Nifty
Sensex
:
:
10616.70
35260.54
40.40 (0.38%)
118.55 (0.34%)

Plastic Products

Rating :
60/99

BSE: 536974 | NSE: Not Listed

31.45
0.55 (1.78%)
15-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  30.95
  •  31.75
  •  29.50
  •  30.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33727
  •  10.61
  •  39.58
  •  25.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 155.67
  • 36.57
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 188.69
  • 0.13%
  • 4.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.51%
  • 0.23%
  • 24.30%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.37
  • 8.86
  • -2.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.90
  • 10.54
  • -2.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.81
  • 20.02
  • 8.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 28.58
  • 31.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.96
  • 3.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.20
  • 8.13

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
21.70
42.92
-49.44%
30.84
32.89
-6.23%
39.34
32.16
22.33%
11.48
20.57
-44.19%
Expenses
19.48
38.41
-49.28%
27.51
28.64
-3.95%
34.44
28.15
22.34%
9.52
17.26
-44.84%
EBITDA
2.21
4.52
-51.11%
3.34
4.24
-21.23%
4.90
4.00
22.50%
1.95
3.31
-41.09%
EBIDTM
10.20%
10.52%
10.82%
12.90%
12.46%
12.45%
17.03%
16.10%
Other Income
0.08
0.24
-66.67%
0.54
0.12
350.00%
0.58
0.15
286.67%
0.22
0.10
120.00%
Interest
1.32
1.13
16.81%
1.50
1.77
-15.25%
1.84
1.63
12.88%
1.46
1.40
4.29%
Depreciation
0.42
0.48
-12.50%
0.50
0.54
-7.41%
0.51
0.53
-3.77%
0.50
0.53
-5.66%
PBT
0.55
3.14
-82.48%
1.88
2.05
-8.29%
3.14
1.99
57.79%
0.22
1.49
-85.23%
Tax
0.13
1.48
-91.22%
0.49
0.75
-34.67%
1.27
0.65
95.38%
-0.34
0.55
-
PAT
0.42
1.66
-74.70%
1.40
1.30
7.69%
1.87
1.34
39.55%
0.57
0.94
-39.36%
PATM
1.94%
3.88%
4.53%
3.95%
4.76%
4.15%
4.93%
4.54%
EPS
0.08
0.33
-75.76%
0.28
0.26
7.69%
0.37
0.27
37.04%
0.11
0.19
-42.11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
103.36
124.58
114.78
135.01
99.18
Net Sales Growth
-19.59%
8.54%
-14.98%
36.13%
 
Cost Of Goods Sold
61.58
79.72
72.12
89.65
67.82
Gross Profit
41.78
44.86
42.66
45.35
31.35
GP Margin
40.43%
36.01%
37.17%
33.59%
31.61%
Total Expenditure
90.95
110.71
99.22
119.48
85.99
Power & Fuel Cost
-
2.03
1.91
2.57
1.94
% Of Sales
-
1.63%
1.66%
1.90%
1.96%
Employee Cost
-
8.27
6.80
6.29
4.85
% Of Sales
-
6.64%
5.92%
4.66%
4.89%
Manufacturing Exp.
-
0.67
2.82
7.91
1.12
% Of Sales
-
0.54%
2.46%
5.86%
1.13%
General & Admin Exp.
-
9.02
4.03
4.38
2.97
% Of Sales
-
7.24%
3.51%
3.24%
2.99%
Selling & Distn. Exp.
-
10.16
11.43
8.68
7.28
% Of Sales
-
8.16%
9.96%
6.43%
7.34%
Miscellaneous Exp.
-
0.84
0.10
0.00
0.00
% Of Sales
-
0.67%
0.09%
0%
0%
EBITDA
12.40
13.87
15.56
15.53
13.19
EBITDA Margin
12.00%
11.13%
13.56%
11.50%
13.30%
Other Income
1.42
1.59
0.41
0.56
0.42
Interest
6.12
5.92
6.36
7.40
6.74
Depreciation
1.93
1.98
2.13
3.05
3.47
PBT
5.79
7.55
7.49
5.63
3.40
Tax
1.55
2.78
2.62
1.87
1.30
Tax Rate
26.77%
36.82%
34.98%
33.21%
35.71%
PAT
4.26
4.77
4.88
3.76
2.34
PAT before Minority Interest
4.26
4.77
4.88
3.76
2.34
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.12%
3.83%
4.25%
2.78%
2.36%
PAT Growth
-18.70%
-2.25%
29.79%
60.68%
 
Unadjusted EPS
0.84
4.73
4.84
3.73
2.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
33.57
29.04
24.43
21.24
Share Capital
10.08
10.08
10.08
8.96
Total Reserves
23.49
18.96
14.36
12.28
Non-Current Liabilities
3.10
3.74
6.41
8.95
Secured Loans
2.51
2.69
4.33
6.18
Unsecured Loans
0.34
0.68
1.76
2.12
Long Term Provisions
0.00
0.00
0.00
0.00
Current Liabilities
72.50
68.45
65.57
48.88
Trade Payables
30.37
36.91
39.45
30.58
Other Current Liabilities
7.97
10.36
7.25
5.41
Short Term Borrowings
30.60
18.08
16.41
11.46
Short Term Provisions
3.56
3.11
2.46
1.42
Total Liabilities
109.17
101.23
96.41
79.07
Net Block
10.68
10.87
11.95
13.93
Gross Block
24.55
22.83
21.93
21.31
Accumulated Depreciation
13.87
11.96
9.98
7.38
Non Current Assets
19.99
19.27
15.59
16.43
Capital Work in Progress
0.01
0.00
0.13
0.19
Non Current Investment
4.69
4.95
1.88
1.85
Long Term Loans & Adv.
4.62
3.45
1.63
0.46
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
89.14
81.83
80.69
62.44
Current Investments
0.00
0.00
0.00
0.00
Inventories
20.95
21.91
21.06
16.34
Sundry Debtors
59.77
51.11
51.56
38.97
Cash & Bank
1.24
3.87
5.22
4.11
Other Current Assets
7.18
0.91
0.46
0.55
Short Term Loans & Adv.
6.38
4.04
2.39
2.46
Net Current Assets
16.64
13.37
15.12
13.56
Total Assets
109.17
101.24
96.41
79.07

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-8.45
9.75
6.71
11.92
PBT
8.39
7.59
5.63
3.64
Adjustment
5.65
8.01
9.93
9.55
Changes in Working Capital
-19.30
-2.81
-7.82
-0.30
Cash after chg. in Working capital
-5.26
12.79
7.74
12.90
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-3.18
-3.04
-1.04
-0.97
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.01
-3.45
-0.45
-3.47
Net Fixed Assets
-1.73
-0.77
-0.56
Net Investments
-0.25
-3.02
-0.20
Others
1.97
0.34
0.31
Cash from Financing Activity
5.83
-7.65
-5.15
-8.98
Net Cash Inflow / Outflow
-2.63
-1.35
1.10
-0.53
Opening Cash & Equivalents
3.87
5.22
4.11
4.65
Closing Cash & Equivalent
1.24
3.87
5.22
4.11

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
6.66
5.74
4.82
4.18
ROA
4.53%
4.93%
4.29%
2.96%
ROE
15.28%
18.33%
16.60%
11.12%
ROCE
22.42%
27.16%
28.09%
23.98%
Fixed Asset Turnover
5.35
5.22
6.43
4.67
Receivable days
159.69
160.29
118.90
142.97
Inventory Days
61.74
67.09
49.11
59.94
Payable days
120.84
139.57
105.77
118.70
Cash Conversion Cycle
100.59
87.81
62.24
84.22
Total Debt/Equity
1.02
0.82
1.04
1.06
Interest Cover
2.28
2.18
1.76
1.54

News Update:


  • Captain Polyplast - Quarterly Results
    14th Aug 2018, 16:44 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.