Nifty
Sensex
:
:
10564.05
34415.58
-1.25 (-0.01%)
-11.71 (-0.03%)

Plastic Products

Rating :
57/99

BSE: 500135 | NSE: ESSELPACK

265.50
2.25 (0.85%)
20-Apr-2018 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 263.25
  • 267.85
  • 252.70
  • 263.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 24284
  • 64.47
  • 315.55
  • 233.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,125.23
  • 24.16
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,820.74
  • 0.91%
  • 3.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.19%
  • 11.29%
  • 10.27%
  • FII
  • DII
  • Others
  • 0.04%
  • 4.63%
  • 16.58%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Net Sales
595.05
588.09
1.18%
639.71
573.59
11.53%
583.26
528.03
10.46%
634.43
561.36
13.02%
Expenses
480.74
495.59
-3.00%
507.36
462.93
9.60%
481.39
430.40
11.85%
514.58
460.93
11.64%
EBITDA
114.31
92.50
23.58%
132.35
110.66
19.60%
101.87
97.63
4.34%
119.85
100.43
19.34%
EBIDTM
19.21%
15.23%
20.69%
18.56%
17.47%
18.49%
18.89%
17.89%
Other Income
6.72
20.49
-67.20%
4.82
4.62
4.33%
5.97
5.27
13.28%
5.58
10.37
-46.19%
Interest
14.04
15.19
-7.57%
13.82
14.13
-2.19%
13.50
13.11
2.97%
15.10
15.49
-2.52%
Depreciation
41.42
39.17
5.74%
42.46
33.07
28.39%
40.21
31.34
28.30%
37.90
31.94
18.66%
PBT
60.59
58.63
3.34%
80.89
92.00
-12.08%
54.13
58.45
-7.39%
64.16
54.71
17.27%
Tax
20.18
18.60
8.49%
28.26
21.33
32.49%
19.36
20.15
-3.92%
18.62
13.76
35.32%
PAT
40.41
40.03
0.95%
52.63
70.67
-25.53%
34.77
38.30
-9.22%
45.54
40.95
11.21%
PATM
6.79%
6.59%
8.23%
11.86%
5.96%
7.25%
7.18%
7.29%
EPS
2.55
2.42
5.37%
3.34
4.50
-25.78%
2.18
2.39
-8.79%
2.80
2.64
6.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Dec 08
Dec 07
Net Sales
2,452.45
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
8.95%
8.22%
-8.41%
9.23%
16.10%
15.66%
12.45%
-16.28%
30.29%
8.15%
 
Cost Of Goods Sold
1,031.34
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
1,421.11
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
57.95%
56.22%
56.59%
51.09%
51.12%
51.56%
51.89%
52.41%
56.15%
55.00%
55.40%
Total Expenditure
1,984.07
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
468.38
421.30
403.78
390.76
354.13
313.12
256.52
246.97
285.98
128.48
186.96
EBITDA Margin
19.10%
18.30%
18.98%
16.82%
16.65%
17.09%
16.20%
17.54%
17.00%
9.95%
15.66%
Other Income
23.09
35.30
23.82
20.96
22.38
25.51
19.69
31.11
48.14
25.82
42.84
Interest
56.46
57.53
60.91
79.36
81.37
91.21
84.14
85.07
128.02
91.99
71.59
Depreciation
161.99
141.48
123.16
131.79
125.76
126.17
117.00
106.96
132.87
111.99
66.74
PBT
259.77
257.59
243.53
200.57
169.37
121.25
75.08
86.05
73.24
-49.68
91.48
Tax
86.42
78.69
77.57
61.05
56.91
44.30
22.33
33.84
38.57
34.56
20.48
Tax Rate
33.27%
28.80%
31.55%
29.62%
33.75%
35.16%
30.27%
41.51%
37.30%
-71.26%
24.28%
PAT
173.35
189.27
165.26
140.32
107.84
78.72
48.92
44.73
58.56
-89.09
59.51
PAT before Minority Interest
169.30
194.55
168.28
145.04
111.70
81.68
51.43
47.68
64.82
-83.06
63.86
Minority Interest
-4.05
-5.28
-3.02
-4.72
-3.86
-2.96
-2.51
-2.95
-6.26
-6.03
-4.35
PAT Margin
7.07%
8.22%
7.77%
6.04%
5.07%
4.30%
3.09%
3.18%
3.48%
-6.90%
4.99%
PAT Growth
-8.74%
14.53%
17.77%
30.12%
36.99%
60.92%
9.37%
-23.62%
165.73%
-249.71%
 
Unadjusted EPS
10.87
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 redeems NCDs worth Rs 40 crore
    19th Apr 2018, 10:38 AM

    Earlier, the company had issued ‘Series B’ NCDs worth Rs 40 crore on a private placement basic

    Read More
  • Essel Propack issues Commercial Papers worth Rs 30 crore
    14th Apr 2018, 11:12 AM

    The commercial paper has a coupon rate of 6.61% per annum

    Read More
  • Essel Propack to issue Commercial Papers worth Rs 30 crore
    5th Apr 2018, 09:57 AM

    The date of the issue is April 06, 2018, and the date of maturity is June 06, 2018

    Read More
  • Essel Propack redeems commercial paper worth Rs 35 crore
    28th Mar 2018, 14:52 PM

    The company had issued commercial papers on February 14 worth Rs 35 crore on private placement basis with tenure of 41 days

    Read More
  • Essel Propack launches ‘Project Liberty’
    19th Mar 2018, 12:15 PM

    With Project 'Liberty' the polymer fraction can be recovered from ABL tubes and the same can be recycled to various packaging applications

    Read More
  • Essel Propack to raise Rs 30 crore through commercial papers
    1st Mar 2018, 10:55 AM

    The tenure of the issue will be 90 days and interest will be payable on maturity

    Read More
  • Essel Propack - Quarterly Results
    1st Feb 2018, 12:30 PM

    Read More
  • Essel Propack to raise Rs 15 crore through Commercial Papers
    11th Jan 2018, 14:32 PM

    The company will raise funds on January 15, 2018

    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.