Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Plastic Products

Rating :
31/99

BSE: 526415 | NSE: Not Listed

64.00
2.65 (4.32%)
19-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  64.40
  •  64.40
  •  61.10
  •  61.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4794
  •  3.07
  •  171.85
  •  45.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 117.84
  • 86.58
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 223.72
  • N/A
  • 2.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.71%
  • 5.75%
  • 27.13%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.03%
  • 7.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.07
  • 6.39
  • 7.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.20
  • 8.38
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.03
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.53
  • 6.51
  • 7.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.59
  • 17.79
  • 17.49

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
37.78
34.34
10.02%
36.57
27.06
35.14%
44.15
0.00
0.00
36.71
0.00
0.00
Expenses
30.08
27.17
10.71%
28.80
20.69
39.20%
32.09
0.00
0.00
31.39
0.00
0.00
EBITDA
7.70
7.17
7.39%
7.77
6.37
21.98%
12.06
0.00
0.00
5.32
0.00
0.00
EBIDTM
20.40%
20.87%
21.24%
23.53%
27.32%
0.00%
14.50%
0.00%
Other Income
0.26
0.26
0.00%
0.07
0.25
-72.00%
0.38
0.00
0.00
1.80
0.00
0.00
Interest
3.97
3.36
18.15%
4.09
3.54
15.54%
4.33
0.00
0.00
3.25
0.00
0.00
Depreciation
1.91
1.59
20.13%
2.05
1.85
10.81%
1.33
0.00
0.00
1.61
0.00
0.00
PBT
1.72
2.34
-26.50%
1.39
1.24
12.10%
-2.20
0.00
-
2.54
0.00
0.00
Tax
0.33
0.10
230.00%
0.27
0.12
125.00%
0.98
0.00
0.00
0.49
0.00
0.00
PAT
1.39
2.24
-37.95%
1.11
1.12
-0.89%
-3.18
0.00
-
2.04
0.00
0.00
PATM
3.67%
6.53%
3.04%
4.15%
-7.21%
0.00%
5.57%
0.00%
EPS
0.72
1.20
-40.00%
0.58
0.60
-3.33%
-1.71
0.00
-
1.10
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
155.21
83.52
106.06
67.48
109.72
61.27
41.59
38.24
Net Sales Growth
152.79%
-21.25%
57.17%
-38.50%
79.08%
47.32%
8.76%
 
Cost Of Goods Sold
94.99
30.39
55.03
28.62
49.42
24.89
11.65
9.44
Gross Profit
60.22
53.13
51.04
38.87
60.29
36.37
29.94
28.80
GP Margin
38.80%
63.61%
48.12%
57.60%
54.95%
59.36%
71.99%
75.31%
Total Expenditure
122.36
66.13
86.41
77.77
94.30
49.64
35.08
33.69
Power & Fuel Cost
-
4.26
3.70
5.20
6.00
3.24
3.02
2.66
% Of Sales
-
5.10%
3.49%
7.71%
5.47%
5.29%
7.26%
6.96%
Employee Cost
-
9.34
8.10
8.01
9.09
6.57
6.20
6.59
% Of Sales
-
11.18%
7.64%
11.87%
8.28%
10.72%
14.91%
17.23%
Manufacturing Exp.
-
10.41
9.22
6.81
14.74
7.37
9.44
9.62
% Of Sales
-
12.46%
8.69%
10.09%
13.43%
12.03%
22.70%
25.16%
General & Admin Exp.
-
4.16
3.59
3.19
2.86
2.29
1.86
2.25
% Of Sales
-
4.98%
3.38%
4.73%
2.61%
3.74%
4.47%
5.88%
Selling & Distn. Exp.
-
7.06
6.13
3.05
10.65
2.18
2.36
2.92
% Of Sales
-
8.45%
5.78%
4.52%
9.71%
3.56%
5.67%
7.64%
Miscellaneous Exp.
-
0.52
0.64
22.90
1.54
3.09
0.54
0.21
% Of Sales
-
0.62%
0.60%
33.94%
1.40%
5.04%
1.30%
0.55%
EBITDA
32.85
17.39
19.65
-10.29
15.42
11.63
6.51
4.55
EBITDA Margin
21.16%
20.82%
18.53%
-15.25%
14.05%
18.98%
15.65%
11.90%
Other Income
2.51
1.18
0.30
22.56
0.29
0.35
0.42
0.36
Interest
15.64
13.41
13.67
11.42
10.62
6.92
5.76
3.82
Depreciation
6.90
4.53
3.96
3.78
7.01
5.54
5.50
6.03
PBT
3.45
0.63
2.32
-2.93
-1.92
-0.48
-4.34
-4.95
Tax
2.07
0.96
-3.06
-1.65
3.52
-0.22
-2.09
-1.12
Tax Rate
60.00%
94.12%
43.47%
37.93%
-65.19%
9.02%
22.09%
26.67%
PAT
1.36
0.06
-3.98
-2.69
-8.91
-2.23
-7.36
-3.08
PAT before Minority Interest
1.36
0.06
-3.98
-2.69
-8.91
-2.23
-7.36
-3.08
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.88%
0.07%
-3.75%
-3.99%
-8.12%
-3.64%
-17.70%
-8.05%
PAT Growth
-59.52%
-
-
-
-
-
-
 
Unadjusted EPS
0.69
0.03
-2.21
-1.50
-5.22
-1.31
-4.61
-1.93

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
35.83
24.87
28.85
28.77
37.45
37.17
44.53
Share Capital
18.60
17.97
17.97
17.07
16.97
15.97
15.97
Total Reserves
15.13
6.90
10.88
11.13
19.85
21.20
28.56
Non-Current Liabilities
32.39
25.65
45.21
38.00
43.28
47.27
45.91
Secured Loans
16.65
29.30
41.36
37.60
45.64
47.78
43.07
Unsecured Loans
20.06
1.42
6.73
1.61
1.70
3.34
3.89
Long Term Provisions
0.68
0.89
0.55
0.57
0.56
0.56
0.61
Current Liabilities
110.58
106.65
72.24
78.96
63.88
48.30
38.93
Trade Payables
18.08
17.93
8.70
11.45
11.50
3.23
1.77
Other Current Liabilities
49.25
43.47
25.19
35.02
27.07
22.49
18.77
Short Term Borrowings
42.59
44.60
37.20
31.30
24.66
21.93
18.38
Short Term Provisions
0.65
0.65
1.16
1.19
0.65
0.65
0.00
Total Liabilities
178.80
157.17
146.30
145.73
144.72
132.85
129.38
Net Block
76.44
56.02
52.40
51.07
53.43
46.21
47.54
Gross Block
134.54
109.62
102.64
100.57
96.09
83.45
79.30
Accumulated Depreciation
58.09
53.60
50.24
49.50
42.65
37.24
31.76
Non Current Assets
85.56
70.39
57.62
54.65
53.65
47.89
47.77
Capital Work in Progress
8.60
13.61
4.51
3.35
0.00
1.55
0.11
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.51
0.76
0.71
0.24
0.22
0.13
0.12
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
93.24
86.79
88.67
91.07
84.35
78.74
75.62
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
38.26
30.36
12.65
24.73
20.01
13.68
12.24
Sundry Debtors
30.27
39.50
29.27
28.00
34.79
19.12
16.11
Cash & Bank
2.41
1.07
1.55
7.73
12.63
8.10
14.77
Other Current Assets
22.30
0.18
22.43
0.25
16.93
37.85
32.50
Short Term Loans & Adv.
22.17
15.68
22.78
30.36
16.67
37.76
32.43
Net Current Assets
-17.34
-19.87
16.44
12.11
20.48
30.44
36.69
Total Assets
178.80
157.18
146.29
145.72
144.72
132.85
129.39

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
12.11
20.36
19.02
4.97
-1.92
2.03
PBT
1.02
-7.04
-5.40
-2.44
-9.46
-4.20
Adjustment
17.40
19.03
25.38
16.79
16.42
9.36
Changes in Working Capital
7.10
22.05
9.79
-2.46
-3.12
0.73
Cash after chg. in Working capital
25.52
34.03
29.77
11.89
3.84
5.89
Interest Paid
-13.41
-13.67
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-0.13
0.00
0.00
-0.03
Other Direct Exp. Paid
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
Cash From Investing Activity
-19.79
-16.64
-5.51
-20.94
-5.34
-7.93
Net Fixed Assets
-19.50
-18.93
-6.65
6.72
-4.07
Net Investments
0.00
0.00
-0.11
-3.63
3.27
Others
-0.29
2.29
1.25
-24.03
-4.54
Cash from Financing Activity
9.02
-4.21
-18.41
20.50
0.59
10.12
Net Cash Inflow / Outflow
1.34
-0.48
-4.90
4.53
-6.67
4.22
Opening Cash & Equivalents
1.07
1.55
12.63
8.10
14.77
10.54
Closing Cash & Equivalent
2.41
1.07
7.73
12.63
8.10
14.77

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
18.13
13.84
16.05
16.52
17.74
19.38
24.13
ROA
0.04%
-2.62%
-1.84%
-6.14%
-1.60%
-5.62%
-2.38%
ROE
0.20%
-14.81%
-9.44%
-30.57%
-7.30%
-21.20%
-7.99%
ROCE
10.64%
5.12%
5.67%
4.42%
3.89%
-3.40%
-0.36%
Fixed Asset Turnover
0.75
1.06
0.71
1.24
0.74
0.54
0.51
Receivable days
139.41
111.27
145.32
94.22
148.66
145.11
145.77
Inventory Days
137.10
69.59
94.86
67.14
92.91
106.78
110.78
Payable days
103.34
51.89
58.65
40.38
54.34
24.24
16.76
Cash Conversion Cycle
173.17
128.97
181.53
120.98
187.23
227.64
239.79
Total Debt/Equity
3.21
4.11
3.57
3.16
2.91
2.62
1.74
Interest Cover
1.08
0.49
0.62
0.49
0.65
-0.64
-0.10

Annual Reports:

News Update:


  • OK Play India - Quarterly Results
    10th Nov 2018, 15:43 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.