Nifty
Sensex
:
:
10805.45
35962.93
13.90 (0.13%)
33.29 (0.09%)

Plastic Products

Rating :
47/99

BSE: 500135 | NSE: ESSELPACK

103.95
-2.30 (-2.16%)
14-Dec-2018 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  105.15
  •  107.50
  •  103.00
  •  106.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  53261
  •  55.36
  •  150.00
  •  84.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,285.59
  • 18.30
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,846.05
  • 1.15%
  • 2.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.14%
  • 0.00%
  • 10.57%
  • FII
  • DII
  • Others
  • 0.02%
  • 3.83%
  • 28.44%

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
  • 14.81
  • 16.57
  • 20.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.02
  • 2.84
  • 3.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.87
  • 8.17
  • 9.22

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
683.47
639.71
6.84%
635.36
583.26
8.93%
628.40
634.43
-0.95%
595.05
607.50
-2.05%
Expenses
558.76
507.36
10.13%
523.80
481.39
8.81%
512.18
513.99
-0.35%
480.74
515.00
-6.65%
EBITDA
124.71
132.35
-5.77%
111.56
101.87
9.51%
116.22
120.44
-3.50%
114.31
92.50
23.58%
EBIDTM
18.25%
20.69%
17.56%
17.47%
18.49%
18.98%
19.21%
15.23%
Other Income
5.70
4.82
18.26%
10.24
5.97
71.52%
8.86
5.58
58.78%
6.72
20.49
-67.20%
Interest
15.98
13.82
15.63%
13.62
13.50
0.89%
13.55
15.69
-13.64%
14.04
15.19
-7.57%
Depreciation
44.99
42.46
5.96%
44.45
40.21
10.54%
42.98
37.90
13.40%
41.42
39.17
5.74%
PBT
69.44
80.89
-14.16%
63.73
54.13
17.74%
68.55
64.16
6.84%
60.59
58.63
3.34%
Tax
20.48
28.26
-27.53%
21.82
19.36
12.71%
21.11
18.62
13.37%
20.18
18.60
8.49%
PAT
48.96
52.63
-6.97%
41.91
34.77
20.53%
47.44
45.54
4.17%
40.41
40.03
0.95%
PATM
7.16%
8.23%
6.60%
5.96%
7.55%
7.18%
6.79%
6.59%
EPS
1.70
1.67
1.80%
1.31
1.09
20.18%
1.42
1.40
1.43%
1.27
1.21
4.96%

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
2,542.28
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
3.14%
5.28%
8.22%
-8.41%
9.23%
16.10%
15.66%
12.45%
-16.28%
30.29%
 
Cost Of Goods Sold
1,093.58
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
1,448.70
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
56.98%
57.23%
56.22%
56.59%
51.09%
51.12%
51.56%
51.89%
52.41%
56.15%
55.00%
Total Expenditure
2,075.48
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
466.80
464.75
421.89
403.78
390.76
354.13
313.12
256.52
246.97
285.98
128.48
EBITDA Margin
18.36%
19.17%
18.32%
18.98%
16.82%
16.65%
17.09%
16.20%
17.54%
17.00%
9.95%
Other Income
31.52
26.37
35.30
23.82
20.96
22.38
25.51
19.69
31.11
48.14
25.82
Interest
57.19
54.91
58.12
60.91
79.36
81.37
91.21
84.14
85.07
128.02
91.99
Depreciation
173.84
167.07
141.48
123.16
131.79
125.76
126.17
117.00
106.96
132.87
111.99
PBT
262.31
269.14
257.59
243.53
200.57
169.37
121.25
75.08
86.05
73.24
-49.68
Tax
83.59
88.91
78.69
77.57
61.05
56.91
44.30
22.33
33.84
38.57
34.56
Tax Rate
31.87%
33.66%
28.80%
31.55%
29.62%
33.75%
35.16%
30.27%
41.51%
37.30%
-71.26%
PAT
178.72
172.64
189.27
165.26
140.32
107.84
78.72
48.92
44.73
58.56
-89.09
PAT before Minority Interest
176.26
175.25
194.55
168.28
145.04
111.70
81.68
51.43
47.68
64.82
-83.06
Minority Interest
-2.46
-2.61
-5.28
-3.02
-4.72
-3.86
-2.96
-2.51
-2.95
-6.26
-6.03
PAT Margin
7.03%
7.12%
8.22%
7.77%
6.04%
5.07%
4.30%
3.09%
3.18%
3.48%
-6.90%
PAT Growth
3.32%
-8.79%
14.53%
17.77%
30.12%
36.99%
60.92%
9.37%
-23.62%
-
 
Unadjusted EPS
5.70
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 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
  • Essel Propack - Quarterly Results
    1st Nov 2018, 16:24 PM

    Read More
  • Essel Propack issuing commercial papers worth Rs 40 crore
    26th Oct 2018, 14:14 PM

    The CPs for Rs 40 crore with date of maturity as October 30, 2018 will be redeemed as per the terms

    Read More
  • Essel Propack issuing commercial papers worth Rs 60 crore
    11th Sep 2018, 11:45 AM

    The CPs for Rs 60 crore with date of maturity as September 14, 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.