Nifty
Sensex
:
:
10576.30
35141.99
-6.20 (-0.06%)
-2.50 (-0.01%)

Plastic Products

Rating :
56/99

BSE: 524091 | NSE: Not Listed

590.00
-18.95 (-3.11%)
14-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  612.90
  •  613.00
  •  588.30
  •  608.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3594
  •  21.20
  •  685.00
  •  421.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 315.98
  • 22.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 390.16
  • 0.82%
  • 2.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.42%
  • 2.98%
  • 39.38%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 15.22%

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
  • 27.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.99
  • 4.02
  • 2.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.00
  • 11.50
  • 10.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
63.85
51.86
23.12%
60.22
46.09
30.66%
51.18
41.65
22.88%
48.24
42.55
13.37%
Expenses
54.40
44.48
22.30%
51.13
39.51
29.41%
44.40
39.38
12.75%
42.38
38.05
11.38%
EBITDA
9.45
7.38
28.05%
9.08
6.57
38.20%
6.78
2.28
197.37%
5.86
4.50
30.22%
EBIDTM
14.80%
14.22%
15.09%
14.26%
13.25%
5.47%
12.15%
10.58%
Other Income
2.34
1.48
58.11%
0.92
1.66
-44.58%
0.76
0.64
18.75%
0.40
0.49
-18.37%
Interest
2.02
1.55
30.32%
1.92
1.49
28.86%
2.13
2.23
-4.48%
1.70
1.61
5.59%
Depreciation
2.12
1.68
26.19%
2.03
1.63
24.54%
1.96
1.50
30.67%
1.86
1.45
28.28%
PBT
7.65
5.63
35.88%
6.05
5.11
18.40%
3.45
-0.81
-
2.69
1.93
39.38%
Tax
1.84
1.50
22.67%
1.67
1.35
23.70%
0.97
-1.04
-
0.82
1.07
-23.36%
PAT
5.81
4.13
40.68%
4.38
3.76
16.49%
2.48
0.23
978.26%
1.88
0.86
118.60%
PATM
9.11%
7.96%
7.28%
8.15%
4.84%
0.56%
3.90%
2.02%
EPS
11.00
7.80
41.03%
8.36
7.10
17.75%
4.66
0.19
2,352.63%
3.47
1.34
158.96%

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
223.49
196.47
180.99
173.83
127.23
106.46
79.58
62.62
55.21
Net Sales Growth
22.70%
8.55%
4.12%
36.63%
19.51%
33.78%
27.08%
13.42%
 
Cost Of Goods Sold
94.23
82.61
69.45
68.94
48.55
41.73
30.67
24.38
18.00
Gross Profit
129.26
113.86
111.53
104.88
78.68
64.73
48.91
38.24
37.21
GP Margin
57.84%
57.95%
61.62%
60.33%
61.84%
60.80%
61.46%
61.07%
67.40%
Total Expenditure
192.31
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
31.17
27.00
26.95
30.52
24.38
19.36
13.88
7.96
10.89
EBITDA Margin
13.95%
13.74%
14.89%
17.56%
19.16%
18.19%
17.44%
12.71%
19.72%
Other Income
4.42
3.49
2.54
1.79
0.69
0.65
0.55
0.64
0.24
Interest
7.77
6.45
11.13
9.13
7.64
4.84
3.90
3.05
1.60
Depreciation
7.97
7.14
5.67
5.43
4.27
4.82
4.37
3.81
2.89
PBT
19.84
16.88
12.69
17.75
13.16
10.36
6.16
1.74
6.64
Tax
5.30
4.65
4.71
5.61
4.16
2.62
1.35
0.24
1.51
Tax Rate
26.71%
27.55%
37.12%
31.61%
31.61%
25.29%
21.92%
13.79%
22.74%
PAT
14.55
11.95
7.26
10.92
8.73
7.72
4.84
1.64
5.15
PAT before Minority Interest
14.25
12.24
7.97
12.15
9.01
7.74
4.82
1.50
5.13
Minority Interest
-0.30
-0.29
-0.71
-1.23
-0.28
-0.02
0.02
0.14
0.02
PAT Margin
6.51%
6.08%
4.01%
6.28%
6.86%
7.25%
6.08%
2.62%
9.33%
PAT Growth
62.03%
64.60%
-33.52%
25.09%
13.08%
59.50%
195.12%
-68.16%
 
Unadjusted EPS
27.49
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.)
227.98
215.30
153.40
89.44
74.54
62.49
55.64
55.17
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

News Update:


  • Acrysil enters into agreement with Grohe
    12th Nov 2018, 14:07 PM

    The agreement has potential to bring in additional revenues to the tune of around $7-8 million in next 3 years

    Read More
  • Acrysil - Quarterly Results
    31st Oct 2018, 14:30 PM

    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.