Nifty
:
21995.85
Sensex
:
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)
Nifty
Sensex
:
:
21995.85
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)

Amines & Plasticizers Ltd.

Chemicals

Rating :
54/99

BSE: 506248 | NSE: AMNPLST

NSE BSE
172.70
18-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  179.00
  •  179.00
  •  172.00
  •  174.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7775
  •  13.55
  •  235.35
  •  149.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 949.65
  • 27.09
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,019.57
  • 0.29%
  • 4.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.17%
  • 14.42%
  • 9.57%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.84%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.37
  • 5.59
  • 10.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.49
  • 4.64
  • -4.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.32
  • 6.84
  • -11.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.75
  • 19.71
  • 22.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.67
  • 3.15
  • 3.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.61
  • 10.82
  • 13.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
175.27
160.63
9.11%
157.40
131.39
19.80%
137.00
138.40
-1.01%
166.88
152.76
9.24%
Expenses
158.25
151.42
4.51%
141.48
122.86
15.16%
122.86
127.55
-3.68%
153.00
143.00
6.99%
EBITDA
17.02
9.21
84.80%
15.92
8.53
86.64%
14.14
10.85
30.32%
13.88
9.76
42.21%
EBIDTM
9.71%
5.73%
10.11%
6.49%
10.32%
7.84%
8.32%
6.39%
Other Income
0.98
0.90
8.89%
1.10
0.17
547.06%
0.49
0.56
-12.50%
1.04
1.09
-4.59%
Interest
3.33
2.45
35.92%
3.52
2.55
38.04%
2.92
2.59
12.74%
2.51
2.35
6.81%
Depreciation
1.28
1.21
5.79%
1.27
1.21
4.96%
1.22
1.21
0.83%
1.21
1.10
10.00%
PBT
13.39
6.45
107.60%
12.22
4.94
147.37%
10.50
7.61
37.98%
11.19
7.40
51.22%
Tax
3.52
1.53
130.07%
3.14
1.33
136.09%
2.58
1.93
33.68%
2.64
1.84
43.48%
PAT
9.88
4.92
100.81%
9.09
3.61
151.80%
7.92
5.69
39.19%
8.55
5.56
53.78%
PATM
5.63%
3.06%
5.77%
2.75%
5.78%
4.11%
5.13%
3.64%
EPS
1.80
0.89
102.25%
1.65
0.66
150.00%
1.44
1.03
39.81%
1.55
1.01
53.47%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
636.55
597.29
563.17
441.90
399.15
455.06
326.39
294.95
262.20
301.82
243.91
Net Sales Growth
9.15%
6.06%
27.44%
10.71%
-12.29%
39.42%
10.66%
12.49%
-13.13%
23.74%
 
Cost Of Goods Sold
435.90
415.11
388.73
270.26
256.60
317.70
217.50
185.60
171.00
211.82
173.11
Gross Profit
200.65
182.18
174.44
171.63
142.55
137.36
108.88
109.35
91.21
90.01
70.80
GP Margin
31.52%
30.50%
30.97%
38.84%
35.71%
30.19%
33.36%
37.07%
34.79%
29.82%
29.03%
Total Expenditure
575.59
554.82
523.00
389.10
357.46
421.20
297.97
266.59
238.92
279.64
226.76
Power & Fuel Cost
-
53.34
50.19
28.60
23.71
24.87
16.99
16.40
15.08
17.33
15.61
% Of Sales
-
8.93%
8.91%
6.47%
5.94%
5.47%
5.21%
5.56%
5.75%
5.74%
6.40%
Employee Cost
-
18.75
17.10
15.30
14.76
11.83
11.87
10.12
9.16
8.68
8.78
% Of Sales
-
3.14%
3.04%
3.46%
3.70%
2.60%
3.64%
3.43%
3.49%
2.88%
3.60%
Manufacturing Exp.
-
22.50
21.24
19.49
16.49
14.32
10.94
12.12
13.25
13.07
10.50
% Of Sales
-
3.77%
3.77%
4.41%
4.13%
3.15%
3.35%
4.11%
5.05%
4.33%
4.30%
General & Admin Exp.
-
3.47
3.24
2.93
3.46
2.98
3.06
3.11
2.70
2.98
2.71
% Of Sales
-
0.58%
0.58%
0.66%
0.87%
0.65%
0.94%
1.05%
1.03%
0.99%
1.11%
Selling & Distn. Exp.
-
29.60
33.07
43.85
32.49
38.78
29.44
31.12
22.36
18.80
11.41
% Of Sales
-
4.96%
5.87%
9.92%
8.14%
8.52%
9.02%
10.55%
8.53%
6.23%
4.68%
Miscellaneous Exp.
-
12.04
9.43
8.67
9.94
10.73
8.16
8.12
5.38
6.96
11.41
% Of Sales
-
2.02%
1.67%
1.96%
2.49%
2.36%
2.50%
2.75%
2.05%
2.31%
1.90%
EBITDA
60.96
42.47
40.17
52.80
41.69
33.86
28.42
28.36
23.28
22.18
17.15
EBITDA Margin
9.58%
7.11%
7.13%
11.95%
10.44%
7.44%
8.71%
9.62%
8.88%
7.35%
7.03%
Other Income
3.61
2.76
5.19
4.87
4.05
2.61
4.29
1.46
0.43
0.32
0.26
Interest
12.28
10.11
8.80
9.61
9.37
8.00
7.18
6.40
7.86
10.27
9.85
Depreciation
4.98
4.83
4.39
4.11
2.97
2.69
2.55
2.30
2.22
2.12
2.09
PBT
47.30
30.29
32.17
43.94
33.39
25.78
22.98
21.11
13.63
10.11
5.48
Tax
11.88
7.42
8.31
11.35
5.77
9.35
8.22
6.31
4.59
3.83
2.16
Tax Rate
25.12%
24.50%
25.83%
25.83%
19.00%
36.27%
35.77%
29.89%
33.68%
37.88%
39.42%
PAT
35.44
22.87
23.86
32.59
24.60
16.43
14.76
14.80
9.05
6.28
3.31
PAT before Minority Interest
35.44
22.87
23.86
32.59
24.60
16.43
14.76
14.80
9.05
6.28
3.31
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.57%
3.83%
4.24%
7.37%
6.16%
3.61%
4.52%
5.02%
3.45%
2.08%
1.36%
PAT Growth
79.17%
-4.15%
-26.79%
32.48%
49.73%
11.31%
-0.27%
63.54%
44.11%
89.73%
 
EPS
6.44
4.16
4.34
5.93
4.47
2.99
2.68
2.69
1.65
1.14
0.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
182.65
162.27
140.76
108.09
81.95
68.05
55.35
40.76
33.15
27.85
Share Capital
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
5.50
5.50
Total Reserves
171.64
151.26
129.75
97.09
70.94
57.04
44.35
29.76
27.64
22.35
Non-Current Liabilities
30.67
32.78
34.02
34.92
39.60
29.63
26.97
26.10
27.07
14.38
Secured Loans
13.50
16.42
19.03
21.89
20.83
13.60
13.39
15.32
16.89
5.00
Unsecured Loans
9.19
9.10
8.45
7.05
11.51
9.48
7.70
6.15
5.83
5.87
Long Term Provisions
0.64
0.54
0.54
0.56
0.41
0.37
0.37
0.30
0.27
0.23
Current Liabilities
130.66
114.97
130.36
88.49
130.04
92.02
78.59
72.38
77.54
101.46
Trade Payables
61.37
59.87
73.72
53.56
72.40
54.71
36.51
29.77
32.82
48.79
Other Current Liabilities
7.85
10.07
11.72
7.41
12.67
5.24
3.38
4.99
5.48
10.97
Short Term Borrowings
59.13
43.68
43.21
25.99
43.32
30.97
38.04
35.92
37.55
40.40
Short Term Provisions
2.31
1.34
1.71
1.52
1.65
1.10
0.65
1.70
1.69
1.29
Total Liabilities
343.98
310.02
305.14
231.50
252.01
190.12
161.33
139.66
138.18
144.11
Net Block
79.81
84.07
73.03
74.64
43.29
39.86
36.07
34.73
35.54
34.90
Gross Block
103.67
102.92
87.73
85.36
50.83
44.63
38.38
57.98
56.64
53.94
Accumulated Depreciation
23.86
18.85
14.71
10.72
7.53
4.77
2.30
23.25
21.11
19.04
Non Current Assets
87.94
90.15
87.77
82.64
78.15
61.74
54.94
48.19
48.07
46.83
Capital Work in Progress
4.75
3.15
11.32
3.21
23.17
11.49
10.04
7.76
7.57
7.06
Non Current Investment
1.09
0.00
0.00
0.00
0.00
0.00
0.15
0.17
0.17
0.68
Long Term Loans & Adv.
1.29
1.18
1.12
1.65
11.51
10.26
8.65
5.50
4.76
4.17
Other Non Current Assets
1.00
1.75
2.30
3.13
0.18
0.12
0.02
0.02
0.03
0.03
Current Assets
256.04
219.87
217.36
148.87
173.86
128.38
106.39
91.46
90.11
97.28
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
75.31
86.52
53.83
59.39
56.67
58.30
38.82
31.09
35.96
37.83
Sundry Debtors
121.47
102.30
88.95
68.38
76.69
44.00
44.62
38.81
40.30
41.37
Cash & Bank
9.20
5.63
48.28
4.07
13.36
7.36
3.37
3.36
3.31
3.24
Other Current Assets
50.06
3.76
6.34
8.48
27.13
18.73
19.58
18.21
10.53
14.85
Short Term Loans & Adv.
48.67
21.65
19.96
8.54
14.95
9.97
8.66
11.66
6.28
8.11
Net Current Assets
125.38
104.90
87.00
60.38
43.82
36.36
27.80
19.09
12.57
-4.17
Total Assets
343.98
310.02
305.13
231.51
252.01
190.12
161.33
139.65
138.18
144.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
4.53
-26.56
43.52
30.87
9.73
21.61
9.50
13.56
6.51
19.80
PBT
30.29
32.17
43.94
30.38
25.78
22.98
21.11
13.63
10.11
5.48
Adjustment
14.06
9.46
8.98
8.32
8.43
5.60
7.46
9.78
12.71
11.79
Changes in Working Capital
-33.62
-60.28
1.32
-0.32
-16.56
0.29
-12.07
-6.29
-14.17
3.80
Cash after chg. in Working capital
10.74
-18.65
54.25
38.38
17.66
28.87
16.50
17.13
8.65
21.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.21
-7.91
-10.73
-7.51
-7.93
-7.25
-7.00
-3.56
-2.14
-1.27
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
-2.39
-3.53
-5.87
-16.56
-15.78
-3.51
-4.69
-1.33
-3.36
-7.22
Net Fixed Assets
-2.35
-7.02
-10.48
-27.06
-15.90
-6.02
12.01
-1.33
-2.41
-6.48
Net Investments
-1.09
0.00
0.00
0.06
-0.19
0.15
1.02
0.00
0.51
0.00
Others
1.05
3.49
4.61
10.44
0.31
2.36
-17.72
0.00
-1.46
-0.74
Cash from Financing Activity
0.40
-12.54
6.05
-22.47
11.62
-14.24
-4.64
-12.83
-2.78
-11.73
Net Cash Inflow / Outflow
2.54
-42.64
43.71
-8.17
5.57
3.87
0.17
-0.60
0.37
0.85
Opening Cash & Equivalents
3.31
45.95
2.24
10.41
4.84
0.97
0.80
1.40
1.03
0.18
Closing Cash & Equivalent
5.85
3.31
45.95
2.24
10.41
4.84
0.97
0.80
1.40
1.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
33.20
29.49
25.58
19.65
14.89
12.37
10.06
7.19
5.80
4.83
ROA
6.99%
7.76%
12.15%
10.18%
7.43%
8.40%
9.83%
6.51%
4.45%
2.39%
ROE
13.26%
15.75%
26.20%
25.89%
21.91%
23.92%
31.19%
25.32%
21.48%
13.12%
ROCE
16.10%
18.26%
28.16%
24.33%
23.88%
25.45%
25.78%
22.29%
23.32%
19.13%
Fixed Asset Turnover
5.78
5.91
5.11
5.86
9.53
8.05
6.66
4.92
5.90
5.22
Receivable days
68.37
61.98
64.98
66.33
48.40
48.38
47.47
51.21
45.69
53.05
Inventory Days
49.45
45.48
46.76
53.07
46.11
53.02
39.77
43.39
41.28
51.42
Payable days
53.30
62.72
85.95
89.59
57.06
57.28
46.61
49.19
55.07
72.84
Cash Conversion Cycle
64.52
44.74
25.79
29.81
37.45
44.11
40.63
45.41
31.89
31.64
Total Debt/Equity
0.46
0.44
0.52
0.54
0.96
0.80
1.07
1.50
1.95
2.04
Interest Cover
4.00
4.65
5.57
4.24
4.22
4.20
4.30
2.73
1.98
1.56

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Amines & Plastic - Quarterly Results
    12th Feb 2024, 18:12 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.