Nifty
Sensex
:
:
12224.55
41528.91
-127.80 (-1.03%)
-416.46 (-0.99%)

Plastic Products

Rating :
64/99  (View)

BSE: 509930 | NSE: SUPREMEIND

1320.90
31.15 (2.42%)
20-Jan-2020 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1314.90
  •  1349.80
  •  1311.05
  •  1289.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  157613
  •  2081.91
  •  1349.80
  •  946.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,389.64
  • 37.96
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,514.75
  • 1.01%
  • 7.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.70%
  • 2.87%
  • 14.97%
  • FII
  • DII
  • Others
  • 8.17%
  • 22.66%
  • 1.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.52
  • 31.47
  • 33.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.74
  • 7.54
  • 7.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.31
  • 17.11
  • 18.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
1,270.90
1,320.81
-3.78%
1,436.83
1,345.71
6.77%
1,530.91
1,471.26
4.05%
1,410.41
1,278.30
10.33%
Expenses
1,098.09
1,103.71
-0.51%
1,269.47
1,160.02
9.44%
1,328.92
1,184.50
12.19%
1,234.77
1,080.57
14.27%
EBITDA
172.81
217.10
-20.40%
167.36
185.69
-9.87%
201.99
286.76
-29.56%
175.64
197.73
-11.17%
EBIDTM
13.60%
16.44%
11.65%
13.80%
13.19%
19.49%
12.45%
15.47%
Other Income
0.54
0.43
25.58%
0.03
0.18
-83.33%
3.08
3.70
-16.76%
7.43
0.50
1,386.00%
Interest
7.07
10.01
-29.37%
3.26
3.53
-7.65%
6.42
5.59
14.85%
5.22
7.86
-33.59%
Depreciation
51.73
47.25
9.48%
49.54
42.67
16.10%
48.13
41.37
16.34%
45.48
42.76
6.36%
PBT
114.55
160.27
-28.53%
114.59
195.55
-41.40%
161.82
243.50
-33.54%
132.37
147.61
-10.32%
Tax
-14.04
55.52
-
39.95
65.19
-38.72%
48.86
77.36
-36.84%
46.16
51.78
-10.85%
PAT
128.59
104.75
22.76%
74.64
130.36
-42.74%
112.96
166.14
-32.01%
86.21
95.83
-10.04%
PATM
10.12%
7.93%
5.19%
9.69%
7.38%
11.29%
6.11%
7.50%
EPS
10.99
8.44
30.21%
6.86
10.73
-36.07%
9.76
14.03
-30.43%
6.37
8.20
-22.32%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Net Sales
5,649.05
5,611.99
4,970.06
4,462.26
2,960.06
4,255.19
3,962.23
3,403.99
2,927.90
2,469.46
2,007.02
Net Sales Growth
4.30%
12.92%
11.38%
50.75%
-30.44%
7.39%
16.40%
16.26%
18.56%
23.04%
 
Cost Of Goods Sold
3,875.43
3,723.10
3,205.05
2,818.21
1,897.68
2,839.09
2,688.17
2,245.05
1,915.10
1,595.55
1,316.48
Gross Profit
1,773.62
1,888.89
1,765.01
1,644.05
1,062.38
1,416.09
1,274.06
1,158.94
1,012.80
873.91
690.54
GP Margin
31.40%
33.66%
35.51%
36.84%
35.89%
33.28%
32.16%
34.05%
34.59%
35.39%
34.41%
Total Expenditure
4,931.25
4,827.42
4,182.96
3,700.39
2,499.08
3,588.95
3,374.70
2,868.77
2,456.01
2,112.07
1,718.41
Power & Fuel Cost
-
206.64
175.03
163.83
115.92
147.19
140.59
142.02
117.85
100.90
80.25
% Of Sales
-
3.68%
3.52%
3.67%
3.92%
3.46%
3.55%
4.17%
4.03%
4.09%
4.00%
Employee Cost
-
228.02
216.15
187.25
130.98
148.03
126.94
111.60
99.14
86.70
71.62
% Of Sales
-
4.06%
4.35%
4.20%
4.42%
3.48%
3.20%
3.28%
3.39%
3.51%
3.57%
Manufacturing Exp.
-
327.25
292.40
261.37
175.86
211.69
203.48
183.48
152.73
140.07
127.43
% Of Sales
-
5.83%
5.88%
5.86%
5.94%
4.97%
5.14%
5.39%
5.22%
5.67%
6.35%
General & Admin Exp.
-
113.96
102.13
96.10
63.82
77.07
67.73
61.04
51.21
45.21
100.98
% Of Sales
-
2.03%
2.05%
2.15%
2.16%
1.81%
1.71%
1.79%
1.75%
1.83%
5.03%
Selling & Distn. Exp.
-
210.07
177.62
161.14
102.13
154.49
139.54
115.32
111.57
136.14
15.31
% Of Sales
-
3.74%
3.57%
3.61%
3.45%
3.63%
3.52%
3.39%
3.81%
5.51%
0.76%
Miscellaneous Exp.
-
18.38
14.58
12.49
12.69
11.38
8.24
10.25
8.40
7.49
15.31
% Of Sales
-
0.33%
0.29%
0.28%
0.43%
0.27%
0.21%
0.30%
0.29%
0.30%
0.32%
EBITDA
717.80
784.57
787.10
761.87
460.98
666.24
587.53
535.22
471.89
357.39
288.61
EBITDA Margin
12.71%
13.98%
15.84%
17.07%
15.57%
15.66%
14.83%
15.72%
16.12%
14.47%
14.38%
Other Income
11.08
15.33
9.78
8.86
5.13
4.69
7.22
3.10
5.77
6.70
16.18
Interest
21.97
33.55
26.94
33.99
31.87
60.19
78.88
55.20
57.77
43.77
34.87
Depreciation
194.88
183.54
167.15
154.29
104.57
138.99
101.55
81.71
72.49
62.87
52.94
PBT
523.33
582.81
602.79
582.45
329.67
471.75
414.33
401.41
347.41
257.46
216.98
Tax
120.93
215.75
205.70
205.78
117.64
160.04
139.98
132.99
115.04
87.73
74.89
Tax Rate
23.11%
33.19%
34.12%
35.33%
36.54%
33.92%
33.78%
33.13%
33.11%
34.08%
34.51%
PAT
402.40
434.25
397.09
376.67
204.34
311.71
274.35
268.42
232.37
169.73
142.09
PAT before Minority Interest
402.40
434.25
397.09
376.67
204.34
311.71
274.35
268.42
232.37
169.73
142.09
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.12%
7.74%
7.99%
8.44%
6.90%
7.33%
6.92%
7.89%
7.94%
6.87%
7.08%
PAT Growth
-19.05%
9.36%
5.42%
84.33%
-34.45%
13.62%
2.21%
15.51%
36.91%
19.45%
 
Unadjusted EPS
33.98
31.57
33.99
33.88
18.03
25.38
22.31
22.84
19.03
15.42
61.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Shareholder's Funds
2,153.97
1,894.90
1,695.72
1,315.72
1,211.50
1,039.16
878.98
696.73
547.71
414.07
Share Capital
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
Total Reserves
2,128.56
1,869.49
1,670.31
1,290.31
1,186.09
1,013.75
853.58
671.32
522.30
388.67
Non-Current Liabilities
139.52
128.96
147.02
182.18
333.95
392.54
335.41
200.35
299.21
457.21
Secured Loans
0.00
0.00
15.39
62.83
230.87
262.57
227.91
98.65
189.99
269.13
Unsecured Loans
1.12
1.35
1.23
1.31
2.07
2.08
3.86
6.23
17.85
118.24
Long Term Provisions
16.17
13.28
13.30
11.52
8.81
8.35
9.95
10.89
8.97
0.00
Current Liabilities
935.78
912.25
963.84
927.15
811.57
747.72
817.96
635.01
678.54
314.82
Trade Payables
557.39
489.80
453.25
343.91
300.44
277.70
348.90
217.33
160.69
127.23
Other Current Liabilities
209.61
172.28
270.86
392.80
258.34
243.48
187.00
188.86
215.89
126.33
Short Term Borrowings
160.94
231.01
214.92
163.84
95.86
122.66
177.11
148.85
239.41
0.00
Short Term Provisions
7.84
19.16
24.81
26.60
156.93
103.87
104.96
79.97
62.55
61.27
Total Liabilities
3,229.27
2,936.11
2,806.58
2,425.05
2,357.02
2,179.42
2,032.35
1,532.09
1,525.46
1,186.10
Net Block
1,520.97
1,353.39
1,263.30
1,184.65
1,032.51
1,087.91
1,027.75
739.39
741.67
565.54
Gross Block
2,809.00
2,540.61
2,298.25
2,085.72
1,844.55
1,753.83
1,606.75
1,245.09
1,202.10
968.88
Accumulated Depreciation
1,288.03
1,187.22
1,034.95
901.07
812.04
665.92
579.01
505.70
460.43
403.34
Non Current Assets
1,891.51
1,675.96
1,528.70
1,448.49
1,344.95
1,281.81
1,218.35
923.65
896.54
647.92
Capital Work in Progress
90.04
75.02
46.73
68.21
99.80
18.08
33.05
33.81
26.17
13.08
Non Current Investment
222.34
193.68
174.64
126.17
120.69
107.35
109.83
88.74
91.62
69.29
Long Term Loans & Adv.
54.46
52.61
42.33
67.43
91.46
67.49
46.94
61.29
36.27
0.00
Other Non Current Assets
3.70
1.26
1.70
2.03
0.49
0.97
0.79
0.42
0.81
0.00
Current Assets
1,337.76
1,260.15
1,277.88
976.56
1,012.07
897.61
814.01
608.44
628.92
538.18
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
750.44
696.98
776.85
557.85
464.67
497.65
466.80
314.01
345.40
290.64
Sundry Debtors
387.42
381.94
275.33
236.22
237.97
234.78
203.12
171.17
152.87
131.04
Cash & Bank
37.30
36.31
79.83
28.87
181.83
27.37
23.86
14.41
14.20
18.67
Other Current Assets
162.60
28.32
45.32
73.67
127.60
137.81
120.21
108.84
116.45
97.82
Short Term Loans & Adv.
139.92
116.60
100.55
79.95
121.62
133.31
116.24
104.31
111.90
95.20
Net Current Assets
401.98
347.90
314.04
49.41
200.51
149.89
-3.96
-26.57
-49.62
223.36
Total Assets
3,229.27
2,936.11
2,806.58
2,425.05
2,357.02
2,179.42
2,032.36
1,532.09
1,525.46
1,186.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Cash From Operating Activity
555.74
507.58
464.98
296.39
600.82
325.20
405.82
351.89
169.78
145.66
PBT
597.19
637.45
582.45
329.67
471.75
414.33
401.41
347.41
256.49
216.86
Adjustment
182.48
144.92
176.83
129.28
194.72
174.62
134.36
124.81
101.01
81.88
Changes in Working Capital
31.73
-57.55
-123.77
-37.36
76.55
-140.06
-18.56
-3.65
-54.36
-50.58
Cash after chg. in Working capital
811.40
724.82
635.51
421.59
743.02
448.88
517.21
468.57
303.14
248.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-255.66
-217.24
-170.53
-125.20
-142.19
-123.68
-111.40
-116.68
-89.60
-67.63
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
-239.61
-266.87
-202.20
-218.05
-185.98
-133.75
-362.75
-64.29
-240.36
-67.52
Net Fixed Assets
-283.41
-270.65
-191.10
-209.58
-172.43
-132.19
-360.91
-50.62
-246.30
-66.10
Net Investments
-30.14
0.00
-0.04
0.02
0.00
0.00
0.00
0.00
-0.02
0.00
Others
73.94
3.78
-11.06
-8.49
-13.55
-1.56
-1.84
-13.67
5.96
-1.42
Cash from Financing Activity
-316.03
-283.84
-210.37
-233.54
-259.63
-187.55
-32.41
-287.38
66.10
-70.21
Net Cash Inflow / Outflow
0.10
-43.13
52.41
-155.20
155.21
3.91
10.66
0.22
-4.48
7.94
Opening Cash & Equivalents
31.97
75.10
23.79
178.99
23.77
19.86
9.20
14.20
18.67
10.74
Closing Cash & Equivalent
32.07
31.97
76.20
23.79
178.98
23.77
19.86
14.41
14.20
18.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Book Value (Rs.)
169.54
149.15
133.47
103.56
95.37
81.71
69.10
54.74
43.01
32.49
ROA
14.09%
13.83%
14.40%
8.55%
13.74%
13.03%
15.06%
15.20%
12.52%
12.29%
ROE
21.45%
22.12%
25.02%
16.17%
27.71%
28.64%
34.13%
37.43%
35.40%
39.80%
ROCE
30.66%
30.59%
33.30%
21.24%
34.15%
34.49%
38.13%
38.46%
32.38%
35.31%
Fixed Asset Turnover
2.10
2.11
2.28
1.69
2.63
2.62
2.66
2.63
2.27
2.14
Receivable days
25.02
23.48
18.67
26.01
18.25
18.16
18.01
18.35
20.98
22.40
Inventory Days
47.07
52.65
48.72
56.08
37.15
40.00
37.58
37.34
47.01
48.75
Payable days
38.94
40.77
37.58
44.96
28.50
32.32
34.63
27.92
24.40
23.31
Cash Conversion Cycle
33.14
35.35
29.82
37.12
26.90
25.83
20.96
27.76
43.59
47.84
Total Debt/Equity
0.08
0.13
0.16
0.31
0.32
0.46
0.54
0.50
0.94
0.94
Interest Cover
20.37
23.38
18.14
11.10
8.84
6.25
8.27
7.01
6.88
7.22

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.