Nifty
Sensex
:
:
10805.45
35962.93
13.90 (0.13%)
33.29 (0.09%)

Plastic Products

Rating :
33/99

BSE: 530145 | NSE: Not Listed

73.40
1.40 (1.94%)
14-Dec-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  73.85
  •  75.60
  •  71.05
  •  72.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24901
  •  18.28
  •  235.50
  •  56.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 248.55
  • 32.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 450.28
  • N/A
  • 1.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.73%
  • 14.41%
  • 33.88%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.10
  • -2.46
  • 6.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.29
  • -4.14
  • 8.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -27.45
  • -44.75
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.98
  • 1.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.68
  • 4.74
  • 9.48

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
162.40
136.84
18.68%
136.69
128.76
6.16%
173.51
167.59
3.53%
126.46
0.00
0.00
Expenses
152.43
129.42
17.78%
127.68
122.80
3.97%
154.56
157.96
-2.15%
117.51
0.00
0.00
EBITDA
9.97
7.42
34.37%
9.01
5.95
51.43%
18.94
9.63
96.68%
8.95
0.00
0.00
EBIDTM
6.14%
5.42%
6.59%
4.62%
10.92%
5.75%
7.08%
0.00%
Other Income
0.19
0.08
137.50%
0.27
1.01
-73.27%
3.48
0.61
470.49%
0.86
0.00
0.00
Interest
8.64
9.36
-7.69%
8.03
8.19
-1.95%
8.78
9.32
-5.79%
9.61
0.00
0.00
Depreciation
3.49
3.47
0.58%
3.43
3.40
0.88%
3.43
2.46
39.43%
3.84
0.00
0.00
PBT
-1.97
-5.32
-
-2.17
-4.62
-
10.21
-1.54
-
-3.48
0.00
-
Tax
-4.36
-3.31
-
-0.50
-0.01
-
1.56
-11.82
-
-1.87
0.00
-
PAT
2.38
-2.01
-
-1.68
-4.61
-
8.65
10.28
-15.86%
-1.60
0.00
-
PATM
1.47%
-1.47%
-1.23%
-3.58%
4.99%
6.14%
-1.27%
0.00%
EPS
0.70
-0.70
-
-0.49
-1.60
-
2.55
3.56
-28.37%
-0.47
0.00
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Net Sales
599.06
559.30
479.66
464.42
Net Sales Growth
38.29%
16.60%
3.28%
 
Cost Of Goods Sold
439.35
415.24
343.96
330.16
Gross Profit
159.71
144.05
135.70
134.26
GP Margin
26.66%
25.76%
28.29%
28.91%
Total Expenditure
552.18
517.78
444.40
436.76
Power & Fuel Cost
-
16.07
16.28
17.33
% Of Sales
-
2.87%
3.39%
3.73%
Employee Cost
-
19.08
15.31
21.10
% Of Sales
-
3.41%
3.19%
4.54%
Manufacturing Exp.
-
33.12
32.77
31.40
% Of Sales
-
5.92%
6.83%
6.76%
General & Admin Exp.
-
13.45
12.98
14.66
% Of Sales
-
2.40%
2.71%
3.16%
Selling & Distn. Exp.
-
20.77
20.97
20.59
% Of Sales
-
3.71%
4.37%
4.43%
Miscellaneous Exp.
-
0.04
2.12
1.52
% Of Sales
-
0.01%
0.44%
0.33%
EBITDA
46.87
41.52
35.26
27.66
EBITDA Margin
7.82%
7.42%
7.35%
5.96%
Other Income
4.80
5.34
1.92
4.37
Interest
35.06
35.93
38.06
37.32
Depreciation
14.19
14.14
12.08
14.53
PBT
2.59
-3.20
-12.96
-19.83
Tax
-5.17
-3.63
-12.10
-4.49
Tax Rate
-199.61%
113.44%
93.36%
22.67%
PAT
7.75
0.43
-0.86
-15.31
PAT before Minority Interest
7.75
0.43
-0.86
-15.31
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
1.29%
0.08%
-0.18%
-3.30%
PAT Growth
111.75%
-
-
 
Unadjusted EPS
2.29
0.14
-0.34
-7.54

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Shareholder's Funds
174.33
115.00
41.68
Share Capital
33.86
28.86
20.33
Total Reserves
140.46
86.13
21.36
Non-Current Liabilities
70.95
87.02
120.91
Secured Loans
76.97
92.97
112.25
Unsecured Loans
6.05
2.20
0.00
Long Term Provisions
1.83
1.40
1.00
Current Liabilities
342.17
295.22
275.54
Trade Payables
161.37
104.60
101.92
Other Current Liabilities
55.17
62.09
45.21
Short Term Borrowings
115.03
114.68
114.29
Short Term Provisions
10.60
13.84
14.12
Total Liabilities
587.45
497.24
438.13
Net Block
170.50
172.51
117.49
Gross Block
196.46
184.58
234.95
Accumulated Depreciation
25.96
12.08
117.46
Non Current Assets
180.91
178.24
135.05
Capital Work in Progress
0.30
0.05
3.67
Non Current Investment
0.07
0.07
0.07
Long Term Loans & Adv.
7.61
4.95
12.96
Other Non Current Assets
2.43
0.67
0.86
Current Assets
406.54
319.00
303.07
Current Investments
0.00
0.00
0.00
Inventories
196.73
147.03
140.51
Sundry Debtors
162.46
125.51
132.37
Cash & Bank
14.61
12.16
14.08
Other Current Assets
32.75
13.14
2.12
Short Term Loans & Adv.
18.88
21.16
13.98
Net Current Assets
64.37
23.78
27.53
Total Assets
587.45
497.24
438.12

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
1.62
37.55
49.18
PBT
-3.20
-12.96
-19.81
Adjustment
45.62
51.78
51.15
Changes in Working Capital
-40.80
-1.26
17.84
Cash after chg. in Working capital
1.62
37.55
49.18
Interest Paid
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-11.21
-18.43
-10.53
Net Fixed Assets
-12.13
53.99
Net Investments
0.00
-0.01
Others
0.92
-72.41
Cash from Financing Activity
11.13
-22.50
-35.50
Net Cash Inflow / Outflow
1.55
-3.38
3.15
Opening Cash & Equivalents
2.12
5.50
10.94
Closing Cash & Equivalent
3.67
2.12
14.08

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
51.48
39.84
20.51
ROA
0.08%
-0.18%
-3.50%
ROE
0.30%
-1.10%
-36.74%
ROCE
8.89%
8.09%
6.36%
Fixed Asset Turnover
2.98
2.52
2.20
Receivable days
92.55
88.93
93.61
Inventory Days
110.47
99.15
99.36
Payable days
86.40
67.03
45.96
Cash Conversion Cycle
116.62
121.05
147.01
Total Debt/Equity
1.24
2.00
5.61
Interest Cover
0.91
0.66
0.47

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.