Pilani Investment and Industries

PILANIINVS · NSE

— · —

₹4,027.7

Closing price — 29 Sept 2026

Market cap ₹4,471 Cr · EPS ₹87.30

Valuation

Blended fair value using DCF and peer comparison methods.

See if Pilani Investment and Industries is undervalued

Unlock intrinsic value for 4,800+ Indian stocks — free.

DCF not applicable for financial companies. Intrinsic value based on peer P/B comparison.

The intrinsic value shown is an algorithmic estimate based on publicly available financial data — including DCF analysis, peer comparison, and historical financials. It is not a research report, investment advice, or a recommendation to buy, sell, or hold any security. Stock valuations involve uncertainty and may differ significantly from market prices. Please consult a SEBI-registered investment adviser before making any investment decision.

Peer comparison

How this company stacks up against sector peers on valuation and quality metrics.

Financial Services · 8 peers · sector medians shown

Better than medianWorse than median

Company	Mkt Cap	P/E	P/B	EV/EBITDA	ROE	Net Margin	Rev CAGR 3y
Pilani Investment and Industries PILANIINVS · you	₹4,471 Cr	143.9×	0.3×	65.4×	0.2%	11.0%	0.5%
Sector median	—	50.3×	3.4×	48.1×	11.8%	20.0%	13.1%
TVS Holdings Limited TVSHLTD	₹28,294 Cr	88.7×	19.2×	—	21.6%	—	—
National Securities Depository Limited NSDL	₹16,248 Cr	44.3×	—	—	—	0.5%	—
Maharashtra Scooters Limited MAHSCOOTER	₹15,613 Cr	50.3×	0.6×	50.6×	1.1%	99.3%	13.1%
Prudent Corporate Advisory Services Limited PRUDENT	₹14,164 Cr	62.0×	15.6×	45.6×	25.2%	16.9%	29.2%
JSW Holdings Limited JSWHL	₹12,852 Cr	88.3×	0.4×	78.8×	0.4%	81.7%	-23.9%
Edelweiss Financial Services Limited EDELWEISS	₹11,135 Cr	17.5×	2.5×	—	11.8%	7.8%	-6.2%
IIFL Capital Services Limited IIFLCAPS	₹10,649 Cr	19.6×	3.4×	8.7×	18.3%	23.2%	21.3%
Religare Enterprises Limited RELIGARE	₹7,810 Cr	-214.8×	3.8×	—	-1.8%	—	—

Peer comparison verdict

Pilani trades at a premium to sector peers on P/E (143.9× vs median 50.3×). The market is pricing in higher growth — worth verifying whether recent revenue trends support that expectation.

Business quality

Valuation

P/E ratio

143.9×

P/B ratio

—

EV/EBITDA

—

Price/Sales

—

Returns

ROE

0.2%

ROCE

—

ROA

—

Growth

Revenue CAGR (3yr)

0.5%

EPS CAGR (3yr)

-49.8%

Efficiency

Asset turnover

—

FCF yield

30.1%

Dividend yield

—

Liquidity & Solvency

Debt / Equity

0.15×

Debt / EBITDA

—

Interest coverage

6.3×

Current ratio

—

Quick ratio

—

Financial health

Piotroski F-Score, Altman Z-Score, and key solvency ratios.

Financial health data is not yet available for this company.

Full financial data

Charts and annual statements for income, balance sheet and cash flow.

Income trend

Revenue, profit and margin trends over time.

Revenue

Net profit

Operating margin

Net margin

Revenue

₹283 Cr

Net profit

₹31 Cr

Operating margin

—

Net margin

11.0%

Revenue and net profit in ₹ Crores (left axis). Margins % on right axis.

Cash flow

Where cash comes from and where it goes.

Operating CFInvesting CFFinancing CFFree cash flow

Operating CF — Cash earned from running the business. The core engine of financial health.

Investing CF — Cash spent on assets and equipment. Negative is normal — it means the company is investing in growth.

Financing CF — Cash from borrowing or repaying loans and dividends. Negative means debt is being repaid.

Free cash flow — Operating CF minus capex. Cash left after keeping the business running. Positive and growing is ideal.

Operating CF

₹1,347.42 Cr

Investing CF

₹0 Cr

Financing CF

₹0 Cr

Free cash flow

₹1,347.41 Cr

Balance sheet

Assets show what the company owns. Liabilities show what it owes. Equity is what's left for shareholders.

How the company is funded — equity is owners' money, debt is long-term borrowing, current liabilities are short-term obligations.

Equity

Debt

Current liabilities

Total assets

—

Total debt

₹2,391 Cr

Equity

₹15,872 Cr

Debt / Equity

0.15×

Numbers are illustrative — order-of-magnitude correct. For precise figures, refer to the company's annual report on BSE/NSE.

Shareholding pattern

Who owns this company and how that has changed.

What shareholding tells you: When promoters (founders/controlling shareholders) increase their stake, it usually signals confidence in the business. Rising FII (foreign funds) interest means international money is moving in. High promoter pledge is a risk — pledged shares can be force-sold if the stock price falls sharply.

Latest quarter

Promoter

58.7%

FII

0.4%

-0.0 pp QoQ

DII

1.4%

+0.0 pp QoQ

Retail

39.5%

Trend over time (%)

Quarterly data

Category	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Change (YoY)
Promoter	57.5%	57.5%	57.5%	57.5%	57.5%	57.5%	57.5%	58.0%	58.1%	58.2%	58.7%	58.7%	+0.7 ppYoY
FII (Foreign)	0.5%	0.5%	0.5%	0.5%	0.6%	0.3%	0.4%	0.5%	0.4%	0.4%	0.4%	0.4%	-0.1 ppYoY
DII (Domestic)	0.3%	0.3%	0.3%	0.3%	0.4%	0.4%	0.4%	0.5%	0.5%	1.4%	1.4%	1.4%	+0.9 ppYoY
Retail	41.6%	41.7%	41.7%	41.8%	41.5%	41.7%	41.7%	41.1%	41.0%	40.0%	39.5%	39.5%	-1.6 ppYoY

Signals from the trend

📈

PromoterUp 1.1pp — insiders are adding to their stake

➡️

FIIStable

📈

DIINet buyers (+1.1pp) — domestic funds are accumulating

Overall positive — promoter buying and DII buying suggest growing conviction in the business.

pp = percentage points. FII = Foreign Institutional Investors. DII = Domestic Institutional Investors (MFs, insurance). Data sourced from NSE/BSE filings. Verify on BSE/NSE before any investment decision.