Nifty
Sensex
:
:
9580.30
32424.10
90.20 (0.95%)
223.51 (0.69%)

Plastic Products - Packaging

Rating :
60/99  (View)

BSE: 524051 | NSE: POLYPLEX

433.75
8.00 (1.88%)
29-May-2020 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  423.00
  •  439.85
  •  417.40
  •  425.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  49534
  •  214.85
  •  607.00
  •  288.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,386.69
  • 4.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,388.78
  • 11.76%
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.03%
  • 7.26%
  • 24.48%
  • FII
  • DII
  • Others
  • 3.54%
  • 5.57%
  • 9.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.14
  • 7.36
  • 12.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.83
  • 20.81
  • 10.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.38
  • 54.12
  • 12.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.95
  • 6.27
  • 6.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.52
  • 0.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.76
  • 2.63
  • 2.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,190
1,162
2%
1,092
1,170
-7%
1,088
1,173
-7%
1,117
1,065
5%
Expenses
1,100
979
12%
879
990
-11%
891
965
-8%
894
904
-1%
EBITDA
90
183
-51%
213
179
19%
198
208
-5%
223
161
38%
EBIDTM
8%
16%
20%
15%
18%
18%
20%
15%
Other Income
15
62
-75%
3
35
-92%
74
21
243%
27
47
-43%
Interest
5
7
-34%
4
7
-40%
4
8
-45%
5
9
-44%
Depreciation
83
55
51%
61
53
14%
56
51
10%
53
50
7%
PBT
87
182
-52%
151
154
-2%
211
171
23%
191
149
28%
Tax
65
5
1145%
27
22
23%
17
12
43%
37
34
9%
PAT
21
177
-88%
124
132
-6%
194
159
22%
154
115
34%
PATM
2%
15%
11%
11%
18%
14%
14%
11%
EPS
6.71
55.39
-88%
38.72
41.16
-6%
60.69
49.79
22%
48.19
36.06
34%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
4,487
4,570
3,572
3,201
3,202
3,204
3,172
2,535
2,426
2,441
1,218
Net Sales Growth
-2%
28%
12%
0%
0%
1%
25%
4%
-1%
100%
 
Cost Of Goods Sold
2,510
2,647
2,015
1,811
1,776
1,939
2,098
1,582
1,412
975
632
Gross Profit
1,977
1,923
1,557
1,390
1,426
1,265
1,074
952
1,014
1,466
586
GP Margin
44%
42%
44%
43%
45%
39%
34%
38%
42%
60%
48%
Total Expenditure
3,764
3,839
3,078
2,758
2,849
2,920
3,080
2,347
2,017
1,551
999
Power & Fuel Cost
-
245
206
192
200
217
198
168
144
148
91
% Of Sales
-
5%
6%
6%
6%
7%
6%
7%
6%
6%
7%
Employee Cost
-
345
303
294
295
267
246
180
131
121
77
% Of Sales
-
8%
8%
9%
9%
8%
8%
7%
5%
5%
6%
Manufacturing Exp.
-
280
243
232
237
197
195
164
128
114
84
% Of Sales
-
6%
7%
7%
7%
6%
6%
6%
5%
5%
7%
General & Admin Exp.
-
66
59
59
112
137
123
110
77
58
36
% Of Sales
-
1%
2%
2%
3%
4%
4%
4%
3%
2%
3%
Selling & Distn. Exp.
-
206
171
144
167
161
150
140
124
121
78
% Of Sales
-
5%
5%
4%
5%
5%
5%
6%
5%
5%
6%
Miscellaneous Exp.
-
50
81
27
60
2
71
3
2
13
78
% Of Sales
-
1%
2%
1%
2%
0%
2%
0%
0%
1%
0%
EBITDA
723
731
494
443
353
284
92
188
409
890
219
EBITDA Margin
16%
16%
14%
14%
11%
9%
3%
7%
17%
36%
18%
Other Income
119
164
44
121
34
118
37
63
55
19
25
Interest
18
29
39
47
48
56
54
32
34
47
27
Depreciation
253
209
185
197
209
216
192
150
131
84
60
PBT
640
657
314
320
130
130
-117
69
299
778
156
Tax
146
73
30
15
48
5
-65
2
-20
79
19
Tax Rate
23%
11%
9%
4%
75%
6%
55%
4%
-11%
6%
12%
PAT
494
330
159
232
29
38
-7
21
94
1,056
94
PAT before Minority Interest
282
584
284
361
16
78
-52
66
208
1,337
137
Minority Interest
-212
-254
-125
-130
13
-40
45
-45
-114
-281
-43
PAT Margin
11%
7%
4%
7%
1%
1%
0%
1%
4%
43%
8%
PAT Growth
-15%
107%
-31%
698%
-23%
656%
-132%
-77%
-91%
1,023%
 
EPS
154.32
103.13
49.83
72.41
9.08
11.86
-2.13
6.63
29.37
329.87
29.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,771
2,548
2,302
2,321
2,121
2,261
2,005
1,900
1,606
663
Share Capital
33
33
33
33
33
33
33
33
33
17
Total Reserves
2,739
2,516
2,270
2,289
2,088
2,228
1,973
1,867
1,574
646
Non-Current Liabilities
205
216
367
694
916
1,386
1,151
488
536
883
Secured Loans
245
255
411
714
973
1,442
1,134
473
492
838
Unsecured Loans
0
0
0
0
0
0
0
0
0
16
Long Term Provisions
12
8
8
6
6
5
4
2
1
0
Current Liabilities
980
1,021
775
889
985
986
764
514
511
247
Trade Payables
235
267
256
187
201
206
202
182
205
171
Other Current Liabilities
283
229
238
194
217
393
265
200
152
28
Short Term Borrowings
419
484
252
496
557
379
288
117
128
0
Short Term Provisions
43
41
28
12
9
8
10
15
26
48
Total Liabilities
5,192
4,857
4,329
4,540
4,681
5,248
4,585
3,513
3,241
2,004
Net Block
2,239
2,215
2,181
2,406
2,569
2,498
1,518
1,540
1,374
1,357
Gross Block
4,348
4,096
3,755
3,836
3,771
3,529
2,330
2,173
1,795
1,697
Accumulated Depreciation
2,109
1,881
1,574
1,430
1,202
1,031
812
634
421
341
Non Current Assets
2,924
2,775
2,913
2,443
2,603
3,246
2,747
1,728
1,569
1,388
Capital Work in Progress
181
8
10
3
8
653
1,152
90
112
31
Non Current Investment
115
136
102
0
0
60
47
10
0
0
Long Term Loans & Adv.
106
74
16
30
23
32
30
88
82
0
Other Non Current Assets
282
342
604
4
4
4
0
0
1
0
Current Assets
2,268
2,082
1,416
2,096
2,076
2,000
1,837
1,785
1,673
614
Current Investments
11
1
1
1
16
7
21
19
28
0
Inventories
664
567
436
410
434
522
432
376
379
216
Sundry Debtors
601
550
468
430
402
409
344
270
332
176
Cash & Bank
784
781
385
1,135
1,074
933
900
1,004
861
129
Other Current Assets
209
105
33
52
149
129
141
117
72
93
Short Term Loans & Adv.
114
79
92
69
116
102
104
100
67
90
Net Current Assets
1,288
1,061
641
1,207
1,092
1,014
1,073
1,271
1,161
367
Total Assets
5,192
4,857
4,329
4,540
4,681
5,248
4,585
3,513
3,241
2,004

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
551
307
441
448
376
114
72
463
487
247
PBT
657
314
376
64
83
-117
69
188
1,415
156
Adjustment
117
245
95
362
226
352
103
142
-504
79
Changes in Working Capital
-146
-224
-10
27
71
-121
-94
33
-364
16
Cash after chg. in Working capital
628
334
461
453
380
114
78
363
548
251
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-77
-27
-20
-6
-4
-1
-6
-11
-61
-4
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-296
-126
-144
-20
84
-577
-1,049
-336
611
-340
Net Fixed Assets
-56
-14
42
-20
-8
-64
-25
-115
-12
-288
Net Investments
-8
0
-31
15
-10
-5
19
-15
-4
2
Others
-232
-112
-155
-16
103
-507
-1,044
-206
627
-55
Cash from Financing Activity
-312
-42
-436
-473
-234
311
862
-103
-185
124
Net Cash Inflow / Outflow
-57
139
-138
-46
226
-153
-115
24
913
30
Opening Cash & Equivalents
359
200
440
1,074
933
900
1,004
861
129
93
Closing Cash & Equivalent
334
359
200
1,135
1,074
933
900
1,004
861
129

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
866
797
720
725
663
706
626
594
502
207
ROA
12%
6%
8%
0%
2%
-1%
2%
6%
51%
7%
ROE
22%
12%
16%
1%
4%
-2%
3%
12%
118%
21%
ROCE
20%
11%
13%
3%
3%
-2%
3%
9%
76%
13%
Fixed Asset Turnover
1.08
0.91
0.86
0.86
0.89
1.10
1.15
1.24
1.41
0.85
Receivable days
46
52
50
47
45
43
43
45
38
55
Inventory Days
49
51
47
47
54
54
57
56
44
56
Payable days
23
30
28
24
25
24
29
35
41
43
Cash Conversion Cycle
72
73
70
70
74
73
71
66
41
67
Total Debt/Equity
0.28
0.34
0.35
0.56
0.78
0.92
0.79
0.38
0.45
1.29
Interest Cover
24
9
9
2
2
-1
3
7
31
7

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.