Nifty
Sensex
:
:
10692.50
35777.60
88.15 (0.83%)
424.99 (1.20%)

Plastic Products

Rating :
51/99

BSE: 500135 | NSE: ESSELPACK

109.00
-1.35 (-1.22%)
20-Feb-2019 | 2:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  117.80
  •  118.55
  •  107.60
  •  110.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  277965
  •  302.98
  •  144.95
  •  84.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,618.09
  • 19.56
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,178.55
  • 1.05%
  • 2.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.04%
  • 11.38%
  • 10.82%
  • FII
  • DII
  • Others
  • 0.03%
  • 3.14%
  • 17.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.65
  • 4.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.59
  • 2.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.87
  • 1.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.86
  • 17.00
  • 20.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.05
  • 2.92
  • 3.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.91
  • 8.30
  • 9.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
694.43
595.05
16.70%
683.47
639.71
6.84%
635.36
583.26
8.93%
628.40
634.43
-0.95%
Expenses
563.15
480.74
17.14%
558.76
507.36
10.13%
523.80
481.39
8.81%
512.18
513.99
-0.35%
EBITDA
131.28
114.31
14.85%
124.71
132.35
-5.77%
111.56
101.87
9.51%
116.22
120.44
-3.50%
EBIDTM
18.90%
19.21%
18.25%
20.69%
17.56%
17.47%
18.49%
18.98%
Other Income
3.30
6.72
-50.89%
5.70
4.82
18.26%
10.24
5.97
71.52%
8.86
5.58
58.78%
Interest
16.09
14.04
14.60%
15.98
13.82
15.63%
13.62
13.50
0.89%
13.55
15.69
-13.64%
Depreciation
47.04
41.42
13.57%
44.99
42.46
5.96%
44.45
40.21
10.54%
42.98
37.90
13.40%
PBT
71.45
60.59
17.92%
69.44
80.89
-14.16%
63.73
54.13
17.74%
68.55
64.16
6.84%
Tax
25.63
20.18
27.01%
20.48
28.26
-27.53%
21.82
19.36
12.71%
21.11
18.62
13.37%
PAT
45.82
40.41
13.39%
48.96
52.63
-6.97%
41.91
34.77
20.53%
47.44
45.54
4.17%
PATM
6.60%
6.79%
7.16%
8.23%
6.60%
5.96%
7.55%
7.18%
EPS
1.44
1.27
13.39%
1.70
1.67
1.80%
1.31
1.09
20.18%
1.42
1.40
1.43%

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
Dec 08
Net Sales
2,641.66
2,423.88
2,302.29
2,127.50
2,322.96
2,126.62
1,831.77
1,583.71
1,408.34
1,682.21
1,291.10
Net Sales Growth
7.72%
5.28%
8.22%
-8.41%
9.23%
16.10%
15.66%
12.45%
-16.28%
30.29%
 
Cost Of Goods Sold
1,142.04
1,036.60
1,007.89
923.52
1,136.22
1,039.54
887.33
761.92
670.22
737.72
580.98
Gross Profit
1,499.62
1,387.28
1,294.40
1,203.98
1,186.73
1,087.09
944.43
821.79
738.12
944.49
710.11
GP Margin
56.77%
57.23%
56.22%
56.59%
51.09%
51.12%
51.56%
51.89%
52.41%
56.15%
55.00%
Total Expenditure
2,157.89
1,959.13
1,880.40
1,723.72
1,932.20
1,772.49
1,518.65
1,327.19
1,161.37
1,396.23
1,162.62
Power & Fuel Cost
-
65.95
68.84
63.73
69.16
64.26
56.26
51.07
42.66
42.59
35.22
% Of Sales
-
2.72%
2.99%
3.00%
2.98%
3.02%
3.07%
3.22%
3.03%
2.53%
2.73%
Employee Cost
-
433.90
405.21
374.38
356.46
330.90
282.27
237.40
209.10
311.40
250.40
% Of Sales
-
17.90%
17.60%
17.60%
15.35%
15.56%
15.41%
14.99%
14.85%
18.51%
19.39%
Manufacturing Exp.
-
238.09
226.62
217.04
213.86
200.32
163.79
162.80
145.43
166.68
125.54
% Of Sales
-
9.82%
9.84%
10.20%
9.21%
9.42%
8.94%
10.28%
10.33%
9.91%
9.72%
General & Admin Exp.
-
69.97
73.99
49.93
57.48
52.23
55.17
45.96
43.94
68.91
57.54
% Of Sales
-
2.89%
3.21%
2.35%
2.47%
2.46%
3.01%
2.90%
3.12%
4.10%
4.46%
Selling & Distn. Exp.
-
78.71
67.77
63.75
69.22
58.10
46.69
35.70
34.30
43.49
42.16
% Of Sales
-
3.25%
2.94%
3.00%
2.98%
2.73%
2.55%
2.25%
2.44%
2.59%
3.27%
Miscellaneous Exp.
-
35.91
30.08
31.37
29.78
27.15
27.14
32.34
15.73
25.44
42.16
% Of Sales
-
1.48%
1.31%
1.47%
1.28%
1.28%
1.48%
2.04%
1.12%
1.51%
5.48%
EBITDA
483.77
464.75
421.89
403.78
390.76
354.13
313.12
256.52
246.97
285.98
128.48
EBITDA Margin
18.31%
19.17%
18.32%
18.98%
16.82%
16.65%
17.09%
16.20%
17.54%
17.00%
9.95%
Other Income
28.10
26.37
35.30
23.82
20.96
22.38
25.51
19.69
31.11
48.14
25.82
Interest
59.24
54.91
58.12
60.91
79.36
81.37
91.21
84.14
85.07
128.02
91.99
Depreciation
179.46
167.07
141.48
123.16
131.79
125.76
126.17
117.00
106.96
132.87
111.99
PBT
273.17
269.14
257.59
243.53
200.57
169.37
121.25
75.08
86.05
73.24
-49.68
Tax
89.04
88.91
78.69
77.57
61.05
56.91
44.30
22.33
33.84
38.57
34.56
Tax Rate
32.60%
33.66%
28.80%
31.55%
29.62%
33.75%
35.16%
30.27%
41.51%
37.30%
-71.26%
PAT
184.13
172.64
189.27
165.26
140.32
107.84
78.72
48.92
44.73
58.56
-89.09
PAT before Minority Interest
181.47
175.25
194.55
168.28
145.04
111.70
81.68
51.43
47.68
64.82
-83.06
Minority Interest
-2.66
-2.61
-5.28
-3.02
-4.72
-3.86
-2.96
-2.51
-2.95
-6.26
-6.03
PAT Margin
6.97%
7.12%
8.22%
7.77%
6.04%
5.07%
4.30%
3.09%
3.18%
3.48%
-6.90%
PAT Growth
6.22%
-8.79%
14.53%
17.77%
30.12%
36.99%
60.92%
9.37%
-23.62%
-
 
Unadjusted EPS
5.87
10.92
12.12
10.83
8.95
6.87
5.15
3.92
3.02
3.83
-5.64

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
Dec 08
Shareholder's Funds
1,250.59
1,038.99
964.78
782.97
705.85
944.67
883.67
817.88
760.85
699.18
Share Capital
31.45
31.43
31.42
31.42
31.41
31.41
31.31
31.31
31.31
31.31
Total Reserves
1,215.81
1,000.31
926.14
751.55
674.44
913.25
852.25
786.57
729.54
667.87
Non-Current Liabilities
503.04
659.98
592.49
671.60
660.82
564.75
439.61
468.58
843.44
1,037.53
Secured Loans
340.40
532.45
497.33
607.10
615.07
484.19
323.58
333.60
519.50
499.69
Unsecured Loans
108.82
72.51
56.11
36.33
29.83
59.50
99.37
138.18
320.26
531.73
Long Term Provisions
23.59
23.30
19.40
13.27
11.33
22.77
25.07
5.09
0.00
0.00
Current Liabilities
691.24
544.97
442.68
647.30
718.40
654.91
762.67
589.91
197.37
220.46
Trade Payables
188.42
147.32
128.19
161.12
182.99
115.79
118.95
134.63
165.80
188.06
Other Current Liabilities
327.18
287.66
215.29
294.62
331.25
299.47
301.95
247.41
16.38
14.52
Short Term Borrowings
145.05
86.88
66.84
141.41
167.85
212.51
300.76
183.06
0.00
0.00
Short Term Provisions
30.59
23.11
32.36
50.15
36.32
27.14
41.01
24.82
15.19
17.88
Total Liabilities
2,449.17
2,249.66
2,008.09
2,109.95
2,092.62
2,170.36
2,093.49
1,882.90
1,809.99
1,973.73
Net Block
1,184.16
1,179.46
924.17
887.23
898.15
1,131.83
1,122.95
993.22
973.04
1,122.06
Gross Block
1,783.35
1,577.90
1,047.02
2,552.72
2,438.48
2,510.17
2,351.66
1,974.59
1,847.26
1,892.49
Accumulated Depreciation
599.19
398.44
122.85
1,665.48
1,540.33
1,378.35
1,228.71
981.37
874.22
770.43
Non Current Assets
1,315.18
1,285.68
1,086.43
1,078.63
1,047.60
1,281.15
1,267.03
1,104.31
1,078.71
1,209.57
Capital Work in Progress
41.66
19.33
57.10
88.76
35.53
48.50
39.43
28.35
58.01
42.26
Non Current Investment
13.10
15.26
30.38
45.75
45.44
46.37
44.64
49.88
47.66
45.26
Long Term Loans & Adv.
72.09
68.15
72.85
56.56
59.47
43.67
52.86
32.39
0.00
0.00
Other Non Current Assets
4.17
3.48
1.93
0.32
9.02
10.78
7.15
0.47
0.00
0.00
Current Assets
1,133.99
963.98
921.66
1,023.05
1,045.03
889.21
826.46
771.84
723.30
758.96
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
286.39
245.98
198.67
231.76
224.90
206.60
198.05
211.06
164.31
207.94
Sundry Debtors
459.04
376.62
331.22
375.76
367.51
300.24
250.07
218.19
202.11
201.99
Cash & Bank
173.58
102.84
84.42
116.41
141.60
94.30
90.61
64.07
94.38
81.74
Other Current Assets
214.98
15.20
12.12
26.51
311.02
288.08
287.74
278.52
262.50
267.28
Short Term Loans & Adv.
197.70
223.34
295.23
272.61
270.58
247.31
259.14
259.07
250.22
251.86
Net Current Assets
442.75
419.01
478.98
375.75
326.62
234.30
63.79
181.92
525.92
538.50
Total Assets
2,449.17
2,249.66
2,008.09
2,109.94
2,092.63
2,170.36
2,093.49
1,882.91
1,810.01
1,973.73

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
Dec 08
Cash From Operating Activity
343.69
368.68
360.83
313.55
257.07
168.83
195.23
173.10
233.71
-30.31
PBT
263.12
274.29
250.69
206.09
168.61
125.98
85.28
82.92
73.24
-49.68
Adjustment
212.79
121.41
145.88
176.74
164.49
170.58
161.69
167.57
207.45
162.07
Changes in Working Capital
-53.89
49.41
47.52
-32.75
-26.23
-90.79
-18.00
-36.87
6.44
-118.55
Cash after chg. in Working capital
422.02
445.11
444.09
350.09
306.87
205.78
228.97
213.63
287.12
-6.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-78.33
-76.43
-83.26
-36.06
-49.80
-36.95
-33.73
-40.53
-53.41
-24.16
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
-155.97
-300.96
-45.53
-145.47
-212.87
-89.53
-159.25
-62.37
94.47
-152.26
Net Fixed Assets
-60.48
-100.40
477.09
-63.91
-78.07
-41.30
-129.69
-47.14
-22.84
-33.16
Net Investments
1.66
-0.22
70.41
279.17
-6.43
0.00
5.06
4.81
1.03
0.00
Others
-97.15
-200.34
-593.03
-360.73
-128.37
-48.23
-34.62
-20.04
116.28
-119.10
Cash from Financing Activity
-154.01
-76.23
-319.96
-167.82
-32.93
-106.58
-9.03
-127.08
-307.02
209.17
Net Cash Inflow / Outflow
33.71
-8.51
-4.66
0.26
11.27
-27.28
26.95
-16.34
21.16
26.60
Opening Cash & Equivalents
82.03
68.73
73.39
74.60
63.33
90.61
60.71
77.05
81.74
55.14
Closing Cash & Equivalent
115.74
82.03
68.73
74.86
74.60
63.33
87.67
60.71
94.38
81.74

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Dec 08
Book Value (Rs.)
39.66
32.83
30.48
24.62
22.43
30.03
28.17
25.90
24.04
22.16
ROA
7.46%
9.14%
8.17%
6.90%
5.24%
3.83%
2.59%
2.58%
3.43%
-4.41%
ROE
15.38%
19.56%
19.44%
19.63%
13.56%
8.95%
6.07%
6.10%
8.96%
-10.99%
ROCE
16.70%
18.87%
18.00%
16.48%
13.76%
11.67%
9.18%
10.37%
13.95%
2.68%
Fixed Asset Turnover
1.46
1.82
1.23
0.96
0.89
0.77
0.75
0.75
0.92
0.73
Receivable days
62.34
54.10
58.50
56.65
55.63
53.32
52.45
53.25
43.08
49.25
Inventory Days
39.71
33.98
35.61
34.80
35.95
39.21
45.82
47.56
39.69
54.77
Payable days
26.10
21.88
25.77
27.17
24.93
21.17
24.04
36.74
39.16
55.38
Cash Conversion Cycle
75.95
66.20
68.34
64.27
66.65
71.37
74.22
64.07
43.62
48.64
Total Debt/Equity
0.59
0.77
0.74
1.24
1.45
1.02
1.06
1.00
1.12
1.49
Interest Cover
5.81
5.70
5.04
3.60
3.07
2.38
1.88
1.96
1.81
0.47

News Update:


  • Essel Propack receives Rs 40 crore from Inter corporate deposit
    19th Feb 2019, 16:24 PM

    The company has already received Rs 25.30 crore in last month

    Read More
  • Essel Propack inaugurates first Greenfield unit in Assam
    11th Feb 2019, 08:59 AM

    The total investment in the unit will be of Rs 192 crore for a capacity of 750 million tubes

    Read More
  • Essel Propack receiving Inter Corporate Deposit
    15th Jan 2019, 15:45 PM

    The company has already received an amount of Rs 25.30 crore towards part repayment of the amount along with interest due

    Read More
  • Essel Group in talks to raise upto $400 million: Report
    10th Jan 2019, 10:22 AM

    The group will raise funds to refinance a part of the promoter debt which will mature over the next few quarters

    Read More
  • Essel Propack launches new generation extrusion laminator at Vasind plant
    8th Jan 2019, 11:00 AM

    This new addition shall increase the lamination capacity by 25Mn.sq.mtrs from existing 55Mn.sq.mtrs p.a.

    Read More
  • Essel Propack to raise Rs 35 crore via CP
    2nd Jan 2019, 15:00 PM

    The date of issue is January 04, 2019 with a tenure of 69 days

    Read More
  • Essel Propack redeems commercial paper worth Rs 40 crore
    28th Dec 2018, 14:38 PM

    The company has redeemed Commercial papers on December 28, 2018

    Read More
  • Essel Propack issuing commercial papers worth Rs 50 crore
    10th Dec 2018, 11:00 AM

    The CPs for Rs 50 crore with date of maturity as December 13, 2018 will be redeemed as per the terms

    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.