Nifty
Sensex
:
:
10350.10
33527.39
51.35 (0.50%)
167.49 (0.50%)

Plastic Products

Rating :
54/99

BSE: 500135 | NSE: ESSELPACK

305.90
-3.65 (-1.18%)
21-Nov-2017 | 11:39AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 309.40
  • 309.40
  • 305.20
  • 309.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 3914
  • 11.97
  • 315.55
  • 216.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,840.60
  • 28.69
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,536.11
  • 0.78%
  • 4.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.17%
  • 11.47%
  • 10.79%
  • FII
  • DII
  • Others
  • 0.04%
  • 4.94%
  • 15.59%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Net Sales
639.71
573.59
11.53%
583.26
528.03
10.46%
634.43
561.36
13.02%
588.09
513.39
14.55%
Expenses
507.36
462.93
9.60%
481.39
430.40
11.85%
514.58
460.93
11.64%
495.59
411.73
20.37%
EBITDA
132.35
110.66
19.60%
101.87
97.63
4.34%
119.85
100.43
19.34%
92.50
101.66
-9.01%
EBIDTM
20.69%
18.56%
17.47%
18.49%
18.89%
17.89%
15.23%
19.80%
Other Income
4.82
4.62
4.33%
5.97
5.27
13.28%
5.58
10.37
-46.19%
20.49
4.23
384.40%
Interest
13.82
14.13
-2.19%
13.50
13.11
2.97%
15.10
15.49
-2.52%
15.19
12.57
20.84%
Depreciation
42.46
33.07
28.39%
40.21
31.34
28.30%
37.90
31.94
18.66%
39.17
32.09
22.06%
PBT
80.89
92.00
-12.08%
54.13
58.45
-7.39%
64.16
54.71
17.27%
58.63
61.23
-4.25%
Tax
28.26
21.33
32.49%
19.36
20.15
-3.92%
18.62
13.76
35.32%
18.60
18.67
-0.37%
PAT
52.63
70.67
-25.53%
34.77
38.30
-9.22%
45.54
40.95
11.21%
40.03
42.56
-5.94%
PATM
8.23%
11.86%
5.96%
7.25%
7.18%
7.29%
6.59%
8.29%
EPS
3.34
4.50
-25.78%
2.18
2.39
-8.79%
2.80
2.64
6.06%
2.42
2.73
-11.36%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Dec 08
Dec 07
Net Sales
2,302.29
2,127.50
2,322.96
2,126.62
1,831.77
1,583.71
1,408.34
1,682.21
1,291.10
1,193.76
Net Sales Growth
8.22%
-8.41%
9.23%
16.10%
15.66%
12.45%
-16.28%
30.29%
8.15%
 
Cost Of Goods Sold
1,007.89
923.52
1,136.22
1,039.54
887.33
761.92
670.22
737.72
580.98
532.43
Gross Profit
1,294.40
1,203.98
1,186.73
1,087.09
944.43
821.79
738.12
944.49
710.11
661.33
GP Margin
56.22%
56.59%
51.09%
51.12%
51.56%
51.89%
52.41%
56.15%
55.00%
55.40%
Total Expenditure
1,880.99
1,723.72
1,932.20
1,772.49
1,518.65
1,327.19
1,161.37
1,396.23
1,162.62
1,006.80
Power & Fuel Cost
68.84
63.73
69.16
64.26
56.26
51.07
42.66
42.59
35.22
31.87
% Of Sales
2.99%
3.00%
2.98%
3.02%
3.07%
3.22%
3.03%
2.53%
2.73%
2.67%
Employee Cost
405.80
374.38
356.46
330.90
282.27
237.40
209.10
311.40
250.40
222.49
% Of Sales
17.63%
17.60%
15.35%
15.56%
15.41%
14.99%
14.85%
18.51%
19.39%
18.64%
Manufacturing Exp.
242.05
217.04
213.86
200.32
163.79
162.80
145.43
166.68
125.54
100.37
% Of Sales
10.51%
10.20%
9.21%
9.42%
8.94%
10.28%
10.33%
9.91%
9.72%
8.41%
General & Admin Exp.
58.56
49.93
57.48
52.23
55.17
45.96
43.94
68.91
57.54
68.17
% Of Sales
2.54%
2.35%
2.47%
2.46%
3.01%
2.90%
3.12%
4.10%
4.46%
5.71%
Selling & Distn. Exp.
68.08
63.75
69.22
58.10
46.69
35.70
34.30
43.49
42.16
30.12
% Of Sales
2.96%
3.00%
2.98%
2.73%
2.55%
2.25%
2.44%
2.59%
3.27%
2.52%
Miscellaneous Exp.
29.77
31.37
29.78
27.15
27.14
32.34
15.73
25.44
70.78
30.12
% Of Sales
1.29%
1.47%
1.28%
1.28%
1.48%
2.04%
1.12%
1.51%
5.48%
1.79%
EBITDA
421.30
403.78
390.76
354.13
313.12
256.52
246.97
285.98
128.48
186.96
EBITDA Margin
18.30%
18.98%
16.82%
16.65%
17.09%
16.20%
17.54%
17.00%
9.95%
15.66%
Other Income
35.30
23.82
20.96
22.38
25.51
19.69
31.11
48.14
25.82
42.84
Interest
57.53
60.91
79.36
81.37
91.21
84.14
85.07
128.02
91.99
71.59
Depreciation
141.48
123.16
131.79
125.76
126.17
117.00
106.96
132.87
111.99
66.74
PBT
257.59
243.53
200.57
169.37
121.25
75.08
86.05
73.24
-49.68
91.48
Tax
78.69
77.57
61.05
56.91
44.30
22.33
33.84
38.57
34.56
20.48
Tax Rate
28.80%
31.55%
29.62%
33.75%
35.16%
30.27%
41.51%
37.30%
-71.26%
24.28%
PAT
189.27
165.26
140.32
107.84
78.72
48.92
44.73
58.56
-89.09
59.51
PAT before Minority Interest
194.55
168.28
145.04
111.70
81.68
51.43
47.68
64.82
-83.06
63.86
Minority Interest
-5.28
-3.02
-4.72
-3.86
-2.96
-2.51
-2.95
-6.26
-6.03
-4.35
PAT Margin
8.22%
7.77%
6.04%
5.07%
4.30%
3.09%
3.18%
3.48%
-6.90%
4.99%
PAT Growth
14.53%
17.77%
30.12%
36.99%
60.92%
9.37%
-23.62%
165.73%
-249.71%
 
Unadjusted EPS
12.12
10.83
8.95
6.87
5.15
3.92
3.02
3.83
-5.64
4.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Dec 08
Dec 07
Shareholder's Funds
1,038.99
964.78
782.97
705.85
944.67
883.67
817.88
760.85
699.18
819.78
Share Capital
31.43
31.42
31.42
31.41
31.41
31.31
31.31
31.31
31.31
31.31
Total Reserves
1,000.31
926.14
751.55
674.44
913.25
852.25
786.57
729.54
667.87
788.47
Non-Current Liabilities
659.98
592.49
671.60
660.82
564.75
439.61
468.58
843.44
1,037.53
713.29
Secured Loans
532.45
497.33
607.10
615.07
484.19
323.58
333.60
519.50
499.69
406.15
Unsecured Loans
72.51
56.11
36.33
29.83
59.50
99.37
138.18
320.26
531.73
301.53
Long Term Provisions
23.30
19.40
13.27
11.33
22.77
25.07
5.09
0.00
0.00
0.00
Current Liabilities
544.97
442.68
647.30
718.40
654.91
762.67
589.91
197.37
220.46
251.89
Trade Payables
147.32
128.19
161.12
182.99
115.79
118.95
134.63
165.80
188.06
213.56
Other Current Liabilities
287.66
215.29
294.62
331.25
299.47
301.95
247.41
16.38
14.52
10.49
Short Term Borrowings
86.88
66.84
141.41
167.85
212.51
300.76
183.06
0.00
0.00
0.00
Short Term Provisions
23.11
32.36
50.15
36.32
27.14
41.01
24.82
15.19
17.88
27.85
Total Liabilities
2,249.66
2,008.09
2,109.95
2,092.62
2,170.36
2,093.49
1,882.90
1,809.99
1,973.73
1,796.79
Net Block
1,179.46
924.17
887.23
898.15
1,131.83
1,122.95
993.22
973.04
1,122.06
1,094.74
Gross Block
1,577.90
1,047.02
2,552.72
2,438.48
2,510.17
2,351.66
1,974.59
1,847.26
1,892.49
1,756.11
Accumulated Depreciation
398.44
122.85
1,665.48
1,540.33
1,378.35
1,228.71
981.37
874.22
770.43
661.38
Non Current Assets
1,285.68
1,086.43
1,078.63
1,047.60
1,281.15
1,267.03
1,104.31
1,078.71
1,209.57
1,218.91
Capital Work in Progress
19.33
57.10
88.76
35.53
48.50
39.43
28.35
58.01
42.26
79.40
Non Current Investment
15.26
30.38
45.75
45.44
46.37
44.64
49.88
47.66
45.26
44.78
Long Term Loans & Adv.
68.15
72.85
56.56
59.47
43.67
52.86
32.39
0.00
0.00
0.00
Other Non Current Assets
3.48
1.93
0.32
9.02
10.78
7.15
0.47
0.00
0.00
0.00
Current Assets
963.98
921.66
1,023.05
1,045.03
889.21
826.46
771.84
723.30
758.96
575.44
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
245.98
198.67
231.76
224.90
206.60
198.05
211.06
164.31
207.94
189.04
Sundry Debtors
376.62
331.22
375.76
367.51
300.24
250.07
218.19
202.11
201.99
154.98
Cash & Bank
102.84
84.42
116.41
141.60
94.30
90.61
64.07
94.38
81.74
55.14
Other Current Assets
238.54
12.12
26.51
40.44
288.08
287.74
278.52
262.50
267.28
176.28
Short Term Loans & Adv.
223.34
295.23
272.61
270.58
247.31
259.14
259.07
250.22
251.86
161.46
Net Current Assets
419.01
478.98
375.75
326.62
234.30
63.79
181.92
525.92
538.50
323.55
Total Assets
2,249.66
2,008.09
2,109.94
2,092.63
2,170.36
2,093.49
1,882.91
1,810.01
1,973.73
1,796.79

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Dec 08
Dec 07
Cash From Operating Activity
368.68
360.83
313.55
257.07
168.83
195.23
173.10
233.71
-30.31
84.53
PBT
274.29
250.69
206.09
168.61
125.98
85.28
82.92
73.24
-49.68
92.78
Adjustment
119.34
145.88
176.74
164.49
170.58
161.69
167.57
207.45
162.07
97.14
Changes in Working Capital
49.13
47.52
-32.75
-26.23
-90.79
-18.00
-36.87
6.44
-118.55
-77.69
Cash after chg. in Working capital
442.76
444.09
350.09
306.87
205.78
228.97
213.63
287.12
-6.16
112.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-74.08
-83.26
-36.06
-49.80
-36.95
-33.73
-40.53
-53.41
-24.16
-27.70
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
-300.96
-45.53
-145.47
-212.87
-89.53
-159.25
-62.37
94.47
-152.26
-174.07
Net Fixed Assets
-100.40
477.09
-63.91
-78.07
-41.30
-129.69
-47.14
-22.84
-33.16
-23.87
Net Investments
-0.22
70.41
279.17
-6.43
0.00
5.06
4.81
1.03
0.00
-23.53
Others
-200.34
-593.03
-360.73
-128.37
-48.23
-34.62
-20.04
116.28
-119.10
-126.67
Cash from Financing Activity
-76.23
-319.96
-167.82
-32.93
-106.58
-9.03
-127.08
-307.02
209.17
99.95
Net Cash Inflow / Outflow
-8.51
-4.66
0.26
11.27
-27.28
26.95
-16.34
21.16
26.60
10.41
Opening Cash & Equivalents
68.73
73.39
74.60
63.33
90.61
60.71
77.05
81.74
55.14
44.73
Closing Cash & Equivalent
82.03
68.73
74.86
74.60
63.33
87.67
60.71
94.38
81.74
55.14

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Dec 08
Dec 07
Book Value (Rs.)
65.65
60.95
49.25
44.85
60.06
56.34
51.81
48.09
44.33
52.20
ROA
9.14%
8.17%
6.90%
5.24%
3.83%
2.59%
2.58%
3.43%
-4.41%
3.80%
ROE
19.56%
19.44%
19.63%
13.56%
8.95%
6.07%
6.10%
8.96%
-10.99%
8.10%
ROCE
18.84%
18.00%
16.48%
13.76%
11.67%
9.18%
10.37%
13.95%
2.68%
11.11%
Fixed Asset Turnover
1.82
1.23
0.96
0.89
0.77
0.75
0.75
0.92
0.73
0.74
Receivable days
54.10
58.50
56.65
55.63
53.32
52.45
53.25
43.08
49.25
45.40
Inventory Days
33.98
35.61
34.80
35.95
39.21
45.82
47.56
39.69
54.77
51.64
Payable days
21.70
25.77
27.17
24.93
21.17
24.04
36.74
39.16
55.38
66.41
Cash Conversion Cycle
66.38
68.34
64.27
66.65
71.37
74.22
64.07
43.62
48.64
30.63
Total Debt/Equity
0.77
0.74
1.24
1.45
1.02
1.06
1.00
1.12
1.49
0.87
Interest Cover
5.75
5.04
3.60
3.07
2.38
1.88
1.96
1.81
0.47
2.18

News Update:


  • Essel Propack to raise Rs 25 crore through Commercial Papers
    10th Nov 2017, 15:27 PM

    The tenure will be for 90 days and interest will be payable on maturity

    Read More
  • Essel Propack - Quarterly Results
    7th Nov 2017, 12:00 AM

    Read More
  • Essel Propack to raise Rs 30 crore through Commercial Paper
    6th Sep 2017, 11:55 AM

    The date of issue of CP is September 11, 2017, with tenure of 88 days

    Read More
  • Essel Propack to issue Commercial Paper worth Rs 25 crore
    14th Aug 2017, 12:26 PM

    The date of issue of CP is August 18, 2017, with the tenure of 90 days

    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.