Nifty
Sensex
:
:
10829.35
36701.16
88.00 (0.82%)
228.23 (0.63%)

Plastic Products

Rating :
48/99  (View)

BSE: 538715 | NSE: Not Listed

43.90
1.05 (2.45%)
23-Aug-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  38.00
  •  43.90
  •  38.00
  •  42.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  376
  •  0.17
  •  105.00
  •  31.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 47.52
  • 8.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 90.08
  • N/A
  • 0.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.22%
  • 0.23%
  • 24.09%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.46%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.34
  • 24.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.24
  • 11.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.17
  • 23.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 26.93
  • 34.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.47
  • 3.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 12.17
  • 13.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
28.23
32.12
-12.11%
29.61
31.37
-5.61%
0.00
32.07
-100.00%
30.41
33.44
-9.06%
Expenses
25.10
27.71
-9.42%
25.99
26.84
-3.17%
0.00
27.41
-100.00%
26.52
28.94
-8.36%
EBITDA
3.14
4.41
-28.80%
3.61
4.53
-20.31%
0.00
4.67
-100.00%
3.89
4.50
-13.56%
EBIDTM
11.11%
13.73%
12.21%
14.43%
0.00%
14.55%
12.80%
13.46%
Other Income
0.09
0.10
-10.00%
0.12
0.05
140.00%
0.00
0.13
-100.00%
0.17
0.06
183.33%
Interest
1.22
1.13
7.96%
1.40
1.29
8.53%
0.00
1.18
-100.00%
1.09
1.17
-6.84%
Depreciation
0.86
0.86
0.00%
0.86
1.03
-16.50%
0.00
0.96
-100.00%
0.88
0.94
-6.38%
PBT
1.15
2.52
-54.37%
1.48
2.27
-34.80%
0.00
2.65
-100.00%
2.09
2.45
-14.69%
Tax
0.37
0.69
-46.38%
0.49
0.74
-33.78%
0.00
0.93
-100.00%
0.66
0.62
6.45%
PAT
0.78
1.83
-57.38%
0.99
1.52
-34.87%
0.00
1.72
-100.00%
1.43
1.84
-22.28%
PATM
2.75%
5.69%
3.33%
4.86%
0.00%
5.37%
4.71%
5.50%
EPS
0.72
1.69
-57.40%
0.91
1.41
-35.46%
0.00
1.59
-100.00%
1.32
1.70
-22.35%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
132.16
97.95
69.20
71.79
67.64
62.01
Net Sales Growth
-
34.93%
41.55%
-3.61%
6.14%
9.08%
 
Cost Of Goods Sold
-
73.38
54.78
37.39
40.07
41.63
38.29
Gross Profit
-
58.78
43.16
31.80
31.72
26.00
23.72
GP Margin
-
44.48%
44.06%
45.95%
44.18%
38.44%
38.25%
Total Expenditure
-
113.95
83.39
58.76
61.67
59.76
55.64
Power & Fuel Cost
-
4.25
3.50
1.95
2.01
2.01
0.00
% Of Sales
-
3.22%
3.57%
2.82%
2.80%
2.97%
0%
Employee Cost
-
19.44
12.58
9.91
9.35
8.07
7.61
% Of Sales
-
14.71%
12.84%
14.32%
13.02%
11.93%
12.27%
Manufacturing Exp.
-
8.58
6.94
4.91
5.58
4.49
0.00
% Of Sales
-
6.49%
7.09%
7.10%
7.77%
6.64%
0%
General & Admin Exp.
-
5.51
3.64
3.06
3.40
2.60
9.73
% Of Sales
-
4.17%
3.72%
4.42%
4.74%
3.84%
15.69%
Selling & Distn. Exp.
-
2.77
1.92
1.52
1.25
0.95
0.00
% Of Sales
-
2.10%
1.96%
2.20%
1.74%
1.40%
0%
Miscellaneous Exp.
-
0.02
0.01
0.01
0.02
0.01
0.00
% Of Sales
-
0.02%
0.01%
0.01%
0.03%
0.01%
0%
EBITDA
-
18.21
14.56
10.44
10.12
7.88
6.37
EBITDA Margin
-
13.78%
14.86%
15.09%
14.10%
11.65%
10.27%
Other Income
-
0.28
0.33
0.55
0.37
0.13
0.13
Interest
-
4.83
4.17
3.11
2.97
2.50
2.40
Depreciation
-
3.80
3.20
2.38
2.33
1.18
1.20
PBT
-
9.86
7.52
5.50
5.19
4.32
2.90
Tax
-
3.00
2.56
1.89
1.79
1.47
0.95
Tax Rate
-
30.43%
34.04%
34.36%
34.49%
34.03%
32.76%
PAT
-
6.85
4.94
3.62
3.39
2.85
1.95
PAT before Minority Interest
-
6.86
4.95
3.62
3.40
2.85
1.95
Minority Interest
-
-0.01
-0.01
0.00
-0.01
0.00
0.00
PAT Margin
-
5.18%
5.04%
5.23%
4.72%
4.21%
3.14%
PAT Growth
-
38.66%
36.46%
6.78%
18.95%
46.15%
 
Unadjusted EPS
-
6.33
4.68
3.52
3.75
9.49
11.47

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
40.51
30.38
23.52
19.91
13.62
9.10
Share Capital
10.82
10.58
10.25
8.20
3.00
1.70
Total Reserves
29.69
19.80
13.27
11.71
10.62
7.40
Non-Current Liabilities
19.50
21.18
17.71
10.99
11.18
7.45
Secured Loans
8.69
9.29
11.54
5.26
5.05
2.34
Unsecured Loans
8.26
9.73
4.86
4.56
5.28
4.09
Long Term Provisions
1.45
1.06
0.90
0.71
0.00
0.55
Current Liabilities
48.41
41.05
30.73
33.49
28.88
22.29
Trade Payables
9.69
8.43
2.97
5.58
3.59
3.87
Other Current Liabilities
8.81
10.17
11.20
11.36
9.79
7.36
Short Term Borrowings
24.55
18.35
13.39
13.41
13.17
9.90
Short Term Provisions
5.35
4.11
3.17
3.14
2.33
1.15
Total Liabilities
108.45
92.63
71.97
64.40
53.69
38.84
Net Block
41.63
38.54
31.43
23.29
21.10
12.12
Gross Block
48.91
41.73
47.04
33.59
29.17
12.12
Accumulated Depreciation
7.28
3.18
15.61
10.29
8.07
0.00
Non Current Assets
44.20
40.53
33.57
25.85
23.66
14.76
Capital Work in Progress
0.00
0.07
0.01
0.00
0.00
0.00
Non Current Investment
0.80
0.23
1.50
1.92
1.92
1.80
Long Term Loans & Adv.
1.76
1.70
0.64
0.64
0.65
0.59
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
64.26
52.10
38.41
38.55
30.02
24.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
31.14
22.24
13.76
14.85
10.88
10.68
Sundry Debtors
25.12
23.43
19.59
18.04
13.95
10.30
Cash & Bank
1.94
2.47
1.80
2.24
1.64
1.49
Other Current Assets
6.06
0.32
0.08
0.10
3.55
1.62
Short Term Loans & Adv.
5.59
3.65
3.17
3.32
3.48
1.48
Net Current Assets
15.85
11.05
7.67
5.06
1.14
0.00
Total Assets
108.46
92.63
71.98
64.40
53.68
38.84

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
10.34
7.41
4.97
4.95
2.27
4.86
PBT
9.86
7.52
5.50
5.19
4.32
2.90
Adjustment
8.50
7.22
5.09
5.13
3.56
3.47
Changes in Working Capital
-6.40
-6.39
-4.79
-4.49
-4.74
-0.96
Cash after chg. in Working capital
11.97
8.34
5.80
5.83
3.14
5.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.63
-0.94
-0.83
-0.88
-0.87
-0.55
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-4.55
-6.95
-9.70
-4.36
-9.70
-3.06
Net Fixed Assets
-2.16
6.50
-10.34
-12.62
-8.49
Net Investments
-3.67
-0.38
0.42
0.00
-0.12
Others
1.28
-13.07
0.22
8.26
-1.09
Cash from Financing Activity
-6.44
0.15
4.29
0.01
7.58
-1.73
Net Cash Inflow / Outflow
-0.66
0.60
-0.44
0.60
0.15
0.07
Opening Cash & Equivalents
2.47
1.80
2.24
1.64
1.49
1.42
Closing Cash & Equivalent
1.94
2.47
1.80
2.24
1.64
1.49

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
37.43
28.71
22.86
19.34
22.08
0.00
ROA
6.82%
6.02%
5.30%
5.76%
6.24%
5.02%
ROE
19.36%
18.41%
16.71%
20.41%
25.54%
21.44%
ROCE
18.76%
18.17%
16.69%
18.94%
20.38%
19.73%
Fixed Asset Turnover
2.97
2.36
1.86
2.47
4.09
5.12
Receivable days
65.89
74.98
91.84
75.29
65.22
60.61
Inventory Days
72.45
62.74
69.79
60.53
58.19
62.89
Payable days
29.19
25.32
27.17
27.32
27.04
30.32
Cash Conversion Cycle
109.14
112.40
134.47
108.49
96.37
93.18
Total Debt/Equity
1.10
1.36
1.44
1.32
2.01
0.00
Interest Cover
3.04
2.80
2.77
2.75
2.63
2.21

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.