Nifty
Sensex
:
:
9872.60
31626.63
-91.80 (-0.92%)
-295.81 (-0.93%)

Plastic Products

Rating :
53/99

BSE: 500655 | NSE: GARWARPOLY

154.25
-2.20 (-1.41%)
25-Sep-2017 | 3:41PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 154.50
  • 158.00
  • 150.00
  • 156.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 5737
  • 8.85
  • 171.90
  • 112.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 363.47
  • 17.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 618.30
  • N/A
  • 0.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.58%
  • 9.4%
  • 24.21%
  • FII
  • DII
  • Others
  • 0.01%
  • 3.71%
  • 2.09%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Sep 09
Sep 08
Mar 07
Net Sales
857.45
896.29
843.21
777.55
796.40
901.35
513.36
564.58
904.00
539.24
Net Sales Growth
-4.33%
6.29%
8.44%
-2.37%
-11.64%
75.58%
-9.07%
-37.55%
67.64%
 
Cost Of Goods Sold
449.17
540.50
506.71
437.57
452.47
366.30
148.20
269.95
450.54
276.70
Gross Profit
408.29
355.79
336.49
339.98
343.93
535.05
365.15
294.63
453.46
262.54
GP Margin
47.62%
39.70%
39.91%
43.72%
43.19%
59.36%
71.13%
52.19%
50.16%
48.69%
Total Expenditure
776.40
836.61
774.33
708.69
708.55
616.01
455.11
458.05
754.58
458.59
Power & Fuel Cost
83.33
88.97
87.07
90.90
84.22
65.80
31.76
55.04
85.96
50.80
% Of Sales
9.72%
9.93%
10.33%
11.69%
10.58%
7.30%
6.19%
9.75%
9.51%
9.42%
Employee Cost
70.19
57.96
59.31
52.72
58.00
53.07
20.09
34.18
49.86
27.04
% Of Sales
8.19%
6.47%
7.03%
6.78%
7.28%
5.89%
3.91%
6.05%
5.52%
5.01%
Manufacturing Exp.
88.30
69.27
59.25
72.50
60.29
77.50
226.51
47.06
86.13
52.90
% Of Sales
10.30%
7.73%
7.03%
9.32%
7.57%
8.60%
44.12%
8.34%
9.53%
9.81%
General & Admin Exp.
34.52
30.17
19.25
16.18
17.02
16.43
10.77
20.44
34.47
19.78
% Of Sales
4.03%
3.37%
2.28%
2.08%
2.14%
1.82%
2.10%
3.62%
3.81%
3.67%
Selling & Distn. Exp.
31.05
30.29
23.77
22.98
21.43
23.08
9.93
18.57
32.30
21.76
% Of Sales
3.62%
3.38%
2.82%
2.96%
2.69%
2.56%
1.93%
3.29%
3.57%
4.04%
Miscellaneous Exp.
19.85
19.46
18.96
15.83
15.12
13.82
7.86
12.80
15.32
21.76
% Of Sales
2.32%
2.17%
2.25%
2.04%
1.90%
1.53%
1.53%
2.27%
1.69%
1.78%
EBITDA
81.05
59.68
68.88
68.86
87.85
285.34
58.25
106.53
149.42
80.65
EBITDA Margin
9.45%
6.66%
8.17%
8.86%
11.03%
31.66%
11.35%
18.87%
16.53%
14.96%
Other Income
6.07
26.89
9.72
8.14
14.36
10.10
1.44
2.70
2.11
3.54
Interest
43.52
44.13
37.41
29.88
28.73
25.00
16.49
53.01
79.12
47.27
Depreciation
16.96
15.20
33.53
39.37
41.75
39.67
16.11
32.51
49.15
31.18
PBT
26.65
27.23
7.66
7.75
31.74
230.78
27.08
23.70
23.26
5.75
Tax
10.15
9.42
3.59
-15.02
1.10
22.95
0.06
12.27
7.43
2.99
Tax Rate
38.09%
34.59%
25.86%
-112.85%
3.33%
10.70%
0.22%
51.77%
31.94%
52.00%
PAT
16.50
17.81
10.29
28.33
31.98
191.47
27.02
11.44
15.83
2.76
PAT before Minority Interest
16.50
17.81
10.29
28.33
31.98
191.47
27.02
11.44
15.83
2.76
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.92%
1.99%
1.22%
3.64%
4.02%
21.24%
5.26%
2.03%
1.75%
0.51%
PAT Growth
-7.36%
73.08%
-63.68%
-11.41%
-83.30%
608.62%
136.19%
-27.73%
473.55%
 
Unadjusted EPS
7.08
7.64
4.41
12.15
13.71
82.12
11.72
4.96
6.94
1.27

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Sep 09
Sep 08
Mar 07
Shareholder's Funds
585.47
568.71
607.92
596.68
513.20
485.05
271.65
249.00
239.62
176.60
Share Capital
23.25
23.25
77.71
77.71
77.71
66.98
77.46
77.46
77.26
21.78
Total Reserves
562.22
545.46
530.21
518.96
435.48
407.34
194.19
171.54
162.36
154.82
Non-Current Liabilities
80.16
97.23
101.94
99.76
77.89
71.67
318.69
340.39
415.03
523.54
Secured Loans
24.12
48.59
61.11
62.50
20.64
9.98
303.94
325.01
407.47
515.51
Unsecured Loans
10.59
12.03
12.03
12.03
12.03
12.03
0.31
0.93
5.06
9.84
Long Term Provisions
5.02
4.98
4.48
4.09
8.22
7.67
0.00
0.00
0.00
0.00
Current Liabilities
354.34
375.95
379.50
278.24
252.40
233.25
44.22
40.46
55.52
61.24
Trade Payables
44.92
44.24
41.44
31.91
25.78
27.25
15.72
16.25
20.60
43.45
Other Current Liabilities
41.80
45.38
49.71
39.72
37.14
92.50
13.21
10.93
14.34
8.69
Short Term Borrowings
254.32
276.73
279.61
197.94
179.29
85.76
0.00
0.00
0.00
0.00
Short Term Provisions
13.29
9.59
8.74
8.67
10.20
27.76
15.29
13.29
20.58
9.11
Total Liabilities
1,019.97
1,041.89
1,089.36
974.68
843.49
789.97
634.56
629.85
710.17
761.38
Net Block
647.68
649.11
561.85
554.72
524.04
539.27
377.04
389.43
412.72
451.48
Gross Block
1,420.69
1,407.36
1,302.77
1,262.61
1,062.11
1,066.41
864.70
861.37
852.28
842.45
Accumulated Depreciation
640.66
625.90
608.57
575.53
538.07
527.14
487.66
471.94
439.57
390.97
Non Current Assets
742.83
748.78
732.68
688.45
613.69
605.00
417.13
428.42
452.61
492.60
Capital Work in Progress
5.18
10.70
86.19
39.09
5.75
8.73
3.32
2.22
3.13
4.65
Non Current Investment
0.73
0.73
0.73
0.81
0.81
0.82
36.76
36.76
36.76
36.46
Long Term Loans & Adv.
89.24
88.24
83.90
93.83
83.09
56.18
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
277.14
293.11
356.68
286.23
229.80
184.98
217.37
201.28
257.24
268.79
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
136.07
137.18
148.89
96.03
117.99
97.26
56.61
60.39
86.27
82.65
Sundry Debtors
43.36
48.44
57.91
43.54
20.12
30.19
104.73
89.53
110.82
89.95
Cash & Bank
60.21
60.01
95.71
102.17
63.64
33.50
15.22
15.82
11.65
10.32
Other Current Assets
37.49
12.05
10.74
7.38
28.05
24.03
40.81
35.54
48.50
85.88
Short Term Loans & Adv.
28.02
35.43
43.42
37.12
21.51
20.19
19.28
13.65
25.91
47.78
Net Current Assets
-77.20
-82.84
-22.82
7.99
-22.61
-48.28
173.15
160.82
201.71
207.55
Total Assets
1,019.97
1,041.89
1,089.36
974.68
843.49
789.98
634.56
629.85
710.18
761.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Sep 09
Sep 08
Mar 07
Cash From Operating Activity
101.18
90.70
21.84
48.12
50.42
245.23
44.58
153.85
142.24
112.87
PBT
26.65
27.23
13.88
13.31
33.08
230.78
27.08
23.70
23.26
5.75
Adjustment
58.99
37.31
58.08
56.93
65.39
60.55
33.96
89.39
123.02
79.36
Changes in Working Capital
20.71
33.74
-47.69
-20.62
-40.36
-4.00
-9.73
43.22
-0.94
29.84
Cash after chg. in Working capital
106.35
98.28
24.26
49.63
58.11
287.34
51.30
156.31
145.33
114.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.17
-7.57
-2.43
-1.50
-7.69
-42.11
-6.72
-2.46
-3.09
-2.08
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
-4.77
-19.84
-77.95
-41.83
-15.15
-70.21
-4.33
-10.92
-9.11
-52.65
Net Fixed Assets
-7.68
-28.92
-87.06
-233.77
7.35
-207.03
-4.43
-8.17
-8.24
-100.23
Net Investments
0.00
0.01
0.07
0.00
0.02
35.94
0.00
0.00
-0.30
-0.04
Others
2.91
9.07
9.04
191.94
-22.52
100.88
0.10
-2.75
-0.57
47.62
Cash from Financing Activity
-96.20
-106.57
49.66
32.24
-5.13
-167.54
-40.85
-138.76
-131.80
-60.74
Net Cash Inflow / Outflow
0.21
-35.71
-6.46
38.53
30.14
7.48
-0.60
4.17
1.33
-0.53
Opening Cash & Equivalents
60.01
95.71
102.17
63.64
33.50
15.22
15.82
11.65
10.32
10.84
Closing Cash & Equivalent
60.21
60.01
95.71
102.17
63.64
33.50
15.22
15.82
11.65
10.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Sep 09
Sep 08
Mar 07
Book Value (Rs.)
208.32
201.12
194.56
189.72
177.56
298.71
74.48
64.59
60.96
60.04
ROA
1.60%
1.67%
1.00%
3.12%
3.92%
26.88%
4.27%
1.71%
2.15%
0.37%
ROE
3.47%
3.87%
2.30%
6.63%
8.13%
70.23%
16.90%
7.96%
11.73%
2.16%
ROCE
8.58%
8.26%
6.09%
5.81%
9.41%
41.71%
8.23%
13.52%
16.22%
8.04%
Fixed Asset Turnover
0.64
0.70
0.69
0.70
0.79
0.98
0.38
0.70
1.14
0.74
Receivable days
18.56
20.56
20.88
14.29
10.99
25.90
106.87
61.13
37.83
47.11
Inventory Days
55.23
55.31
50.40
48.04
47.01
29.54
64.36
44.75
31.83
55.34
Payable days
21.61
19.03
17.54
15.08
13.00
11.80
12.80
14.82
15.29
31.82
Cash Conversion Cycle
52.17
56.85
53.74
47.25
45.00
43.63
158.43
91.06
54.37
70.63
Total Debt/Equity
0.65
0.79
0.76
0.60
0.49
0.42
1.35
1.61
2.13
4.02
Interest Cover
1.61
1.62
1.37
1.45
2.15
9.58
2.64
1.45
1.29
1.12

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.