Nifty
Sensex
:
:
10672.25
35406.62
55.55 (0.52%)
146.08 (0.41%)

Plastic Products

Rating :
54/99

BSE: 526409 | NSE: Not Listed

28.00
0.55 (2.00%)
16-Nov-2018 | 11:21AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  28.00
  •  28.00
  •  28.00
  •  27.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  108
  •  0.03
  •  44.00
  •  23.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 258.23
  • 11.44
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 465.57
  • 0.87%
  • 0.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.63%
  • 15.43%
  • 9.68%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.12
  • 7.02
  • -2.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.46
  • 7.31
  • 1.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.05
  • 2.43
  • 21.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.17
  • 0.30
  • 0.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 1.80
  • 3.56

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
490.37
352.17
39.24%
487.23
542.00
-10.11%
462.50
0.00
0.00
402.72
0.00
0.00
Expenses
460.75
339.02
35.91%
462.78
520.21
-11.04%
424.71
0.00
0.00
380.63
0.00
0.00
EBITDA
29.62
13.14
125.42%
24.45
21.79
12.21%
37.79
0.00
0.00
22.09
0.00
0.00
EBIDTM
6.04%
3.73%
5.02%
4.02%
8.17%
0.00%
5.48%
0.00%
Other Income
-1.62
3.33
-
4.60
1.38
233.33%
2.20
0.00
0.00
1.70
0.00
0.00
Interest
15.03
8.47
77.45%
14.40
11.82
21.83%
18.83
0.00
0.00
12.68
0.00
0.00
Depreciation
4.23
4.04
4.70%
4.17
3.90
6.92%
5.33
0.00
0.00
4.01
0.00
0.00
PBT
8.74
3.96
120.71%
10.47
7.45
40.54%
15.84
0.00
0.00
7.10
0.00
0.00
Tax
3.82
0.79
383.54%
3.73
1.46
155.48%
8.82
0.00
0.00
1.42
0.00
0.00
PAT
4.92
3.17
55.21%
6.75
5.99
12.69%
7.01
0.00
0.00
5.68
0.00
0.00
PATM
1.00%
0.90%
1.38%
1.10%
1.52%
0.00%
1.41%
0.00%
EPS
0.52
0.32
62.50%
0.72
0.64
12.50%
0.75
0.00
0.00
0.60
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Net Sales
1,842.82
1,721.72
1,950.08
1,857.71
Net Sales Growth
106.09%
-11.71%
4.97%
 
Cost Of Goods Sold
1,557.96
1,478.38
1,730.52
1,656.08
Gross Profit
284.86
243.34
219.56
201.62
GP Margin
15.46%
14.13%
11.26%
10.85%
Total Expenditure
1,728.87
1,625.65
1,857.51
1,767.33
Power & Fuel Cost
-
23.92
18.92
19.42
% Of Sales
-
1.39%
0.97%
1.05%
Employee Cost
-
25.59
22.12
19.43
% Of Sales
-
1.49%
1.13%
1.05%
Manufacturing Exp.
-
7.07
7.92
17.09
% Of Sales
-
0.41%
0.41%
0.92%
General & Admin Exp.
-
8.21
4.67
5.42
% Of Sales
-
0.48%
0.24%
0.29%
Selling & Distn. Exp.
-
68.51
55.28
39.08
% Of Sales
-
3.98%
2.83%
2.10%
Miscellaneous Exp.
-
13.97
18.08
10.79
% Of Sales
-
0.81%
0.93%
0.58%
EBITDA
113.95
96.07
92.57
90.38
EBITDA Margin
6.18%
5.58%
4.75%
4.87%
Other Income
6.88
11.69
11.85
18.87
Interest
60.94
57.68
53.98
51.05
Depreciation
17.74
17.33
13.15
14.49
PBT
42.15
32.75
37.28
43.72
Tax
17.79
12.53
11.04
5.63
Tax Rate
42.21%
38.26%
29.61%
33.06%
PAT
24.36
20.40
26.24
11.39
PAT before Minority Interest
24.38
20.23
26.24
11.39
Minority Interest
0.02
0.17
0.00
0.00
PAT Margin
1.32%
1.18%
1.35%
0.61%
PAT Growth
165.94%
-22.26%
130.38%
 
Unadjusted EPS
2.59
2.17
2.77
1.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Shareholder's Funds
294.58
274.32
243.29
Share Capital
18.81
18.81
18.81
Total Reserves
275.77
255.51
224.47
Non-Current Liabilities
95.83
91.51
92.48
Secured Loans
47.08
50.47
41.46
Unsecured Loans
17.80
16.04
29.86
Long Term Provisions
0.94
0.54
0.42
Current Liabilities
444.82
456.57
443.10
Trade Payables
267.33
147.31
133.94
Other Current Liabilities
26.05
34.69
39.78
Short Term Borrowings
144.41
265.84
262.05
Short Term Provisions
7.03
8.73
7.33
Total Liabilities
835.04
822.38
778.87
Net Block
233.89
211.92
206.03
Gross Block
263.96
225.07
296.43
Accumulated Depreciation
30.08
13.15
90.41
Non Current Assets
260.45
249.85
213.56
Capital Work in Progress
4.10
14.01
3.73
Non Current Investment
15.21
15.16
2.61
Long Term Loans & Adv.
5.37
2.05
1.19
Other Non Current Assets
1.88
6.71
0.00
Current Assets
574.59
572.54
565.31
Current Investments
0.00
0.00
0.00
Inventories
159.11
173.56
100.08
Sundry Debtors
329.68
339.75
373.83
Cash & Bank
16.98
15.82
27.78
Other Current Assets
68.82
1.99
2.25
Short Term Loans & Adv.
65.52
41.41
61.37
Net Current Assets
129.77
115.97
122.20
Total Assets
835.04
822.39
778.87

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
201.64
83.32
87.33
PBT
32.75
37.24
43.72
Adjustment
69.98
71.28
60.70
Changes in Working Capital
106.70
-19.76
12.70
Cash after chg. in Working capital
209.44
88.76
117.11
Interest Paid
0.00
0.00
0.00
Tax Paid
-7.80
-5.44
-3.09
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
-26.69
Cash From Investing Activity
-23.08
-36.81
-4.37
Net Fixed Assets
-27.06
61.69
Net Investments
0.00
-12.57
Others
3.98
-85.93
Cash from Financing Activity
-177.40
-49.60
-91.72
Net Cash Inflow / Outflow
1.16
-3.09
-8.77
Opening Cash & Equivalents
15.82
18.91
36.54
Closing Cash & Equivalent
16.98
15.82
27.78

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
31.31
29.16
25.70
ROA
2.44%
3.28%
1.46%
ROE
7.11%
10.17%
4.71%
ROCE
15.81%
14.83%
11.25%
Fixed Asset Turnover
7.20
8.20
6.77
Receivable days
69.44
60.94
68.04
Inventory Days
34.51
23.37
18.21
Payable days
7.62
5.86
6.55
Cash Conversion Cycle
96.33
78.45
79.71
Total Debt/Equity
0.76
1.28
1.50
Interest Cover
1.57
1.69
1.33

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.