Nifty
Sensex
:
:
11532.40
38363.47
70.20 (0.61%)
268.40 (0.70%)

Plastic Products

Rating :
54/99

BSE: 524091 | NSE: Not Listed

117.40
-0.25 (-0.21%)
19-Mar-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  120.00
  •  120.00
  •  116.00
  •  117.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4455
  •  5.23
  •  137.00
  •  84.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 302.91
  • 19.54
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 377.08
  • 0.86%
  • 2.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.42%
  • 2.80%
  • 39.65%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 15.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.75
  • 13.04
  • 4.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.31
  • 6.88
  • -2.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.40
  • 9.13
  • 3.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.68
  • 27.51
  • 26.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.09
  • 3.99
  • 2.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.45
  • 11.71
  • 10.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
62.23
47.84
30.08%
63.85
51.86
23.12%
60.22
46.09
30.66%
51.18
41.65
22.88%
Expenses
51.35
41.78
22.91%
54.40
44.48
22.30%
51.13
39.51
29.41%
44.40
39.38
12.75%
EBITDA
10.89
6.05
80.00%
9.45
7.38
28.05%
9.08
6.57
38.20%
6.78
2.28
197.37%
EBIDTM
17.49%
12.65%
14.80%
14.22%
15.09%
14.26%
13.25%
5.47%
Other Income
-1.90
0.21
-
2.34
1.48
58.11%
0.92
1.66
-44.58%
0.76
0.64
18.75%
Interest
1.97
1.70
15.88%
2.02
1.55
30.32%
1.92
1.49
28.86%
2.13
2.23
-4.48%
Depreciation
2.17
1.86
16.67%
2.12
1.68
26.19%
2.03
1.63
24.54%
1.96
1.50
30.67%
PBT
4.85
2.69
80.30%
7.65
5.63
35.88%
6.05
5.11
18.40%
3.45
-0.81
-
Tax
1.78
0.82
117.07%
1.84
1.50
22.67%
1.67
1.35
23.70%
0.97
-1.04
-
PAT
3.07
1.88
63.30%
5.81
4.13
40.68%
4.38
3.76
16.49%
2.48
0.23
978.26%
PATM
4.93%
3.93%
9.11%
7.96%
7.28%
8.15%
4.84%
0.56%
EPS
1.17
0.69
69.57%
2.20
1.56
41.03%
1.67
1.42
17.61%
0.93
0.04
2,225.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
237.48
196.47
180.99
173.83
127.23
106.46
79.58
62.62
55.21
Net Sales Growth
26.70%
8.55%
4.12%
36.63%
19.51%
33.78%
27.08%
13.42%
 
Cost Of Goods Sold
100.36
82.61
69.45
68.94
48.55
41.73
30.67
24.38
18.00
Gross Profit
137.12
113.86
111.53
104.88
78.68
64.73
48.91
38.24
37.21
GP Margin
57.74%
57.95%
61.62%
60.33%
61.84%
60.80%
61.46%
61.07%
67.40%
Total Expenditure
201.28
169.47
154.04
143.31
102.85
87.10
65.70
54.66
44.32
Power & Fuel Cost
-
4.63
4.16
3.96
4.00
3.73
3.36
2.60
2.11
% Of Sales
-
2.36%
2.30%
2.28%
3.14%
3.50%
4.22%
4.15%
3.82%
Employee Cost
-
14.36
12.71
13.22
9.49
7.11
4.82
6.79
4.57
% Of Sales
-
7.31%
7.02%
7.61%
7.46%
6.68%
6.06%
10.84%
8.28%
Manufacturing Exp.
-
28.65
26.92
24.14
18.36
15.44
12.63
7.82
7.32
% Of Sales
-
14.58%
14.87%
13.89%
14.43%
14.50%
15.87%
12.49%
13.26%
General & Admin Exp.
-
18.22
17.80
12.79
10.00
8.64
6.41
4.09
4.56
% Of Sales
-
9.27%
9.83%
7.36%
7.86%
8.12%
8.05%
6.53%
8.26%
Selling & Distn. Exp.
-
20.61
19.47
19.60
12.05
10.24
7.71
7.83
7.68
% Of Sales
-
10.49%
10.76%
11.28%
9.47%
9.62%
9.69%
12.50%
13.91%
Miscellaneous Exp.
-
0.39
3.53
0.66
0.40
0.21
0.10
1.15
0.07
% Of Sales
-
0.20%
1.95%
0.38%
0.31%
0.20%
0.13%
1.84%
0.13%
EBITDA
36.20
27.00
26.95
30.52
24.38
19.36
13.88
7.96
10.89
EBITDA Margin
15.24%
13.74%
14.89%
17.56%
19.16%
18.19%
17.44%
12.71%
19.72%
Other Income
2.12
3.49
2.54
1.79
0.69
0.65
0.55
0.64
0.24
Interest
8.04
6.45
11.13
9.13
7.64
4.84
3.90
3.05
1.60
Depreciation
8.28
7.14
5.67
5.43
4.27
4.82
4.37
3.81
2.89
PBT
22.00
16.88
12.69
17.75
13.16
10.36
6.16
1.74
6.64
Tax
6.26
4.65
4.71
5.61
4.16
2.62
1.35
0.24
1.51
Tax Rate
28.45%
27.55%
37.12%
31.61%
31.61%
25.29%
21.92%
13.79%
22.74%
PAT
15.74
11.95
7.26
10.92
8.73
7.72
4.84
1.64
5.15
PAT before Minority Interest
15.49
12.24
7.97
12.15
9.01
7.74
4.82
1.50
5.13
Minority Interest
-0.25
-0.29
-0.71
-1.23
-0.28
-0.02
0.02
0.14
0.02
PAT Margin
6.63%
6.08%
4.01%
6.28%
6.86%
7.25%
6.08%
2.62%
9.33%
PAT Growth
57.40%
64.60%
-33.52%
25.09%
13.08%
59.50%
195.12%
-68.16%
 
Unadjusted EPS
5.97
23.03
13.99
21.94
18.88
17.29
10.84
5.50
17.31

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
118.30
111.72
79.60
41.66
33.98
27.86
24.81
24.59
Share Capital
5.19
5.19
5.19
4.66
4.51
4.46
2.97
2.97
Total Reserves
113.11
106.53
74.41
37.00
29.10
23.40
21.83
21.62
Non-Current Liabilities
21.31
21.67
24.57
28.61
11.91
5.34
5.14
6.84
Secured Loans
18.62
19.27
17.89
22.14
6.79
4.74
4.44
5.35
Unsecured Loans
0.00
0.75
3.88
4.50
4.18
0.04
0.04
0.04
Long Term Provisions
0.42
0.43
0.30
0.14
0.08
0.07
0.10
0.06
Current Liabilities
118.84
97.48
92.98
73.67
50.47
45.11
31.38
28.29
Trade Payables
37.89
26.28
32.91
16.00
14.99
12.28
6.54
7.88
Other Current Liabilities
15.33
13.71
11.87
13.07
8.86
6.12
6.34
5.92
Short Term Borrowings
62.42
52.44
39.94
38.35
23.25
23.32
15.87
12.54
Short Term Provisions
3.19
5.05
8.26
6.25
3.36
3.40
2.63
1.95
Total Liabilities
259.79
232.73
199.29
146.65
96.60
78.54
61.35
59.74
Net Block
111.20
98.04
66.61
58.20
34.89
32.01
27.74
21.15
Gross Block
161.73
141.49
104.39
90.58
63.07
55.39
47.06
36.69
Accumulated Depreciation
50.53
43.45
37.77
32.38
28.19
23.38
19.32
15.54
Non Current Assets
117.48
104.26
71.05
64.26
39.46
33.40
29.97
29.48
Capital Work in Progress
2.12
2.28
1.77
3.72
1.96
0.06
0.28
5.92
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
4.16
3.91
2.67
2.33
2.62
1.33
1.94
2.41
Other Non Current Assets
0.00
0.03
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
142.31
128.47
128.24
82.39
57.13
45.14
31.37
30.25
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
48.17
41.04
34.80
31.78
23.55
16.76
10.92
10.21
Sundry Debtors
48.15
38.18
42.54
32.35
24.97
21.05
15.20
16.23
Cash & Bank
17.45
22.23
28.44
6.69
2.41
2.19
2.01
1.27
Other Current Assets
28.54
22.79
15.31
6.71
6.20
5.14
3.25
2.54
Short Term Loans & Adv.
4.15
4.23
7.16
4.87
2.10
2.84
2.25
1.52
Net Current Assets
23.47
30.99
35.27
8.72
6.67
0.03
-0.01
1.97
Total Assets
259.79
232.73
199.29
146.65
96.59
78.54
61.34
59.73

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
15.59
5.73
10.59
7.16
5.72
2.17
5.50
3.31
PBT
16.88
12.69
17.75
13.16
10.36
6.16
1.74
6.64
Adjustment
10.37
13.51
10.63
9.94
6.13
5.39
5.17
4.00
Changes in Working Capital
-5.74
-14.93
-13.38
-15.17
-7.85
-8.19
-0.89
-4.59
Cash after chg. in Working capital
21.52
11.27
15.01
7.93
8.64
3.36
6.02
6.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.93
-5.54
-4.43
-0.77
-2.91
-1.18
-0.52
-2.74
Other Direct Exp. Paid
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
Cash From Investing Activity
-19.98
-14.22
-12.60
-27.18
-9.42
-8.26
-4.74
-11.59
Net Fixed Assets
-18.25
-28.64
-7.79
-10.84
-7.97
-7.39
-3.40
Net Investments
0.00
-0.14
-1.22
-5.32
-2.21
-4.10
-0.76
Others
-1.73
14.56
-3.59
-11.02
0.76
3.23
-0.58
Cash from Financing Activity
-0.39
2.24
18.74
24.58
3.79
5.68
-0.03
8.12
Net Cash Inflow / Outflow
-4.79
-6.26
16.73
4.56
0.10
-0.41
0.73
-0.16
Opening Cash & Equivalents
21.83
28.09
5.85
1.28
1.19
1.60
0.87
1.03
Closing Cash & Equivalent
17.05
21.83
22.57
5.85
1.28
1.19
1.60
0.87

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
45.60
43.06
30.68
17.89
14.91
12.50
11.13
11.03
ROA
4.97%
3.69%
7.02%
7.41%
8.84%
6.89%
2.47%
8.59%
ROE
10.64%
8.33%
20.03%
23.94%
25.19%
18.29%
6.07%
20.86%
ROCE
11.62%
14.06%
20.56%
22.16%
23.01%
18.77%
10.19%
18.02%
Fixed Asset Turnover
1.30
1.47
1.84
1.72
1.83
1.58
1.51
1.52
Receivable days
80.19
81.39
76.18
79.37
77.30
81.52
90.58
105.95
Inventory Days
82.87
76.47
67.72
76.62
67.72
62.26
60.88
66.62
Payable days
70.73
76.33
63.42
55.39
55.04
51.26
47.91
65.36
Cash Conversion Cycle
92.32
81.53
80.49
100.60
89.98
92.52
103.55
107.21
Total Debt/Equity
0.77
0.72
0.84
1.75
1.17
1.12
0.95
0.86
Interest Cover
3.62
2.14
2.95
2.72
3.14
2.58
1.57
5.15

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.