Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Plastic Products

Rating :
67/99

BSE: 532830 | NSE: ASTRAL

1234.00
-4.15 (-0.34%)
24-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1240.00
  •  1249.85
  •  1214.00
  •  1238.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31230
  •  385.38
  •  1295.00
  •  816.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,833.00
  • 75.75
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,978.43
  • 0.05%
  • 11.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.48%
  • 2.39%
  • 10.82%
  • FII
  • DII
  • Others
  • 2.55%
  • 5.73%
  • 20.03%

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
  • 51.24
  • 60.47
  • 61.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.41
  • 9.25
  • 9.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.69
  • 30.38
  • 32.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
774.70
650.60
19.07%
633.70
512.29
23.70%
629.24
517.23
21.66%
477.01
437.44
9.05%
Expenses
654.38
537.15
21.82%
540.03
438.61
23.12%
541.28
443.66
22.00%
406.85
389.82
4.37%
EBITDA
120.32
113.45
6.06%
93.67
73.68
27.13%
87.96
73.57
19.56%
70.16
47.62
47.33%
EBIDTM
15.53%
17.44%
14.78%
14.38%
13.98%
14.22%
14.71%
10.89%
Other Income
3.84
2.26
69.91%
3.18
5.73
-44.50%
4.54
1.87
142.78%
3.88
2.82
37.59%
Interest
7.29
4.20
73.57%
0.81
0.48
68.75%
7.12
4.38
62.56%
3.91
4.04
-3.22%
Depreciation
22.38
15.19
47.33%
20.19
14.14
42.79%
19.24
14.17
35.78%
16.06
13.63
17.83%
PBT
94.49
96.32
-1.90%
75.85
64.79
17.07%
66.14
56.89
16.26%
54.07
32.77
65.00%
Tax
29.16
29.97
-2.70%
23.51
18.06
30.18%
19.59
17.05
14.90%
15.68
7.37
112.75%
PAT
65.33
66.35
-1.54%
52.34
46.73
12.01%
46.55
39.84
16.84%
38.39
25.40
51.14%
PATM
8.43%
10.20%
8.26%
9.12%
7.40%
7.70%
8.05%
5.81%
EPS
5.19
5.42
-4.24%
4.40
3.86
13.99%
3.78
3.26
15.95%
3.12
2.07
50.72%

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
2,514.65
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
18.75%
11.15%
12.93%
17.34%
32.44%
30.83%
41.62%
41.69%
41.63%
50.72%
 
Cost Of Goods Sold
1,647.69
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
866.96
722.64
591.18
472.60
381.01
304.93
242.77
170.34
115.73
88.73
60.73
GP Margin
34.48%
34.31%
31.20%
28.17%
26.65%
28.24%
29.42%
29.23%
28.14%
30.56%
31.52%
Total Expenditure
2,142.54
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
372.11
316.80
263.81
207.58
168.29
155.13
115.26
82.70
55.30
41.70
21.86
EBITDA Margin
14.80%
15.04%
13.92%
12.37%
11.77%
14.37%
13.97%
14.19%
13.45%
14.36%
11.35%
Other Income
15.44
12.68
9.12
2.33
3.10
2.44
1.87
3.81
1.29
5.24
5.69
Interest
19.13
21.58
18.40
30.24
25.45
31.12
19.18
22.76
4.44
4.92
5.31
Depreciation
77.87
57.13
50.20
41.79
36.42
21.91
18.12
13.79
10.76
8.61
6.18
PBT
290.55
250.77
204.34
137.88
109.52
104.53
79.83
49.97
41.39
33.41
16.06
Tax
87.94
72.45
56.16
29.56
31.34
25.24
18.85
10.51
8.55
5.69
2.06
Tax Rate
30.27%
28.89%
27.62%
21.57%
28.62%
24.15%
23.61%
21.03%
20.66%
17.03%
12.83%
PAT
202.61
177.75
147.29
106.50
75.89
78.92
60.61
39.49
32.84
27.72
14.00
PAT before Minority Interest
201.08
178.32
147.19
107.49
78.17
79.30
60.98
39.46
32.84
27.72
14.00
Minority Interest
-1.53
-0.57
0.10
-0.99
-2.28
-0.38
-0.37
0.03
0.00
0.00
0.00
PAT Margin
8.06%
8.44%
7.77%
6.35%
5.31%
7.31%
7.34%
6.78%
7.99%
9.55%
7.27%
PAT Growth
13.62%
20.68%
38.30%
40.33%
-3.84%
30.21%
53.48%
20.25%
18.47%
98.00%
 
Unadjusted EPS
16.49
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 to raise Rs 100 crore via NCDs
    21st May 2019, 09:47 AM

    The Board of Directors of the Company at its meeting held on May 20, 2019 has approved the same

    Read More
  • NCLT sanctions scheme of amalgamation of Rex Polyextrusion with Astral Poly Technik
    6th May 2019, 12:03 PM

    NCLT has sanctioned Scheme of Amalgamation vide order dated May 02, 2019

    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.