Nifty
Sensex
:
:
22620.40
73730.16
50.05 (0.22%)
-609.28 (-0.82%)

Rubber Products

Rating :
56/99

BSE: 500333 | NSE: PIXTRANS

1387.15
26-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1437.00
  •  1437.00
  •  1365.40
  •  1422.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27847
  •  389.40
  •  1570.00
  •  753.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,931.03
  • 24.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,930.11
  • 0.42%
  • 4.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.82%
  • 1.83%
  • 23.33%
  • FII
  • DII
  • Others
  • 0.27%
  • 5.21%
  • 7.54%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.92
  • 9.49
  • 8.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.14
  • 12.04
  • -1.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.04
  • 17.80
  • -0.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.75
  • 14.48
  • 17.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.93
  • 2.41
  • 3.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.40
  • 8.40
  • 10.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
127.93
112.04
14.18%
124.37
119.44
4.13%
111.82
120.31
-7.06%
134.47
124.77
7.77%
Expenses
95.80
90.18
6.23%
93.04
95.47
-2.55%
86.56
95.19
-9.07%
101.61
96.70
5.08%
EBITDA
32.12
21.87
46.87%
31.33
23.98
30.65%
25.26
25.12
0.56%
32.86
28.07
17.06%
EBIDTM
25.11%
19.52%
25.19%
20.07%
22.59%
20.88%
24.44%
22.49%
Other Income
5.23
1.35
287.41%
3.62
5.84
-38.01%
3.49
6.33
-44.87%
0.01
2.77
-99.64%
Interest
1.11
2.00
-44.50%
1.27
1.85
-31.35%
1.46
1.86
-21.51%
1.78
1.92
-7.29%
Depreciation
5.85
5.76
1.56%
5.75
5.98
-3.85%
5.75
5.87
-2.04%
5.74
5.45
5.32%
PBT
30.40
15.46
96.64%
27.94
21.98
27.12%
21.54
23.72
-9.19%
25.36
23.46
8.10%
Tax
8.37
3.63
130.58%
7.25
5.76
25.87%
5.71
6.04
-5.46%
6.26
7.98
-21.55%
PAT
22.03
11.82
86.38%
20.70
16.22
27.62%
15.83
17.68
-10.46%
19.10
15.47
23.46%
PATM
17.22%
10.55%
16.64%
13.58%
14.16%
14.70%
14.20%
12.40%
EPS
16.17
8.68
86.29%
15.19
11.90
27.65%
11.62
12.98
-10.48%
14.02
11.36
23.42%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
498.59
486.27
449.26
380.27
318.61
309.06
264.35
251.55
234.20
219.24
206.92
Net Sales Growth
4.62%
8.24%
18.14%
19.35%
3.09%
16.91%
5.09%
7.41%
6.82%
5.95%
 
Cost Of Goods Sold
193.07
192.85
172.36
134.59
108.17
111.86
81.92
82.21
72.36
72.59
89.75
Gross Profit
305.52
293.42
276.90
245.68
210.45
197.21
182.43
169.34
161.84
146.65
117.17
GP Margin
61.28%
60.34%
61.63%
64.61%
66.05%
63.81%
69.01%
67.32%
69.10%
66.89%
56.63%
Total Expenditure
377.01
381.77
333.88
268.81
258.37
249.87
206.33
203.82
196.05
182.34
173.68
Power & Fuel Cost
-
13.99
13.11
12.35
11.55
9.92
6.78
6.82
7.17
5.22
5.21
% Of Sales
-
2.88%
2.92%
3.25%
3.63%
3.21%
2.56%
2.71%
3.06%
2.38%
2.52%
Employee Cost
-
93.95
69.92
74.93
68.50
60.91
54.53
50.13
49.41
42.32
37.42
% Of Sales
-
19.32%
15.56%
19.70%
21.50%
19.71%
20.63%
19.93%
21.10%
19.30%
18.08%
Manufacturing Exp.
-
37.80
32.89
14.28
12.41
12.50
11.13
11.22
17.08
12.39
4.78
% Of Sales
-
7.77%
7.32%
3.76%
3.90%
4.04%
4.21%
4.46%
7.29%
5.65%
2.31%
General & Admin Exp.
-
14.18
9.19
7.18
19.80
25.54
23.47
20.86
19.39
17.14
13.04
% Of Sales
-
2.92%
2.05%
1.89%
6.21%
8.26%
8.88%
8.29%
8.28%
7.82%
6.30%
Selling & Distn. Exp.
-
16.28
26.67
17.22
29.12
27.40
26.06
23.89
21.16
19.01
14.53
% Of Sales
-
3.35%
5.94%
4.53%
9.14%
8.87%
9.86%
9.50%
9.04%
8.67%
7.02%
Miscellaneous Exp.
-
12.72
9.74
8.26
8.81
1.74
2.45
8.69
9.47
13.68
14.53
% Of Sales
-
2.62%
2.17%
2.17%
2.77%
0.56%
0.93%
3.45%
4.04%
6.24%
4.32%
EBITDA
121.57
104.50
115.38
111.46
60.24
59.19
58.02
47.73
38.15
36.90
33.24
EBITDA Margin
24.38%
21.49%
25.68%
29.31%
18.91%
19.15%
21.95%
18.97%
16.29%
16.83%
16.06%
Other Income
12.35
13.53
8.17
5.00
7.85
7.07
5.36
6.00
3.20
2.62
3.68
Interest
5.62
8.18
8.23
9.14
11.91
12.53
14.83
15.89
18.57
20.23
16.84
Depreciation
23.09
23.35
20.75
19.97
18.80
15.85
14.67
13.36
13.04
12.81
13.52
PBT
105.24
86.51
94.58
87.34
37.39
37.88
33.88
24.48
9.74
6.49
6.56
Tax
27.59
21.69
25.74
22.44
7.16
9.32
11.32
8.23
3.21
2.58
-0.96
Tax Rate
26.22%
25.07%
27.22%
25.69%
19.15%
24.60%
33.41%
33.62%
32.96%
39.75%
-14.63%
PAT
77.66
64.82
68.84
64.90
30.23
28.57
22.56
16.25
6.54
3.91
7.52
PAT before Minority Interest
77.66
64.82
68.84
64.90
30.23
28.57
22.56
16.25
6.54
3.91
7.52
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
15.58%
13.33%
15.32%
17.07%
9.49%
9.24%
8.53%
6.46%
2.79%
1.78%
3.63%
PAT Growth
26.92%
-5.84%
6.07%
114.69%
5.81%
26.64%
38.83%
148.47%
67.26%
-48.01%
 
EPS
57.10
47.66
50.62
47.72
22.23
21.01
16.59
11.95
4.81
2.88
5.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
417.99
364.81
299.57
236.28
213.69
188.98
170.52
151.48
149.56
148.14
Share Capital
13.62
13.62
13.62
13.62
13.62
13.62
13.62
13.62
13.62
13.62
Total Reserves
404.37
351.18
285.95
222.65
200.07
175.36
156.90
137.86
135.94
134.51
Non-Current Liabilities
74.69
84.51
60.70
64.78
69.04
64.04
70.34
65.82
74.95
62.43
Secured Loans
25.01
37.58
9.60
12.05
17.92
12.96
20.26
18.71
26.01
24.50
Unsecured Loans
19.01
23.76
28.23
31.33
29.20
29.11
30.11
29.23
33.22
24.26
Long Term Provisions
23.03
11.43
10.95
10.65
9.09
8.09
7.95
7.13
5.86
5.13
Current Liabilities
82.11
105.27
79.52
98.76
101.80
99.84
113.67
112.83
104.33
166.30
Trade Payables
23.78
27.29
29.98
21.63
19.08
20.93
21.20
20.74
14.27
42.50
Other Current Liabilities
32.45
33.51
15.24
17.68
13.99
11.31
9.93
10.03
10.25
11.64
Short Term Borrowings
9.00
41.49
33.34
57.56
66.25
62.61
77.63
77.39
75.20
69.03
Short Term Provisions
16.88
2.98
0.96
1.90
2.48
4.99
4.91
4.67
4.61
43.12
Total Liabilities
574.79
554.59
439.79
399.82
384.53
352.86
354.53
330.13
328.84
376.73
Net Block
273.34
258.71
225.79
219.48
198.80
186.74
174.16
172.71
167.16
142.50
Gross Block
480.60
446.16
394.05
379.34
342.87
316.18
289.70
275.09
257.47
220.29
Accumulated Depreciation
207.26
187.45
168.25
159.86
144.07
129.45
115.54
102.38
90.31
77.79
Non Current Assets
280.98
279.74
234.11
229.20
216.19
196.26
195.17
184.35
176.03
193.32
Capital Work in Progress
1.16
0.00
0.34
0.00
9.74
0.00
4.67
6.21
0.00
6.64
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.31
0.00
0.00
0.00
Long Term Loans & Adv.
5.48
21.03
7.98
8.62
6.42
7.78
7.08
5.43
4.96
40.29
Other Non Current Assets
1.00
0.00
0.00
1.09
1.23
1.75
8.95
0.00
3.90
3.90
Current Assets
293.81
274.84
205.69
170.63
168.34
156.60
159.36
145.78
144.78
167.81
Current Investments
4.75
4.51
4.36
6.53
8.27
11.24
22.45
13.93
12.95
14.53
Inventories
105.45
124.82
96.70
73.00
69.90
64.31
47.20
43.53
56.08
55.54
Sundry Debtors
105.44
95.45
81.54
67.55
67.79
64.84
60.80
52.72
48.52
56.60
Cash & Bank
52.50
32.03
14.83
18.34
13.01
10.04
16.96
23.66
15.88
19.52
Other Current Assets
25.67
1.39
1.39
2.43
9.38
6.16
11.95
11.94
11.36
21.63
Short Term Loans & Adv.
16.33
16.65
6.87
2.77
8.43
5.27
11.38
11.22
10.78
19.29
Net Current Assets
211.70
169.58
126.17
71.86
66.54
56.76
45.69
32.95
40.45
1.52
Total Assets
574.79
554.58
439.80
399.83
384.53
352.86
354.53
330.14
328.85
376.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
112.05
55.41
58.11
52.33
47.13
31.20
27.16
63.99
31.67
45.17
PBT
86.51
94.58
87.34
37.39
37.88
33.88
24.48
9.74
6.49
6.56
Adjustment
32.64
27.94
29.11
26.92
26.65
25.22
24.16
29.75
31.91
29.00
Changes in Working Capital
15.55
-44.11
-35.32
-2.52
-4.00
-17.83
-15.90
24.50
-6.72
9.60
Cash after chg. in Working capital
134.70
78.41
81.13
61.80
60.53
41.27
32.74
63.99
31.67
45.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.65
-23.00
-23.02
-9.47
-13.40
-10.07
-5.58
0.00
0.00
0.00
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
-22.31
-72.25
-16.24
-27.62
-33.71
-13.53
-14.99
-25.78
-29.27
-60.74
Net Fixed Assets
-35.60
-51.29
-18.86
-26.61
-36.12
-21.74
-12.64
-23.34
-30.38
-42.59
Net Investments
-0.24
-0.15
2.17
1.74
2.97
11.52
-8.52
-0.98
1.55
-14.53
Others
13.53
-20.81
0.45
-2.75
-0.56
-3.31
6.17
-1.46
-0.44
-3.62
Cash from Financing Activity
-68.76
31.16
-43.40
-19.36
-10.46
-24.59
-12.82
-30.42
-6.04
2.65
Net Cash Inflow / Outflow
20.98
14.33
-1.53
5.34
2.96
-6.92
-0.65
7.79
-3.64
-12.93
Opening Cash & Equivalents
24.40
10.08
11.61
13.00
10.04
16.96
17.61
15.88
19.52
32.45
Closing Cash & Equivalent
45.38
24.40
10.08
18.34
13.00
10.05
16.96
23.66
15.88
19.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
306.80
267.77
219.88
173.43
156.85
138.71
125.12
111.18
103.88
97.29
ROA
11.48%
13.85%
15.46%
7.71%
7.75%
6.38%
4.75%
1.98%
1.11%
2.11%
ROE
16.56%
20.72%
24.22%
13.44%
14.19%
12.55%
10.09%
4.46%
2.85%
5.74%
ROCE
19.55%
24.11%
27.26%
14.84%
16.24%
16.45%
14.03%
10.24%
10.15%
9.86%
Fixed Asset Turnover
1.05
1.11
0.98
0.88
0.94
0.87
0.89
0.88
0.92
1.07
Receivable days
75.06
69.40
71.55
77.52
78.32
86.57
82.36
78.89
87.50
101.66
Inventory Days
86.03
86.86
81.44
81.85
79.25
76.84
65.83
77.62
92.91
97.84
Payable days
48.32
60.63
69.98
28.36
28.95
36.41
39.32
34.31
59.14
74.55
Cash Conversion Cycle
112.77
95.63
83.01
131.01
128.62
127.00
108.86
122.19
121.27
124.94
Total Debt/Equity
0.16
0.32
0.24
0.43
0.53
0.55
0.75
0.83
0.95
0.89
Interest Cover
11.58
12.50
10.55
4.14
4.02
3.29
2.54
1.52
1.32
1.39

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