Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Plastic Products

Rating :
68/99

BSE: 532830 | NSE: ASTRAL

1029.55
-12.60 (-1.21%)
19-Nov-2018 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1033.00
  •  1039.00
  •  1006.90
  •  1042.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32249
  •  332.02
  •  1194.80
  •  712.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,332.07
  • 64.24
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,477.50
  • 0.06%
  • 10.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.49%
  • 2.35%
  • 11.14%
  • FII
  • DII
  • Others
  • 2.89%
  • 6.42%
  • 18.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.02
  • 14.30
  • 7.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.65
  • 15.35
  • 8.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.93
  • 17.63
  • 18.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.56
  • 57.23
  • 57.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.86
  • 8.96
  • 8.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.82
  • 28.44
  • 30.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
629.24
519.80
21.05%
477.01
437.44
9.05%
650.60
656.54
-0.90%
528.54
507.28
4.19%
Expenses
541.28
446.23
21.30%
406.85
389.82
4.37%
537.15
567.26
-5.31%
454.86
443.84
2.48%
EBITDA
87.96
73.57
19.56%
70.16
47.62
47.33%
113.45
89.28
27.07%
73.68
63.44
16.14%
EBIDTM
13.98%
14.15%
14.71%
10.89%
17.44%
13.60%
13.94%
12.51%
Other Income
4.54
1.87
142.78%
3.88
2.82
37.59%
2.26
8.28
-72.71%
5.73
1.36
321.32%
Interest
7.12
4.38
62.56%
3.91
4.04
-3.22%
4.20
4.32
-2.78%
0.48
6.79
-92.93%
Depreciation
19.24
14.17
35.78%
16.06
13.63
17.83%
15.19
12.19
24.61%
14.14
13.30
6.32%
PBT
66.14
56.89
16.26%
54.07
32.77
65.00%
96.32
80.07
20.29%
64.79
44.71
44.91%
Tax
19.59
17.05
14.90%
15.68
7.37
112.75%
29.97
23.81
25.87%
18.06
11.93
51.38%
PAT
46.55
39.84
16.84%
38.39
25.40
51.14%
66.35
56.26
17.93%
46.73
32.78
42.56%
PATM
7.40%
7.66%
8.05%
5.81%
10.20%
8.57%
8.84%
6.46%
EPS
3.78
3.27
15.60%
3.12
2.07
50.72%
5.42
4.62
17.32%
3.87
2.70
43.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
2,285.39
2,106.01
1,894.67
1,677.81
1,429.91
1,079.64
825.20
582.69
411.25
290.37
192.66
Net Sales Growth
7.75%
11.15%
12.93%
17.34%
32.44%
30.83%
41.62%
41.69%
41.63%
50.72%
 
Cost Of Goods Sold
1,478.47
1,383.37
1,303.49
1,205.21
1,048.90
774.71
582.43
412.35
295.53
201.64
131.93
Gross Profit
806.92
722.64
591.18
472.60
381.01
304.93
242.77
170.34
115.73
88.73
60.73
GP Margin
35.31%
34.31%
31.20%
28.17%
26.65%
28.24%
29.42%
29.23%
28.14%
30.56%
31.52%
Total Expenditure
1,940.14
1,789.21
1,630.86
1,470.23
1,261.62
924.51
709.94
499.99
355.95
248.67
170.80
Power & Fuel Cost
-
53.25
43.54
36.01
28.88
20.45
19.49
14.56
9.99
6.99
4.65
% Of Sales
-
2.53%
2.30%
2.15%
2.02%
1.89%
2.36%
2.50%
2.43%
2.41%
2.41%
Employee Cost
-
106.49
88.66
75.00
48.05
24.45
20.66
15.15
10.68
8.34
6.15
% Of Sales
-
5.06%
4.68%
4.47%
3.36%
2.26%
2.50%
2.60%
2.60%
2.87%
3.19%
Manufacturing Exp.
-
47.66
44.19
35.44
27.27
23.68
8.79
6.63
5.16
8.60
3.99
% Of Sales
-
2.26%
2.33%
2.11%
1.91%
2.19%
1.07%
1.14%
1.25%
2.96%
2.07%
General & Admin Exp.
-
45.65
44.72
38.22
28.23
16.50
20.69
15.50
11.64
9.13
6.66
% Of Sales
-
2.17%
2.36%
2.28%
1.97%
1.53%
2.51%
2.66%
2.83%
3.14%
3.46%
Selling & Distn. Exp.
-
148.05
103.37
73.55
77.43
59.18
53.61
33.97
22.48
13.54
9.26
% Of Sales
-
7.03%
5.46%
4.38%
5.42%
5.48%
6.50%
5.83%
5.47%
4.66%
4.81%
Miscellaneous Exp.
-
4.75
2.89
6.79
2.85
5.52
4.27
1.82
0.48
0.43
9.26
% Of Sales
-
0.23%
0.15%
0.40%
0.20%
0.51%
0.52%
0.31%
0.12%
0.15%
4.24%
EBITDA
345.25
316.80
263.81
207.58
168.29
155.13
115.26
82.70
55.30
41.70
21.86
EBITDA Margin
15.11%
15.04%
13.92%
12.37%
11.77%
14.37%
13.97%
14.19%
13.45%
14.36%
11.35%
Other Income
16.41
12.68
9.12
2.33
3.10
2.44
1.87
3.81
1.29
5.24
5.69
Interest
15.71
21.58
18.40
30.24
25.45
31.12
19.18
22.76
4.44
4.92
5.31
Depreciation
64.63
57.13
50.20
41.79
36.42
21.91
18.12
13.79
10.76
8.61
6.18
PBT
281.32
250.77
204.34
137.88
109.52
104.53
79.83
49.97
41.39
33.41
16.06
Tax
83.30
72.45
56.16
29.56
31.34
25.24
18.85
10.51
8.55
5.69
2.06
Tax Rate
29.61%
28.89%
27.62%
21.57%
28.62%
24.15%
23.61%
21.03%
20.66%
17.03%
12.83%
PAT
198.02
177.75
147.29
106.50
75.89
78.92
60.61
39.49
32.84
27.72
14.00
PAT before Minority Interest
196.76
178.32
147.19
107.49
78.17
79.30
60.98
39.46
32.84
27.72
14.00
Minority Interest
-1.26
-0.57
0.10
-0.99
-2.28
-0.38
-0.37
0.03
0.00
0.00
0.00
PAT Margin
8.66%
8.44%
7.77%
6.35%
5.31%
7.31%
7.34%
6.78%
7.99%
9.55%
7.27%
PAT Growth
28.35%
20.68%
38.30%
40.33%
-3.84%
30.21%
53.48%
20.25%
18.47%
98.00%
 
Unadjusted EPS
16.19
14.62
12.08
8.49
6.64
7.02
10.79
17.57
14.61
12.33
12.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,018.24
846.85
708.35
618.78
315.32
241.38
184.06
147.63
117.66
92.56
Share Capital
11.98
11.98
11.97
11.84
11.24
11.24
11.24
11.24
11.24
11.24
Total Reserves
1,004.75
834.86
696.15
606.94
304.08
230.14
172.83
136.40
106.42
81.33
Non-Current Liabilities
152.04
149.33
152.79
140.36
92.53
72.53
66.24
33.54
42.94
40.72
Secured Loans
92.61
119.27
130.63
121.28
80.61
64.36
63.25
31.91
41.26
38.95
Unsecured Loans
24.80
2.64
0.00
0.00
0.00
0.00
1.53
0.00
0.00
0.09
Long Term Provisions
1.63
1.11
0.98
1.09
0.10
0.00
0.00
0.00
0.00
0.00
Current Liabilities
491.24
453.17
427.10
389.63
285.79
244.17
237.35
155.61
100.68
63.36
Trade Payables
349.08
287.05
316.27
267.33
184.88
170.50
170.99
114.55
97.98
51.20
Other Current Liabilities
125.26
118.22
108.94
96.61
76.53
50.62
50.72
28.70
0.38
0.70
Short Term Borrowings
5.58
40.48
0.00
17.44
17.73
1.22
3.60
2.41
0.00
0.00
Short Term Provisions
11.32
7.42
1.89
8.25
6.65
21.84
12.04
9.94
2.31
11.47
Total Liabilities
1,675.03
1,461.62
1,301.45
1,165.30
694.36
558.42
487.62
336.79
261.28
196.64
Net Block
842.47
741.20
645.08
556.84
289.30
214.96
164.04
108.54
92.26
83.20
Gross Block
990.38
829.95
686.96
697.01
377.10
280.78
211.87
142.56
115.65
98.08
Accumulated Depreciation
147.91
88.75
41.88
140.17
87.79
65.82
46.88
33.06
22.42
14.88
Non Current Assets
932.08
785.25
687.80
597.23
307.81
234.76
181.16
127.38
98.73
89.52
Capital Work in Progress
73.13
24.98
14.94
26.83
8.20
11.99
12.96
10.40
6.44
6.31
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
16.11
17.67
25.55
11.02
9.76
7.79
4.14
6.08
0.00
0.00
Other Non Current Assets
0.36
1.40
2.22
2.54
0.55
0.01
0.02
0.03
0.00
0.00
Current Assets
742.95
676.36
613.65
568.08
386.56
323.66
306.46
209.40
162.55
107.12
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
357.24
272.10
277.32
265.55
194.97
150.47
127.06
86.93
70.25
49.80
Sundry Debtors
306.73
338.50
227.12
232.72
145.08
106.29
103.16
77.93
67.59
40.94
Cash & Bank
43.65
18.19
49.92
11.52
0.96
11.52
35.51
10.23
4.29
2.26
Other Current Assets
35.33
9.70
7.89
9.31
45.55
55.39
40.73
34.31
20.41
14.13
Short Term Loans & Adv.
25.83
37.88
51.41
48.97
42.97
54.17
39.30
33.09
20.41
14.13
Net Current Assets
251.71
223.19
186.55
178.45
100.77
79.49
69.11
53.79
61.87
43.76
Total Assets
1,675.03
1,461.61
1,301.45
1,165.31
694.37
558.42
487.62
336.78
261.28
196.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
281.85
114.19
225.75
116.98
67.43
64.80
85.11
50.07
24.50
16.69
PBT
248.11
200.73
131.50
109.52
104.53
79.83
49.97
41.39
33.41
16.06
Adjustment
80.55
63.92
80.71
64.55
51.99
38.07
36.57
15.09
9.24
8.85
Changes in Working Capital
16.06
-106.75
42.76
-30.64
-66.22
-43.97
7.71
2.25
-12.94
-6.48
Cash after chg. in Working capital
344.72
157.90
254.97
143.42
90.31
73.93
94.25
58.73
29.70
18.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-62.87
-43.71
-29.21
-26.45
-22.88
-9.13
-9.15
-8.66
-5.20
-1.74
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
-185.27
-157.98
-202.92
-343.49
-91.13
-66.49
-67.98
-37.43
-17.50
-39.38
Net Fixed Assets
-132.93
-98.50
21.84
-59.91
-84.83
-66.87
-68.65
-28.72
-17.64
Net Investments
-1.68
0.48
-64.91
-260.81
-8.75
0.00
-1.82
-0.05
0.00
Others
-50.66
-59.96
-159.85
-22.77
2.45
0.38
2.49
-8.66
0.14
Cash from Financing Activity
-71.11
12.05
15.65
237.07
13.14
-22.28
8.16
-6.70
-4.96
-0.93
Net Cash Inflow / Outflow
25.46
-31.74
38.48
10.56
-10.56
-23.97
25.28
5.94
2.04
-23.63
Opening Cash & Equivalents
18.02
49.76
11.28
0.96
11.52
35.51
10.23
4.29
2.26
25.88
Closing Cash & Equivalent
43.49
18.02
49.76
11.52
0.96
11.52
35.51
10.23
4.29
2.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
84.79
70.61
59.03
52.18
27.95
21.37
16.27
13.03
10.36
8.13
ROA
11.37%
10.65%
8.72%
8.41%
12.66%
11.66%
9.57%
10.98%
12.11%
7.12%
ROE
19.16%
18.96%
16.23%
16.78%
28.61%
28.83%
23.97%
24.99%
26.68%
15.33%
ROCE
23.88%
22.42%
19.41%
21.15%
34.41%
32.51%
30.87%
26.02%
26.61%
16.39%
Fixed Asset Turnover
2.35
2.80
2.71
2.90
3.58
3.67
3.53
3.39
2.85
2.09
Receivable days
55.05
48.52
44.77
44.29
38.92
42.30
52.82
60.75
65.00
73.01
Inventory Days
53.70
47.13
52.85
53.98
53.49
56.05
62.42
65.61
71.91
88.82
Payable days
34.92
34.28
26.40
24.84
28.95
37.54
44.16
53.45
44.83
28.76
Cash Conversion Cycle
73.83
61.38
71.22
73.43
63.46
60.81
71.07
72.91
92.08
133.07
Total Debt/Equity
0.19
0.27
0.28
0.33
0.45
0.38
0.51
0.33
0.35
0.43
Interest Cover
12.62
12.05
5.53
5.30
4.36
5.16
3.20
10.32
7.79
4.02

News Update:


  • Astral Poly Technik - Quarterly Results
    14th Nov 2018, 15:50 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.