Nifty
Sensex
:
:
10349.25
33533.81
50.50 (0.49%)
173.91 (0.52%)

Plastic Products

Rating :
56/99

BSE: 500655 | NSE: GARWARPOLY

210.00
0.40 (0.19%)
21-Nov-2017 | 11:35AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 216.00
  • 216.00
  • 206.85
  • 209.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 480
  • 1.01
  • 265.90
  • 112.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 486.95
  • 21.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 708.11
  • 0.48%
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.64%
  • 9.74%
  • 23.88%
  • FII
  • DII
  • Others
  • 0.01%
  • 3.75%
  • 1.98%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 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 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Sep 09
Sep 08
Net Sales
874.11
857.45
896.29
843.21
777.55
796.40
901.35
513.36
564.58
904.00
Net Sales Growth
1.94%
-4.33%
6.29%
8.44%
-2.37%
-11.64%
75.58%
-9.07%
-37.55%
 
Cost Of Goods Sold
458.44
449.17
540.50
506.71
437.57
452.47
366.30
148.20
269.95
450.54
Gross Profit
415.67
408.29
355.79
336.49
339.98
343.93
535.05
365.15
294.63
453.46
GP Margin
47.55%
47.62%
39.70%
39.91%
43.72%
43.19%
59.36%
71.13%
52.19%
50.16%
Total Expenditure
800.56
776.40
836.61
774.33
708.69
708.55
616.01
455.11
458.05
754.58
Power & Fuel Cost
79.37
83.33
88.97
87.07
90.90
84.22
65.80
31.76
55.04
85.96
% Of Sales
9.08%
9.72%
9.93%
10.33%
11.69%
10.58%
7.30%
6.19%
9.75%
9.51%
Employee Cost
66.98
70.19
57.96
59.31
52.72
58.00
53.07
20.09
34.18
49.86
% Of Sales
7.66%
8.19%
6.47%
7.03%
6.78%
7.28%
5.89%
3.91%
6.05%
5.52%
Manufacturing Exp.
106.31
88.30
69.27
59.25
72.50
60.29
77.50
226.51
47.06
86.13
% Of Sales
12.16%
10.30%
7.73%
7.03%
9.32%
7.57%
8.60%
44.12%
8.34%
9.53%
General & Admin Exp.
37.31
34.52
30.17
19.25
16.18
17.02
16.43
10.77
20.44
34.47
% Of Sales
4.27%
4.03%
3.37%
2.28%
2.08%
2.14%
1.82%
2.10%
3.62%
3.81%
Selling & Distn. Exp.
31.66
31.05
30.29
23.77
22.98
21.43
23.08
9.93
18.57
32.30
% Of Sales
3.62%
3.62%
3.38%
2.82%
2.96%
2.69%
2.56%
1.93%
3.29%
3.57%
Miscellaneous Exp.
20.49
19.85
19.46
18.96
15.83
15.12
13.82
7.86
12.80
32.30
% Of Sales
2.34%
2.32%
2.17%
2.25%
2.04%
1.90%
1.53%
1.53%
2.27%
1.69%
EBITDA
73.55
81.05
59.68
68.88
68.86
87.85
285.34
58.25
106.53
149.42
EBITDA Margin
8.41%
9.45%
6.66%
8.17%
8.86%
11.03%
31.66%
11.35%
18.87%
16.53%
Other Income
6.79
6.07
26.89
9.72
8.14
14.36
10.10
1.44
2.70
2.11
Interest
32.27
43.52
44.13
37.41
29.88
28.73
25.00
16.49
53.01
79.12
Depreciation
18.12
16.96
15.20
33.53
39.37
41.75
39.67
16.11
32.51
49.15
PBT
29.95
26.65
27.23
7.66
7.75
31.74
230.78
27.08
23.70
23.26
Tax
10.03
10.15
9.42
3.59
-15.02
1.10
22.95
0.06
12.27
7.43
Tax Rate
33.49%
38.09%
34.59%
25.86%
-112.85%
3.33%
10.70%
0.22%
51.77%
31.94%
PAT
19.92
16.50
17.81
10.29
28.33
31.98
191.47
27.02
11.44
15.83
PAT before Minority Interest
19.92
16.50
17.81
10.29
28.33
31.98
191.47
27.02
11.44
15.83
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.28%
1.92%
1.99%
1.22%
3.64%
4.02%
21.24%
5.26%
2.03%
1.75%
PAT Growth
20.73%
-7.36%
73.08%
-63.68%
-11.41%
-83.30%
608.62%
136.19%
-27.73%
 
Unadjusted EPS
8.57
7.08
7.64
4.41
12.15
13.71
82.12
11.72
4.96
6.94

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
Sep 09
Sep 08
Shareholder's Funds
604.56
585.47
568.71
607.92
596.68
513.20
485.05
271.65
249.00
239.62
Share Capital
23.23
23.25
23.25
77.71
77.71
77.71
66.98
77.46
77.46
77.26
Total Reserves
581.32
562.22
545.46
530.21
518.96
435.48
407.34
194.19
171.54
162.36
Non-Current Liabilities
74.40
80.16
97.23
101.94
99.76
77.89
71.67
318.69
340.39
415.03
Secured Loans
11.63
24.12
48.59
61.11
62.50
20.64
9.98
303.94
325.01
407.47
Unsecured Loans
8.27
10.59
12.03
12.03
12.03
12.03
12.03
0.31
0.93
5.06
Long Term Provisions
5.43
5.02
4.98
4.48
4.09
8.22
7.67
0.00
0.00
0.00
Current Liabilities
367.88
354.34
375.95
379.50
278.24
252.40
233.25
44.22
40.46
55.52
Trade Payables
48.72
44.92
44.24
41.44
31.91
25.78
27.25
15.72
16.25
20.60
Other Current Liabilities
40.99
41.80
45.38
49.71
39.72
37.14
92.50
13.21
10.93
14.34
Short Term Borrowings
267.58
254.32
276.73
279.61
197.94
179.29
85.76
0.00
0.00
0.00
Short Term Provisions
10.59
13.29
9.59
8.74
8.67
10.20
27.76
15.29
13.29
20.58
Total Liabilities
1,046.84
1,019.97
1,041.89
1,089.36
974.68
843.49
789.97
634.56
629.85
710.17
Net Block
643.08
647.68
649.11
561.85
554.72
524.04
539.27
377.04
389.43
412.72
Gross Block
1,432.40
1,420.69
1,407.36
1,302.77
1,262.61
1,062.11
1,066.41
864.70
861.37
852.28
Accumulated Depreciation
656.34
640.66
625.90
608.57
575.53
538.07
527.14
487.66
471.94
439.57
Non Current Assets
749.54
742.83
748.78
732.68
688.45
613.69
605.00
417.13
428.42
452.61
Capital Work in Progress
8.16
5.18
10.70
86.19
39.09
5.75
8.73
3.32
2.22
3.13
Non Current Investment
0.65
0.73
0.73
0.73
0.81
0.81
0.82
36.76
36.76
36.76
Long Term Loans & Adv.
97.65
89.24
88.24
83.90
93.83
83.09
56.18
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
297.29
277.14
293.11
356.68
286.23
229.80
184.98
217.37
201.28
257.24
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
112.56
136.07
137.18
148.89
96.03
117.99
97.26
56.61
60.39
86.27
Sundry Debtors
56.45
40.36
48.44
57.91
43.54
20.12
30.19
104.73
89.53
110.82
Cash & Bank
85.90
60.21
60.01
95.71
102.17
63.64
33.50
15.22
15.82
11.65
Other Current Assets
42.39
9.47
12.05
10.74
44.50
28.05
24.03
40.81
35.54
48.50
Short Term Loans & Adv.
32.64
31.02
35.43
43.42
37.12
21.51
20.19
19.28
13.65
25.91
Net Current Assets
-70.58
-77.20
-82.84
-22.82
7.99
-22.61
-48.28
173.15
160.82
201.71
Total Assets
1,046.83
1,019.97
1,041.89
1,089.36
974.68
843.49
789.98
634.56
629.85
710.18

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
Sep 09
Sep 08
Cash From Operating Activity
77.52
101.18
90.70
21.84
48.12
50.42
245.23
44.58
153.85
142.24
PBT
29.95
26.65
27.23
13.88
13.31
33.08
230.78
27.08
23.70
23.26
Adjustment
45.35
58.99
37.31
58.08
56.93
65.39
60.55
33.96
89.39
123.02
Changes in Working Capital
10.24
20.71
33.74
-47.69
-20.62
-40.36
-4.00
-9.73
43.22
-0.94
Cash after chg. in Working capital
85.54
106.35
98.28
24.26
49.63
58.11
287.34
51.30
156.31
145.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.03
-5.17
-7.57
-2.43
-1.50
-7.69
-42.11
-6.72
-2.46
-3.09
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
-12.36
-4.77
-19.84
-77.95
-41.83
-15.15
-70.21
-4.33
-10.92
-9.11
Net Fixed Assets
-13.08
-7.68
-28.92
-87.06
-233.77
7.35
-207.03
-4.43
-8.17
-8.24
Net Investments
0.07
0.00
0.01
0.07
0.00
0.02
35.94
0.00
0.00
-0.30
Others
0.65
2.91
9.07
9.04
191.94
-22.52
100.88
0.10
-2.75
-0.57
Cash from Financing Activity
-39.48
-96.20
-106.57
49.66
32.24
-5.13
-167.54
-40.85
-138.76
-131.80
Net Cash Inflow / Outflow
25.68
0.21
-35.71
-6.46
38.53
30.14
7.48
-0.60
4.17
1.33
Opening Cash & Equivalents
60.21
60.01
95.71
102.17
63.64
33.50
15.22
15.82
11.65
10.32
Closing Cash & Equivalent
85.90
60.21
60.01
95.71
102.17
63.64
33.50
15.22
15.82
11.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Sep 09
Sep 08
Book Value (Rs.)
216.72
208.32
201.12
194.56
189.72
177.56
298.71
74.48
64.59
60.96
ROA
1.93%
1.60%
1.67%
1.00%
3.12%
3.92%
26.88%
4.27%
1.71%
2.15%
ROE
4.03%
3.47%
3.87%
2.30%
6.63%
8.13%
70.23%
16.90%
7.96%
11.73%
ROCE
7.73%
8.58%
8.26%
6.09%
5.81%
9.41%
41.71%
8.23%
13.52%
16.22%
Fixed Asset Turnover
0.64
0.64
0.70
0.69
0.70
0.79
0.98
0.38
0.70
1.14
Receivable days
19.24
17.95
20.56
20.88
14.29
10.99
25.90
106.87
61.13
37.83
Inventory Days
49.40
55.23
55.31
50.40
48.04
47.01
29.54
64.36
44.75
31.83
Payable days
22.12
21.61
19.03
17.54
15.08
13.00
11.80
12.80
14.82
15.29
Cash Conversion Cycle
46.52
51.57
56.85
53.74
47.25
45.00
43.63
158.43
91.06
54.37
Total Debt/Equity
0.61
0.65
0.79
0.76
0.60
0.49
0.42
1.35
1.61
2.13
Interest Cover
1.93
1.61
1.62
1.37
1.45
2.15
9.58
2.64
1.45
1.29

News Update:


  • Garware Polyester - Quarterly Results
    10th Nov 2017, 17:33 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.