Nifty
Sensex
:
:
10791.55
35929.64
53.95 (0.50%)
150.57 (0.42%)

Plastic Products

Rating :
66/99

BSE: 539354 | NSE: Not Listed

134.50
1.60 (1.20%)
13-Dec-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  134.00
  •  134.55
  •  134.00
  •  132.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30
  •  0.04
  •  173.00
  •  81.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 53.16
  • 8.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 101.12
  • 0.90%
  • 1.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.25%
  • 0.00%
  • 49.78%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.68
  • 8.66
  • 10.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.67
  • 7.58
  • 8.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.16
  • 9.77
  • 19.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.33
  • 7.82
  • 8.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 1.37
  • 1.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.30
  • 5.67
  • 6.17

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
63.37
0.00
0.00
55.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
55.73
0.00
0.00
55.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
7.64
0.00
0.00
-0.47
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
12.06%
0.00%
-0.86%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.55
0.00
0.00
1.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
1.24
0.00
0.00
1.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.83
0.00
0.00
0.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
6.12
0.00
0.00
-1.38
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
Tax
1.51
0.00
0.00
0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
4.61
0.00
0.00
-1.43
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
PATM
7.28%
0.00%
-2.60%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
11.53
0.00
0.00
-3.57
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
198.87
171.62
57.73
44.47
35.06
38.65
Net Sales Growth
-
15.88%
197.28%
29.82%
26.84%
-9.29%
 
Cost Of Goods Sold
-
118.81
101.20
35.47
26.89
21.66
25.58
Gross Profit
-
80.06
70.42
22.26
17.58
13.40
13.07
GP Margin
-
40.26%
41.03%
38.56%
39.53%
38.22%
33.82%
Total Expenditure
-
182.84
158.92
51.96
39.74
32.05
35.64
Power & Fuel Cost
-
8.65
8.50
0.00
0.00
1.31
1.13
% Of Sales
-
4.35%
4.95%
0%
0%
3.74%
2.92%
Employee Cost
-
27.99
21.88
4.30
3.97
3.05
2.79
% Of Sales
-
14.07%
12.75%
7.45%
8.93%
8.70%
7.22%
Manufacturing Exp.
-
13.73
14.01
0.00
0.00
2.13
2.49
% Of Sales
-
6.90%
8.16%
0%
0%
6.08%
6.44%
General & Admin Exp.
-
4.27
3.91
12.19
8.88
3.89
0.93
% Of Sales
-
2.15%
2.28%
21.12%
19.97%
11.10%
2.41%
Selling & Distn. Exp.
-
8.69
5.58
0.00
0.00
0.00
2.70
% Of Sales
-
4.37%
3.25%
0%
0%
0%
6.99%
Miscellaneous Exp.
-
0.71
3.83
0.00
0.00
0.00
0.02
% Of Sales
-
0.36%
2.23%
0%
0%
0%
0.05%
EBITDA
-
16.03
12.70
5.77
4.73
3.01
3.01
EBITDA Margin
-
8.06%
7.40%
9.99%
10.64%
8.59%
7.79%
Other Income
-
0.48
0.76
0.28
0.55
0.23
0.12
Interest
-
5.56
5.14
2.11
1.66
0.63
1.09
Depreciation
-
3.18
3.08
1.55
1.11
0.72
0.77
PBT
-
7.77
5.25
2.39
2.52
1.89
1.26
Tax
-
2.70
1.87
0.79
1.05
0.89
0.46
Tax Rate
-
34.75%
35.62%
33.05%
41.67%
47.09%
36.51%
PAT
-
5.07
3.38
1.60
1.47
1.00
0.80
PAT before Minority Interest
-
5.07
3.38
1.60
1.47
1.00
0.80
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
2.55%
1.97%
2.77%
3.31%
2.85%
2.07%
PAT Growth
-
50.00%
111.25%
8.84%
47.00%
25.00%
 
Unadjusted EPS
-
12.70
9.87
4.01
3.67
2.50
2.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
26.41
21.90
9.39
8.25
7.22
6.68
Share Capital
4.00
4.00
4.00
4.00
4.00
4.00
Total Reserves
22.41
17.90
5.39
4.25
3.22
2.68
Non-Current Liabilities
12.34
15.18
15.59
8.25
8.60
6.05
Secured Loans
8.82
11.64
12.75
6.40
7.18
4.45
Unsecured Loans
0.00
0.38
1.90
1.20
1.32
1.48
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
65.89
57.99
21.21
18.06
5.53
3.81
Trade Payables
15.84
14.41
2.56
2.57
0.00
2.15
Other Current Liabilities
6.73
6.91
0.92
1.38
2.97
0.11
Short Term Borrowings
41.05
33.14
14.86
11.05
0.00
0.00
Short Term Provisions
2.26
3.54
2.87
3.06
2.56
1.54
Total Liabilities
104.64
95.07
46.19
34.56
21.35
16.54
Net Block
38.23
39.75
20.55
13.56
6.69
6.38
Gross Block
57.74
56.56
27.21
18.78
11.11
11.28
Accumulated Depreciation
19.51
16.81
6.66
5.22
4.42
4.90
Non Current Assets
40.80
42.58
23.24
14.28
7.77
7.43
Capital Work in Progress
0.25
0.04
2.05
0.12
0.49
0.45
Non Current Investment
1.10
1.10
0.63
0.60
0.60
0.60
Long Term Loans & Adv.
1.21
1.69
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
63.85
52.48
22.95
20.27
13.56
9.11
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
24.33
20.48
8.94
8.69
4.13
3.15
Sundry Debtors
24.81
18.08
6.74
5.70
4.99
2.50
Cash & Bank
5.24
4.55
1.88
2.41
1.67
1.42
Other Current Assets
9.47
5.57
0.69
0.72
2.77
2.05
Short Term Loans & Adv.
2.07
3.80
4.70
2.74
2.14
1.58
Net Current Assets
-2.04
-5.51
1.74
2.21
8.04
5.30
Total Assets
104.65
95.06
46.19
34.55
21.33
16.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
12.54
3.98
-0.23
-0.94
0.13
5.23
PBT
7.77
5.25
2.39
2.52
1.89
1.26
Adjustment
9.71
8.72
3.70
2.77
1.94
1.61
Changes in Working Capital
-0.17
-5.74
-3.28
-3.81
-2.47
3.64
Cash after chg. in Working capital
17.31
8.23
2.81
1.48
1.36
6.51
Interest Paid
-4.76
-4.26
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-0.93
-0.77
-0.60
-0.45
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
-1.35
-2.79
-10.67
-8.04
-2.11
-1.22
Net Fixed Assets
-1.39
-27.34
-10.36
-7.30
0.13
Net Investments
0.01
-0.04
-0.03
0.00
-0.01
Others
0.03
24.59
-0.28
-0.74
-2.23
Cash from Financing Activity
-9.03
-1.22
10.37
9.72
2.23
-3.57
Net Cash Inflow / Outflow
2.16
-0.04
-0.53
0.74
0.25
0.44
Opening Cash & Equivalents
9.48
9.52
2.41
1.67
1.42
0.98
Closing Cash & Equivalent
11.64
9.48
1.88
2.41
1.67
1.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
66.03
54.74
23.46
20.62
18.04
16.71
ROA
5.07%
4.79%
3.97%
5.26%
5.28%
4.84%
ROE
20.97%
21.61%
18.18%
19.00%
14.38%
11.98%
ROCE
17.71%
18.92%
13.67%
19.58%
17.80%
18.67%
Fixed Asset Turnover
3.48
4.12
2.51
2.98
3.13
3.43
Receivable days
39.33
26.25
39.32
43.89
38.99
23.60
Inventory Days
41.09
31.12
55.74
52.62
37.89
29.70
Payable days
30.95
21.76
22.87
14.30
13.54
21.98
Cash Conversion Cycle
49.47
35.60
72.19
82.21
63.33
31.32
Total Debt/Equity
2.01
2.24
3.14
2.26
1.18
0.89
Interest Cover
2.40
2.02
2.14
2.52
4.02
2.16

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.