	1
Reserves Total Reserve	11215.3
Dividend Full Year Dividend %	1500
Sales Turnover Full Year Net Sales	6713.7
Net Profit Full Year Net Profit	1201.6
Full Year CPS Full Year Cash Per Share	106
Earning Per Share Full Year Earning Per Share	79.2
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Jun 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	1702.3
Previous EPS Previous earnings per share	0
Book Value Book value	740.2
Networth Full Year Return on Networth	12.35
Price/Book Value Price to Book value	3.347744
Yearly PE ratio Full Year Price to Earning per share	31.3
Yearly PC ratio Full Year Price to Cash Per Share	23.4
Bse value BSE Value in lakhs	261.16
Nse value NSE Value in lakhs	2676.27
High 52 week high	3830
Low 52 week low	2455
Price NSE Current market price	2467
CPM Current market price	2478

Market cap BSE / NSE Market Cap	37595.75
Net profit Latest Quarter Net Profit	244.2
Net profit variance Latest Quarter Net Profit variance	-39
Result year Trailing latest month	Jun 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	7928.4
TTM OP Trailing Twelve 12 month Operating Profit	2103.7
TTM OPM Trailing Twelve 12 month Operating Profit Margin	26.53
TTM GP Trailing Twelve 12 month Gross Profit	1924.3
TTM GPM Trailing Twelve 12 month Gross Profit Margin	29.53
TTM NP Trailing Twelve 12 month Net Profit	1775.1
TTM NPV Trailing Twelve 12 month Net Profit Variane	-32.97
TTM EPS Trailing Twelve 12 month EPS	71.19
TTM PE Trailing Twelve 12 month PE	34.81
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	321.4
Equity Latest Equity	15.17
LTP Latest Price (BSE/NSE)	2478
Gross block Latest Gross Block	6615.2
Loans Total loans	332.5
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	23.9
Year GPM Full Year Gross Profit Margin	29.9
Quarter OPM Latest quater Operation Profit Margin	21.6

Quarterly Results (consolidated, figures in Rs Cr.)

	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
+ Sales	2,221	1,901	1,787	1,901	1,872	1,376	1,565	1,702
YOY Sales Growth %	5%	0%	3%	-8%	-16%	-28%	-12%	-10%
Gross Sales	2,221	1,901	1,787	1,901	1,872	1,376	1,565	1,702
+ Expenses	1,593	1,389	1,332	1,381	1,331	1,073	1,230	1,335
Material Cost %	38%	38%	43%	39%	57%	59%	44%	39%
Raw Material Cost	916	787	773	757	892	672	669	682
Change in Inventory	-75	-68	-5	-18	174	144	25	-12
Manufacturing Cost %	15%	16%	19%	18%	17%	20%	22%	20%
Employee Cost %	9%	10%	11%	12%	12%	17%	14%	15%
Other Cost %	10%	9%	2%	4%	-14%	-18%	-2%	4%
Raw Materials %	41%	41%	43%	40%	48%	49%	43%	40%
Purchase of Finished Goods %	4%	2%	1%	2%	4%	3%	1%	2%
Stock Adjustments %	3%	4%	0%	1%	-9%	-10%	-2%	1%
Other Manufacturing Expenses %	15%	16%	19%	18%	17%	20%	22%	20%
Operating Profit	628	512	456	519	541	302	335	367
OPM %	28%	27%	25%	27%	29%	22%	21%	22%
+ Other Income	123	76	75	89	85	172	76	66
Miscellaneous Income	123	76	75	89	85	172	76	66
Exceptional Income	0	0	0	0	0	105	0	0
Interest	9	8	8	4	3	6	4	8
Depreciation	80	99	90	97	98	105	107	104
Profit before tax	663	481	432	507	525	363	301	322
+ Tax %	23%	22%	24%	21%	22%	14%	33%	24%
Current Tax	137	86	88	92	114	65	65	73
Deferred Tax	17	22	14	16	3	-14	36	5
+ Net Profit	508	373	331	400	409	311	200	244
Extraordinary Income / Expense	0	0	0	0	0	105	-2	0
Exceptional Item	0	0	0	0	0	105	-2	0
Net Profit After Minority Interest	508	373	331	400	409	311	200	244
EPS in Rs	33.51	24.55	21.79	26.37	26.98	20.52	13.20	16.10

Profit & Loss (consolidated, figures in Rs Cr.)

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Sales	2,383	2,309	2,841	3,367	4,577	5,300	6,492	7,666	7,978	6,714
Sales Growth %		-3%	23%	19%	36%	16%	23%	18%	4%	-16%
Gross Sales	2,170	2,246	2,841	3,367	4,577	5,300	6,492	7,666	7,978	6,714
Excise Duty	106	32	0	0	0	0	0	0	0	0
+ Expenses	1,833	1,817	2,265	2,649	3,565	4,157	4,960	5,651	5,799	5,037
Material Cost %	49%	51%	55%	55%	56%	55%	55%	50%	47%	42%
Raw Material Cost	1,204	1,161	1,500	1,850	2,672	3,125	3,622	3,842	3,503	3,158
Change in Inventory	-41	8	50	-2	-101	-202	-70	-4	268	-325
Manufacturing Cost %	5%	6%	6%	6%	5%	5%	5%	5%	5%	7%
Employee Cost %	9%	11%	9%	10%	9%	9%	8%	10%	10%	14%
Other Cost %	14%	12%	10%	8%	8%	9%	9%	9%	10%	12%
Raw Materials %	51%	50%	53%	55%	58%	59%	56%	50%	44%	47%
Purchase of Finished Goods %	3%	3%	4%	5%	4%	3%	3%	3%	2%	3%
Stock Adjustments %	2%	-0%	-2%	0%	2%	4%	1%	0%	-3%	5%
Power & Fuel %	3%	3%	3%	3%	3%	3%	3%	3%	3%	4%
Other Manufacturing Expenses %	2%	2%	2%	2%	2%	2%	2%	2%	2%	3%
Selling & Administration %	7%	8%	7%	6%	5%	6%	6%	6%	7%	8%
Miscellaneous Expenses %	3%	3%	3%	2%	3%	3%	3%	3%	3%	4%
Operating Profit	550	492	576	718	1,012	1,142	1,532	2,015	2,179	1,677
OPM %	23%	21%	20%	21%	22%	22%	24%	26%	27%	25%
+ Other Income	37	60	60	50	129	105	166	218	349	442
Miscellaneous Income	36	60	60	50	130	106	162	218	349	422
Exceptional Income	0	0	0	0	0	0	0	0	0	105
Interest	9	7	7	19	34	16	39	44	56	43
Depreciation	73	83	93	137	175	202	227	308	353	407
Profit before tax	506	464	538	614	939	1,033	1,444	1,895	2,142	1,696
+ Tax %	10%	21%	24%	26%	21%	18%	15%	11%	22%	22%
Current Tax	103	100	118	126	175	195	265	366	412	335
Deferred Tax	-53	-2	10	31	25	-6	-50	-153	69	40
+ Net Profit	457	366	410	457	738	844	1,230	1,682	1,660	1,321
Profit Growth %		-20%	12%	11%	62%	14%	46%	37%	-1%	-20%
Extraordinary Income / Expense	0	0	0	0	0	0	0	0	0	103
Exceptional Item	0	0	0	0	0	0	0	0	0	103
Net Profit After Minority Interest	459	368	410	457	738	844	1,230	1,682	1,660	1,321
EPS in Rs	33.39	26.64	29.72	33.09	48.57	55.51	80.89	110.63	109.22	86.89

Balance Sheet (consolidated, figures in Rs Cr.)

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	14	14	14	14	15	15	15	15	15	15
Reserves	1,613	1,911	2,272	2,605	5,327	6,105	7,183	8,716	10,142	11,215
+ Borrowings	120	83	49	519	373	316	47	191	184	342
Secured Borrowings	120	83	49	519	328	268	0	0	2	10
Unsecured Borrowings	0	0	0	0	45	49	47	191	182	333
+ Other Liabilities	554	618	820	1,087	1,287	1,354	1,235	1,822	1,908	1,833
Current Liabilities	614	682	772	992	1,410	1,521	1,488	2,070	2,573	2,639
Provisions	9	11	13	47	52	37	33	43	54	45
Other liability items	40	42	48	96	37	37	46	197	213	177
Total Liabilities	2,301	2,626	3,155	4,225	7,002	7,791	8,480	10,744	12,249	13,405
+ Fixed Assets	945	998	1,186	1,858	2,138	2,453	2,606	3,528	4,209	4,620
Gross Block	1,071	1,207	1,486	2,292	2,747	3,254	3,614	4,821	5,801	6,615
Accumulated Depreciation	126	209	301	434	609	802	1,009	1,292	1,592	1,996
CWIP	77	90	183	271	288	115	132	278	550	1,030
Investments	83	161	129	150	872	900	1,016	1,336	1,531	1,360
+ Other Assets	1,196	1,378	1,657	1,946	3,704	4,325	4,726	5,601	5,959	6,395
Inventories	432	452	536	799	1,053	1,423	1,398	1,301	984	1,217
Trade receivables	424	527	662	647	704	869	772	930	1,406	1,611
Cash Equivalents	133	131	89	134	1,476	1,410	2,243	2,704	2,500	2,182
Loans n Advances	267	325	306	296	570	610	565	968	1,681	2,158
Other asset items	-60	-56	64	70	-98	12	-251	-302	-612	-772
Total Assets	2,301	2,626	3,155	4,225	7,002	7,791	8,480	10,744	12,249	13,405

Cash Flow (consolidated, figures in Rs Cr.)

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Cash from Operating Activity	339	319	391	698	725	529	1,501	2,036	1,413	474
Profit from Operations	584	520	659	777	1,020	1,231	1,552	2,044	2,244	1,784
Working Capital Changes	-123	-105	-150	26	-130	-528	205	367	-447	-945
Profit Before Tax & Extraordinary Items	510	466	538	614	939	1,033	1,444	1,895	2,142	1,696
Depreciation	73	83	93	137	175	202	227	308	353	407
Interest (Net)	-8	-21	-14	-1	-26	-54	-48	-95	-190	-192
Profit / Loss on Sale of Assets	0	1	1	-1	0	0	0	2	3	6
Profit / Loss on Sale of Investments	-1	-1	-20	-2	-5	0	-7	-1	0	0
Provisions & Write-offs (Net)	3	7	18	12	-4	23	13	17	7	-94
Profit / Loss in Forex	0	-8	13	19	-31	60	-35	-5	-15	17
Receivables	-39	-91	-149	127	-65	-230	110	-28	-471	-231
Inventories	-37	-20	-84	-185	-254	-371	26	205	341	-233
Trade Payables	-84	82	150	32	220	-18	-60	324	-68	-241
Loans & Advances	-1	4	-2	0	-2	14	-6	1	0	1
Direct Taxes Paid	-121	-96	-118	-105	-165	-175	-256	-375	-384	-365
+ Cash from Investing Activity	-235	-181	-322	-985	-2,430	-110	-496	-1,801	-1,421	-612
Purchase of Fixed Assets	-142	-170	-369	-674	-439	-337	-326	-620	-850	-1,118
Sale of Fixed Assets	1	0	1	5	2	1	4	1	12	11
Purchase of Investments	-109	-38	-7	0	-950	0	-210	-565	-661	-1,570
Sale of Investments	0	0	43	101	400	4	116	317	503	1,785
Interest Received	16	27	19	18	23	67	85	153	223	209
Investment in Group Companies	-1	0	-10	0	0	0	0	0	0	0
Acquisition of Companies	0	0	0	-435	0	0	0	-634	-355	0
Others	0	0	0	0	-1,466	155	-164	-453	-292	71
+ Cash from Financing Activity	-53	-106	-125	350	1,690	-177	-483	-222	-286	-171
Proceeds from Issue of Shares	8	2	3	8	1,979	0	0	0	0	0
Proceeds from Other Long-Term Borrowings	0	0	0	389	115	0	0	25	15	116
Proceeds from Short-Term Borrowings	0	0	0	108	0	0	0	0	0	0
Repayment of Long-Term Borrowings	-27	0	-40	-41	-185	-72	-267	0	-34	-13
Repayment of Short-Term Borrowings	-2	0	0	0	-108	0	0	0	0	0
Repayment of Financial Liabilities	0	0	0	-22	-25	-21	-68	-27	-26	-30
Dividend Paid	-25	-66	-83	-75	-61	-76	-114	-174	-228	-228
Interest Paid	-7	-5	-5	-18	-24	-9	-34	-45	-14	-16
Others	0	-37	0	0	0	0	0	0	0	0
Net Cash Flow	50	33	-56	63	-15	241	522	14	-294	-309