Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Plastic Products

Rating :
39/99

BSE: 526853 | NSE: Not Listed

36.60
-0.45 (-1.21%)
12-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  37.15
  •  39.00
  •  35.50
  •  37.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11861
  •  4.34
  •  91.65
  •  28.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 87.24
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,076.93
  • N/A
  • 0.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.01%
  • 2.29%
  • 45.02%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 22.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.49
  • -1.92
  • 2.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.69
  • -8.04
  • -5.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.24
  • 33.33

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.29
  • 0.20
  • 0.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.80
  • 9.90
  • 10.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
767.56
671.09
14.38%
752.37
681.80
10.35%
705.89
645.29
9.39%
660.93
674.81
-2.06%
Expenses
685.71
647.24
5.94%
671.37
662.65
1.32%
662.02
611.19
8.32%
652.85
620.35
5.24%
EBITDA
81.85
23.85
243.19%
81.00
19.15
322.98%
43.87
34.10
28.65%
8.08
54.46
-85.16%
EBIDTM
10.66%
3.55%
10.77%
2.81%
6.21%
5.28%
1.22%
8.07%
Other Income
2.72
2.76
-1.45%
17.63
12.24
44.04%
2.97
11.61
-74.42%
10.83
6.17
75.53%
Interest
97.62
44.75
118.15%
81.22
42.51
91.06%
51.57
39.50
30.56%
71.09
53.70
32.38%
Depreciation
103.74
103.83
-0.09%
113.57
55.15
105.93%
102.05
41.41
146.44%
96.74
40.13
141.07%
PBT
-116.79
-33.42
-
83.15
1.75
4,651.43%
-112.81
-35.20
-
-144.15
-33.20
-
Tax
11.44
41.15
-72.20%
-6.47
25.47
-
8.67
15.03
-42.32%
-51.45
8.27
-
PAT
-128.23
-74.57
-
89.62
-23.72
-
-121.48
-50.23
-
-92.70
-41.48
-
PATM
-16.71%
-11.11%
11.91%
-3.48%
-17.21%
-7.78%
-14.03%
-6.15%
EPS
-54.70
-31.78
-
37.75
-10.54
-
-51.85
-21.66
-
-39.53
-18.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
2,886.75
2,778.44
2,632.92
2,602.86
2,692.30
3,061.98
3,546.75
3,641.79
2,286.58
1,047.83
856.02
Net Sales Growth
8.00%
5.53%
1.15%
-3.32%
-12.07%
-13.67%
-2.61%
59.27%
118.22%
22.41%
 
Cost Of Goods Sold
1,563.16
1,516.03
1,429.23
1,349.23
1,434.26
1,667.25
2,076.37
2,089.14
1,304.87
591.10
474.38
Gross Profit
1,323.59
1,262.42
1,203.69
1,253.63
1,258.04
1,394.73
1,470.38
1,552.65
981.71
456.73
381.65
GP Margin
45.85%
45.44%
45.72%
48.16%
46.73%
45.55%
41.46%
42.63%
42.93%
43.59%
44.58%
Total Expenditure
2,671.95
2,621.12
2,444.56
2,396.40
2,506.72
2,822.76
3,174.80
3,170.23
1,941.31
805.89
669.52
Power & Fuel Cost
-
118.81
118.24
122.15
130.51
164.44
147.71
127.87
52.56
11.36
10.60
% Of Sales
-
4.28%
4.49%
4.69%
4.85%
5.37%
4.16%
3.51%
2.30%
1.08%
1.24%
Employee Cost
-
558.54
524.42
510.49
547.57
562.91
531.03
539.99
330.68
94.33
84.34
% Of Sales
-
20.10%
19.92%
19.61%
20.34%
18.38%
14.97%
14.83%
14.46%
9.00%
9.85%
Manufacturing Exp.
-
79.49
78.60
73.33
75.38
84.28
69.75
63.02
66.46
14.71
12.45
% Of Sales
-
2.86%
2.99%
2.82%
2.80%
2.75%
1.97%
1.73%
2.91%
1.40%
1.45%
General & Admin Exp.
-
107.33
110.50
126.48
171.69
172.31
154.73
160.31
99.48
45.54
44.17
% Of Sales
-
3.86%
4.20%
4.86%
6.38%
5.63%
4.36%
4.40%
4.35%
4.35%
5.16%
Selling & Distn. Exp.
-
181.41
167.22
141.63
147.04
167.48
179.81
184.95
87.26
26.10
22.90
% Of Sales
-
6.53%
6.35%
5.44%
5.46%
5.47%
5.07%
5.08%
3.82%
2.49%
2.68%
Miscellaneous Exp.
-
59.52
16.34
73.11
0.29
4.09
15.40
4.95
0.01
22.76
22.90
% Of Sales
-
2.14%
0.62%
2.81%
0.01%
0.13%
0.43%
0.14%
0.00%
2.17%
2.42%
EBITDA
214.80
157.32
188.36
206.46
185.58
239.22
371.95
471.56
345.27
241.94
186.50
EBITDA Margin
7.44%
5.66%
7.15%
7.93%
6.89%
7.81%
10.49%
12.95%
15.10%
23.09%
21.79%
Other Income
34.15
34.20
38.62
30.29
45.58
17.72
19.91
12.47
38.99
17.98
7.71
Interest
301.50
249.06
176.35
150.76
235.74
217.24
167.38
164.50
99.10
43.89
39.26
Depreciation
416.10
416.19
176.95
163.60
191.11
141.01
148.42
131.06
85.91
53.55
37.84
PBT
-290.60
-473.74
-126.31
-77.62
-195.69
-101.32
76.05
188.47
199.25
162.47
117.12
Tax
-37.81
-8.10
23.74
-112.28
-15.91
22.96
18.82
48.41
49.79
45.53
34.18
Tax Rate
13.01%
3.91%
-42.35%
57.74%
8.13%
-22.66%
24.75%
25.69%
24.99%
28.02%
29.18%
PAT
-252.79
-201.14
-84.54
-84.86
-179.75
-123.53
52.34
136.56
147.52
116.95
82.94
PAT before Minority Interest
-255.13
-199.11
-79.81
-82.19
-179.78
-124.27
57.23
140.06
149.46
116.95
82.94
Minority Interest
-2.34
-2.03
-4.73
-2.67
0.03
0.74
-4.89
-3.50
-1.94
0.00
0.00
PAT Margin
-8.76%
-7.24%
-3.21%
-3.26%
-6.68%
-4.03%
1.48%
3.75%
6.45%
11.16%
9.69%
PAT Growth
0.00%
-
-
-
-
-
-61.67%
-7.43%
26.14%
41.01%
 
Unadjusted EPS
-108.33
-85.43
-35.90
-36.04
-91.76
-48.14
16.82
58.00
63.48
51.54
48.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
399.88
613.56
712.75
1,096.12
1,323.83
1,325.47
1,334.60
1,065.87
872.71
495.98
Share Capital
23.55
23.55
23.55
23.55
23.55
23.55
23.55
23.55
22.69
17.21
Total Reserves
376.33
590.01
689.21
1,072.57
1,300.28
1,301.92
1,282.69
1,042.32
850.02
478.77
Non-Current Liabilities
960.29
2,035.88
2,090.45
2,228.35
2,126.08
2,050.14
1,685.63
1,365.48
716.42
1,048.84
Secured Loans
638.11
1,733.58
1,777.42
1,949.32
1,777.81
1,696.99
1,282.58
1,074.18
521.39
279.54
Unsecured Loans
102.85
67.62
115.21
135.20
103.84
72.50
20.65
29.04
77.93
670.91
Long Term Provisions
147.07
134.75
140.60
94.35
116.98
89.80
91.50
8.55
0.00
0.00
Current Liabilities
1,986.68
745.23
758.13
966.17
865.85
989.40
706.41
639.21
148.06
116.84
Trade Payables
429.70
318.28
318.10
269.54
240.45
361.87
371.95
304.04
101.58
84.00
Other Current Liabilities
145.18
169.09
133.61
276.58
219.30
181.89
149.66
68.06
36.79
27.01
Short Term Borrowings
1,328.11
194.32
213.03
226.83
264.18
334.29
67.35
20.00
0.00
0.00
Short Term Provisions
83.69
63.54
93.39
193.22
141.93
111.35
117.44
247.12
9.69
5.82
Total Liabilities
3,410.25
3,457.15
3,620.17
4,340.05
4,368.36
4,418.55
3,778.70
3,119.37
1,737.19
1,661.66
Net Block
2,178.76
2,402.03
2,431.74
1,925.78
2,126.44
1,492.93
1,582.10
1,408.33
854.72
828.32
Gross Block
4,441.49
3,928.25
3,926.90
3,488.16
3,710.98
2,813.90
2,823.67
2,447.51
1,001.29
926.86
Accumulated Depreciation
2,262.72
1,526.23
1,495.16
1,562.38
1,584.55
1,320.97
1,241.57
1,039.18
146.57
98.55
Non Current Assets
2,468.90
2,668.73
2,713.31
2,292.79
2,444.26
2,406.83
1,721.30
1,502.23
887.91
989.81
Capital Work in Progress
170.06
149.48
160.71
218.41
262.32
845.87
55.08
35.59
33.19
16.03
Non Current Investment
1.17
1.17
1.38
0.34
0.15
0.09
0.09
0.23
0.00
145.46
Long Term Loans & Adv.
112.57
111.43
111.08
148.26
55.35
67.94
84.03
58.08
0.00
0.00
Other Non Current Assets
6.33
4.62
8.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
941.34
788.41
906.86
2,047.26
1,924.10
2,011.71
2,041.33
1,592.86
822.04
648.33
Current Investments
0.67
0.17
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
372.87
330.84
397.84
411.81
471.66
452.30
519.28
434.15
170.54
141.49
Sundry Debtors
290.22
208.30
249.27
921.35
879.07
1,030.04
1,152.08
822.75
353.05
329.54
Cash & Bank
99.53
124.00
110.43
156.27
106.02
94.40
172.55
177.78
151.58
105.32
Other Current Assets
178.04
101.08
116.59
65.44
467.34
434.98
197.41
158.18
146.88
71.98
Short Term Loans & Adv.
37.55
24.03
32.70
492.38
400.74
385.78
169.59
129.22
98.47
33.83
Net Current Assets
-1,045.34
43.19
148.72
1,081.08
1,058.24
1,022.31
1,334.93
953.65
673.99
531.49
Total Assets
3,410.24
3,457.14
3,620.17
4,340.05
4,368.36
4,418.54
3,778.70
3,119.36
1,737.18
1,661.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
98.47
300.32
176.92
-315.14
314.10
227.37
92.44
787.97
72.89
3.14
PBT
-473.74
-126.31
-194.47
-216.05
-113.34
39.59
136.56
147.51
116.95
82.94
Adjustment
632.55
340.24
439.11
187.43
559.11
351.71
486.30
1,061.18
101.37
94.15
Changes in Working Capital
-38.45
115.16
-69.73
-116.88
-36.52
4.34
-371.57
-318.19
-102.17
-135.03
Cash after chg. in Working capital
120.36
329.08
174.90
-145.50
409.25
395.63
251.30
890.50
116.14
42.06
Interest Paid
0.00
0.00
0.00
-169.75
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.89
-28.76
2.02
0.11
20.94
-23.99
5.03
-2.64
2.28
-2.80
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
-202.52
-128.68
-358.06
246.59
-350.56
-966.16
-382.52
-1,460.09
56.21
-329.38
Net Fixed Assets
0.37
-18.84
152.30
-16.96
-82.38
-855.30
-133.01
-95.91
-79.42
-108.80
Net Investments
38.85
-0.15
129.70
0.70
11.24
-15.02
-22.25
-177.59
-200.79
-105.49
Others
-241.74
-109.69
-640.06
262.85
-279.42
-95.84
-227.26
-1,186.59
336.42
-115.09
Cash from Financing Activity
91.09
-155.20
148.79
118.80
48.09
660.64
284.84
698.32
-82.84
274.95
Net Cash Inflow / Outflow
-12.96
16.44
-32.35
50.25
11.63
-78.15
-5.23
26.20
46.26
-51.29
Opening Cash & Equivalents
89.69
73.25
105.60
106.02
94.40
172.55
177.78
151.58
105.32
156.61
Closing Cash & Equivalent
76.73
89.69
73.25
156.27
106.02
94.40
172.55
177.78
151.58
105.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
169.83
260.59
302.72
465.54
562.25
562.95
547.63
442.01
372.66
274.56
ROA
-5.80%
-2.26%
-2.07%
-4.13%
-2.83%
1.40%
4.06%
6.15%
6.88%
5.69%
ROE
-39.29%
-12.03%
-9.09%
-14.86%
-9.38%
4.38%
12.02%
15.85%
17.75%
19.85%
ROCE
1.64%
4.40%
-1.40%
1.16%
3.36%
7.96%
14.35%
16.24%
14.39%
12.47%
Fixed Asset Turnover
0.67
0.68
0.71
0.75
0.94
1.26
1.38
1.33
1.09
1.13
Receivable days
32.61
31.16
80.67
122.04
113.79
112.28
98.96
93.84
118.89
115.46
Inventory Days
46.03
49.63
55.79
59.89
55.07
49.99
47.78
48.26
54.35
47.57
Payable days
46.69
47.10
44.14
37.30
38.93
42.23
38.98
38.77
42.52
38.74
Cash Conversion Cycle
31.94
33.69
92.33
144.63
129.93
120.04
107.76
103.33
130.71
124.29
Total Debt/Equity
5.22
3.28
2.98
2.11
1.62
1.59
1.06
1.14
0.71
2.01
Interest Cover
0.17
0.68
-0.29
0.17
0.53
1.45
2.15
3.01
4.70
3.98

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.