Nifty
Sensex
:
:
11013.45
37104.39
-62.45 (-0.56%)
-209.45 (-0.56%)

Plastic Products

Rating :
58/99  (View)

BSE: 524051 | NSE: POLYPLEX

466.10
-1.75 (-0.37%)
13-Sep-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  472.55
  •  472.55
  •  460.50
  •  467.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20069
  •  93.54
  •  658.80
  •  433.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,488.24
  • 4.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,490.33
  • 10.96%
  • 0.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.03%
  • 12.79%
  • 20.70%
  • FII
  • DII
  • Others
  • 0.36%
  • 4.79%
  • 11.33%

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
  • 6.94
  • 7.84
  • 7.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.40
  • 0.49
  • 0.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.66
  • 3.27
  • 2.44

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
1,117.09
1,065.04
4.89%
1,161.69
979.69
18.58%
1,169.67
913.34
28.07%
1,173.49
862.93
35.99%
Expenses
894.32
903.90
-1.06%
978.96
832.27
17.63%
990.47
770.86
28.49%
965.19
740.00
30.43%
EBITDA
222.77
161.14
38.25%
182.73
147.42
23.95%
179.20
142.48
25.77%
208.30
122.93
69.45%
EBIDTM
19.94%
15.13%
15.73%
15.05%
15.32%
15.60%
17.75%
14.25%
Other Income
26.95
47.15
-42.84%
61.92
17.34
257.09%
34.57
11.51
200.35%
21.46
8.42
154.87%
Interest
5.14
9.19
-44.07%
7.13
16.05
-55.58%
6.64
8.02
-17.21%
7.68
7.89
-2.66%
Depreciation
53.47
49.76
7.46%
55.02
38.22
43.96%
53.30
50.02
6.56%
51.02
49.07
3.97%
PBT
191.11
149.34
27.97%
182.50
110.49
65.17%
153.83
95.95
60.32%
171.06
74.39
129.95%
Tax
36.89
33.96
8.63%
5.26
5.60
-6.07%
22.11
10.45
111.58%
11.74
8.75
34.17%
PAT
154.22
115.38
33.66%
177.24
104.89
68.98%
131.72
85.50
54.06%
159.32
65.64
142.72%
PATM
13.81%
10.83%
15.26%
10.71%
11.26%
9.36%
13.58%
7.61%
EPS
25.33
19.05
32.97%
31.86
18.32
73.91%
24.15
15.70
53.82%
28.14
11.20
151.25%

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
4,621.94
4,569.89
3,572.34
3,200.99
3,202.04
3,204.16
3,172.23
2,534.86
2,425.93
2,441.14
1,218.00
Net Sales Growth
20.96%
27.92%
11.60%
-0.03%
-0.07%
1.01%
25.14%
4.49%
-0.62%
100.42%
 
Cost Of Goods Sold
2,775.07
2,646.55
2,015.24
1,810.74
1,776.50
1,939.23
2,098.20
1,582.45
1,411.88
975.05
632.45
Gross Profit
1,846.87
1,923.34
1,557.11
1,390.25
1,425.54
1,264.93
1,074.03
952.41
1,014.04
1,466.09
585.55
GP Margin
39.96%
42.09%
43.59%
43.43%
44.52%
39.48%
33.86%
37.57%
41.80%
60.06%
48.07%
Total Expenditure
3,828.94
3,838.52
3,078.24
2,758.35
2,848.76
2,919.99
3,080.36
2,347.27
2,017.31
1,550.72
999.30
Power & Fuel Cost
-
244.64
205.70
191.96
200.49
217.36
198.07
167.58
143.90
147.58
90.67
% Of Sales
-
5.35%
5.76%
6.00%
6.26%
6.78%
6.24%
6.61%
5.93%
6.05%
7.44%
Employee Cost
-
344.60
303.24
293.50
295.15
267.46
245.71
179.67
131.32
121.44
76.65
% Of Sales
-
7.54%
8.49%
9.17%
9.22%
8.35%
7.75%
7.09%
5.41%
4.97%
6.29%
Manufacturing Exp.
-
280.30
243.07
232.24
237.47
196.57
194.99
164.44
127.52
113.71
83.51
% Of Sales
-
6.13%
6.80%
7.26%
7.42%
6.13%
6.15%
6.49%
5.26%
4.66%
6.86%
General & Admin Exp.
-
66.40
58.97
58.86
111.62
136.56
122.70
110.38
77.16
58.49
36.08
% Of Sales
-
1.45%
1.65%
1.84%
3.49%
4.26%
3.87%
4.35%
3.18%
2.40%
2.96%
Selling & Distn. Exp.
-
206.00
171.33
144.19
167.39
160.79
149.56
139.96
123.95
121.22
77.85
% Of Sales
-
4.51%
4.80%
4.50%
5.23%
5.02%
4.71%
5.52%
5.11%
4.97%
6.39%
Miscellaneous Exp.
-
50.04
80.70
26.87
60.14
2.04
71.12
2.79
1.58
13.24
77.85
% Of Sales
-
1.09%
2.26%
0.84%
1.88%
0.06%
2.24%
0.11%
0.07%
0.54%
0.17%
EBITDA
793.00
731.37
494.10
442.64
353.28
284.17
91.87
187.59
408.62
890.42
218.70
EBITDA Margin
17.16%
16.00%
13.83%
13.83%
11.03%
8.87%
2.90%
7.40%
16.84%
36.48%
17.96%
Other Income
144.90
163.54
44.17
120.77
33.58
117.91
37.07
63.40
54.70
19.21
24.83
Interest
26.59
29.08
39.43
47.02
48.08
55.88
53.98
32.34
33.84
47.34
27.36
Depreciation
212.81
209.10
184.94
196.56
208.96
215.76
191.52
149.95
130.82
83.87
59.88
PBT
698.50
656.72
313.90
319.84
129.82
130.44
-116.56
68.71
298.65
778.41
156.29
Tax
76.00
73.07
29.78
14.73
47.92
4.94
-64.53
2.41
-19.89
78.74
19.00
Tax Rate
10.88%
11.13%
9.49%
3.92%
74.69%
5.97%
55.36%
3.51%
-10.57%
5.56%
12.15%
PAT
622.50
330.03
159.46
231.71
29.04
37.95
-6.83
21.23
93.98
1,055.57
93.98
PAT before Minority Interest
350.14
583.65
284.12
361.39
16.25
77.75
-52.02
66.29
208.09
1,336.54
137.33
Minority Interest
-272.36
-253.62
-124.66
-129.68
12.79
-39.80
45.19
-45.06
-114.11
-280.97
-43.35
PAT Margin
13.47%
7.22%
4.46%
7.24%
0.91%
1.18%
-0.22%
0.84%
3.87%
43.24%
7.72%
PAT Growth
67.60%
106.97%
-31.18%
697.90%
-23.48%
655.64%
-132.17%
-77.41%
-91.10%
1023.19%
 
Unadjusted EPS
109.48
103.18
49.85
72.44
9.08
11.86
-2.14
6.64
29.38
330.03
29.39

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
2,771.24
2,548.23
2,302.37
2,321.21
2,120.89
2,260.56
2,005.36
1,899.53
1,606.27
663.01
Share Capital
32.56
32.56
32.56
32.56
32.56
32.56
32.56
32.56
32.56
16.57
Total Reserves
2,738.68
2,515.66
2,269.80
2,288.65
2,088.33
2,227.99
1,972.80
1,866.97
1,573.71
646.43
Non-Current Liabilities
205.48
215.57
367.19
694.43
916.32
1,386.07
1,150.90
488.29
536.23
883.47
Secured Loans
245.48
254.82
410.64
714.12
973.06
1,441.90
1,134.23
473.29
492.44
837.63
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.32
Long Term Provisions
11.66
8.48
7.58
6.48
5.62
4.78
3.78
2.20
0.97
0.00
Current Liabilities
980.13
1,021.04
774.58
888.67
984.64
986.03
764.41
514.41
511.17
247.17
Trade Payables
235.30
267.46
256.16
186.55
201.36
206.46
201.56
182.49
205.17
171.43
Other Current Liabilities
283.39
228.58
237.79
193.86
217.17
392.97
265.37
200.31
152.21
27.94
Short Term Borrowings
418.75
483.88
252.41
496.03
556.64
379.04
287.75
116.60
127.67
0.00
Short Term Provisions
42.69
41.12
28.22
12.24
9.48
7.56
9.73
15.01
26.11
47.80
Total Liabilities
5,192.04
4,857.05
4,329.01
4,539.51
4,680.76
5,247.55
4,585.43
3,513.42
3,241.49
2,003.53
Net Block
2,238.71
2,214.66
2,181.16
2,405.93
2,568.66
2,498.29
1,518.00
1,539.75
1,374.25
1,356.82
Gross Block
4,348.03
4,095.62
3,755.10
3,836.40
3,770.55
3,529.06
2,330.38
2,173.34
1,794.95
1,697.38
Accumulated Depreciation
2,109.32
1,880.97
1,573.94
1,430.47
1,201.89
1,030.76
812.37
633.58
420.70
340.56
Non Current Assets
2,923.68
2,775.00
2,913.22
2,443.19
2,603.27
3,246.35
2,746.52
1,727.97
1,568.95
1,388.37
Capital Work in Progress
181.43
8.09
10.26
2.93
8.00
652.61
1,151.54
90.21
112.28
31.45
Non Current Investment
115.32
135.66
101.64
0.00
0.00
59.60
46.82
10.27
0.10
0.10
Long Term Loans & Adv.
106.03
74.41
16.49
30.33
22.68
32.06
30.15
87.73
81.53
0.00
Other Non Current Assets
282.19
342.18
603.66
3.99
3.93
3.79
0.00
0.01
0.79
0.00
Current Assets
2,268.36
2,082.05
1,415.79
2,095.55
2,076.42
1,999.93
1,837.46
1,784.95
1,672.53
614.20
Current Investments
10.88
0.94
1.28
0.83
16.26
6.52
20.66
18.80
28.38
0.00
Inventories
664.09
566.53
435.72
409.52
434.34
521.95
432.06
375.51
378.97
216.34
Sundry Debtors
601.17
549.67
468.46
429.55
402.29
409.36
344.44
270.05
332.44
175.52
Cash & Bank
783.65
781.02
385.06
1,135.00
1,074.37
932.70
899.56
1,004.04
860.78
129.30
Other Current Assets
208.56
43.77
33.15
51.86
149.16
129.42
140.74
116.57
71.97
93.04
Short Term Loans & Adv.
114.46
140.13
92.13
68.78
115.56
101.56
104.03
99.91
67.03
89.66
Net Current Assets
1,288.23
1,061.01
641.21
1,206.88
1,091.78
1,013.90
1,073.05
1,270.54
1,161.37
367.03
Total Assets
5,192.04
4,857.05
4,329.01
4,539.51
4,680.77
5,247.54
4,585.44
3,513.42
3,241.48
2,003.52

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
551.19
307.05
441.20
447.91
376.01
113.53
71.78
462.54
486.90
246.74
PBT
656.72
313.90
376.12
64.16
82.69
-116.56
68.71
188.20
1,415.28
156.33
Adjustment
117.12
245.44
95.03
361.92
226.38
352.04
102.84
141.94
-503.58
78.74
Changes in Working Capital
-145.77
-225.29
-10.43
27.33
70.51
-121.27
-94.01
33.32
-363.54
15.87
Cash after chg. in Working capital
628.08
334.04
460.72
453.42
379.59
114.21
77.53
363.46
548.16
250.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-76.89
-26.99
-19.52
-5.50
-3.58
-0.68
-5.76
-11.37
-61.26
-4.20
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
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
0.00
0.00
0.00
0.00
Cash From Investing Activity
-296.26
-126.35
-143.90
-20.44
84.33
-576.96
-1,049.14
-335.63
611.01
-340.17
Net Fixed Assets
-56.43
-13.94
41.51
-19.54
-8.45
-64.27
-24.66
-114.63
-12.04
-287.81
Net Investments
-7.95
0.07
-30.65
15.35
-10.12
-5.20
19.24
-14.62
-4.10
2.34
Others
-231.88
-112.48
-154.76
-16.25
102.90
-507.49
-1,043.72
-206.38
627.15
-54.70
Cash from Financing Activity
-311.53
-41.76
-435.77
-472.99
-234.31
310.60
862.14
-102.58
-185.20
123.58
Net Cash Inflow / Outflow
-56.61
138.95
-138.48
-45.51
226.03
-152.84
-115.22
24.32
912.70
30.14
Opening Cash & Equivalents
359.35
200.17
440.29
1,074.37
932.70
899.56
1,004.04
860.78
129.30
93.35
Closing Cash & Equivalent
333.70
359.35
200.17
1,135.00
1,074.37
932.70
899.56
1,004.04
860.78
129.30

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.)
866.25
796.52
719.66
725.31
662.58
706.19
626.34
593.55
502.02
206.81
ROA
11.62%
6.19%
8.15%
0.35%
1.57%
-1.06%
1.64%
6.16%
50.96%
7.44%
ROE
21.95%
11.72%
15.64%
0.73%
3.55%
-2.44%
3.40%
11.88%
117.90%
21.23%
ROCE
19.68%
10.83%
12.58%
3.04%
3.42%
-1.58%
3.26%
8.96%
75.97%
12.97%
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
45.96
51.79
50.41
46.68
45.45
42.59
43.39
44.60
37.53
55.32
Inventory Days
49.15
50.98
47.45
47.35
53.55
53.90
57.02
55.85
43.98
55.65
Payable days
22.85
29.93
28.22
24.39
24.77
23.84
28.94
34.66
40.94
43.49
Cash Conversion Cycle
72.25
72.83
69.64
69.64
74.23
72.65
71.47
65.80
40.57
67.49
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
23.58
8.96
9.00
2.33
2.48
-1.16
3.12
6.56
30.89
6.71

News Update


  • Polyplex Corporation - Quarterly Results
    13th Aug 2019, 17:29 PM

    Read More
  • Polyplex Corporation’s arm to set up BOPP Film Line project in Indonesia
    19th Jun 2019, 12:00 PM

    The said project would be implemented by 'PT. Polyplex Films Indonesia', Indonesia a Wholly Owned Subsidiary of PTL

    Read More

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.