Nifty
Sensex
:
:
10694.85
35609.43
-68.55 (-0.64%)
-165.45 (-0.46%)

Plastic Products

Rating :
63/99

BSE: 500655 | NSE: GARWARPOLY

249.00
-10.60 (-4.08%)
20-Nov-2018 | 1:26PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  257.00
  •  258.00
  •  248.00
  •  259.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15811
  •  39.37
  •  290.00
  •  134.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 603.11
  • 9.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 728.78
  • 0.77%
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.64%
  • 4.19%
  • 28.76%
  • FII
  • DII
  • Others
  • 0.01%
  • 3.73%
  • 2.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -0.29
  • -0.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.42
  • 1.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.29
  • 24.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.42
  • 15.23
  • 15.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.53
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.56
  • 6.78
  • 7.08

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
Sep 09
Net Sales
-
833.34
874.11
857.45
896.29
843.21
777.55
796.40
901.35
513.36
564.58
Net Sales Growth
-
-4.66%
1.94%
-4.33%
6.29%
8.44%
-2.37%
-11.64%
75.58%
-9.07%
 
Cost Of Goods Sold
-
422.69
458.44
449.17
540.50
506.71
437.57
452.47
366.30
148.20
269.95
Gross Profit
-
410.66
415.67
408.29
355.79
336.49
339.98
343.93
535.05
365.15
294.63
GP Margin
-
49.28%
47.55%
47.62%
39.70%
39.91%
43.72%
43.19%
59.36%
71.13%
52.19%
Total Expenditure
-
750.05
801.32
776.40
836.61
774.33
708.69
708.55
616.01
455.11
458.05
Power & Fuel Cost
-
70.64
79.37
83.33
88.97
87.07
90.90
84.22
65.80
31.76
55.04
% Of Sales
-
8.48%
9.08%
9.72%
9.93%
10.33%
11.69%
10.58%
7.30%
6.19%
9.75%
Employee Cost
-
75.66
76.31
70.19
57.96
59.31
52.72
58.00
53.07
20.09
34.18
% Of Sales
-
9.08%
8.73%
8.19%
6.47%
7.03%
6.78%
7.28%
5.89%
3.91%
6.05%
Manufacturing Exp.
-
105.80
106.31
88.30
69.27
59.25
72.50
60.29
77.50
226.51
47.06
% Of Sales
-
12.70%
12.16%
10.30%
7.73%
7.03%
9.32%
7.57%
8.60%
44.12%
8.34%
General & Admin Exp.
-
27.09
28.74
34.52
30.17
19.25
16.18
17.02
16.43
10.77
20.44
% Of Sales
-
3.25%
3.29%
4.03%
3.37%
2.28%
2.08%
2.14%
1.82%
2.10%
3.62%
Selling & Distn. Exp.
-
31.38
31.66
31.05
30.29
23.77
22.98
21.43
23.08
9.93
18.57
% Of Sales
-
3.77%
3.62%
3.62%
3.38%
2.82%
2.96%
2.69%
2.56%
1.93%
3.29%
Miscellaneous Exp.
-
16.80
20.49
19.85
19.46
18.96
15.83
15.12
13.82
7.86
18.57
% Of Sales
-
2.02%
2.34%
2.32%
2.17%
2.25%
2.04%
1.90%
1.53%
1.53%
2.27%
EBITDA
-
83.29
72.79
81.05
59.68
68.88
68.86
87.85
285.34
58.25
106.53
EBITDA Margin
-
9.99%
8.33%
9.45%
6.66%
8.17%
8.86%
11.03%
31.66%
11.35%
18.87%
Other Income
-
5.21
7.73
6.07
26.89
9.72
8.14
14.36
10.10
1.44
2.70
Interest
-
25.03
33.12
43.52
44.13
37.41
29.88
28.73
25.00
16.49
53.01
Depreciation
-
13.63
13.82
16.96
15.20
33.53
39.37
41.75
39.67
16.11
32.51
PBT
-
49.84
33.57
26.65
27.23
7.66
7.75
31.74
230.78
27.08
23.70
Tax
-
16.71
11.13
10.15
9.42
3.59
-15.02
1.10
22.95
0.06
12.27
Tax Rate
-
33.53%
33.15%
38.09%
34.59%
25.86%
-112.85%
3.33%
10.70%
0.22%
51.77%
PAT
-
33.12
22.44
16.50
17.81
10.29
28.33
31.98
191.47
27.02
11.44
PAT before Minority Interest
-
33.12
22.44
16.50
17.81
10.29
28.33
31.98
191.47
27.02
11.44
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
3.97%
2.57%
1.92%
1.99%
1.22%
3.64%
4.02%
21.24%
5.26%
2.03%
PAT Growth
-
47.59%
36.00%
-7.36%
73.08%
-63.68%
-11.41%
-83.30%
608.62%
136.19%
 
Unadjusted EPS
-
14.26
9.66
7.08
7.64
4.41
12.15
13.71
82.12
11.72
4.96

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
Sep 09
Shareholder's Funds
1,291.87
1,253.81
585.47
568.71
607.92
596.68
513.20
485.05
271.65
249.00
Share Capital
23.23
23.23
23.25
23.25
77.71
77.71
77.71
66.98
77.46
77.46
Total Reserves
1,268.64
1,230.58
562.22
545.46
530.21
518.96
435.48
407.34
194.19
171.54
Non-Current Liabilities
84.49
-37.36
80.16
97.23
101.94
99.76
77.89
71.67
318.69
340.39
Secured Loans
129.62
9.15
24.12
48.59
61.11
62.50
20.64
9.98
303.94
325.01
Unsecured Loans
7.49
9.23
10.59
12.03
12.03
12.03
12.03
12.03
0.31
0.93
Long Term Provisions
6.45
5.43
5.02
4.98
4.48
4.09
8.22
7.67
0.00
0.00
Current Liabilities
134.29
374.64
354.34
375.95
379.50
278.24
252.40
233.25
44.22
40.46
Trade Payables
63.04
48.72
44.92
44.24
41.44
31.91
25.78
27.25
15.72
16.25
Other Current Liabilities
45.45
41.58
41.80
45.38
49.71
39.72
37.14
92.50
13.21
10.93
Short Term Borrowings
16.63
273.76
254.32
276.73
279.61
197.94
179.29
85.76
0.00
0.00
Short Term Provisions
9.16
10.59
13.29
9.59
8.74
8.67
10.20
27.76
15.29
13.29
Total Liabilities
1,510.65
1,591.09
1,019.97
1,041.89
1,089.36
974.68
843.49
789.97
634.56
629.85
Net Block
1,226.09
1,230.66
647.68
649.11
561.85
554.72
524.04
539.27
377.04
389.43
Gross Block
1,253.48
1,244.41
1,420.69
1,407.36
1,302.77
1,262.61
1,062.11
1,066.41
864.70
861.37
Accumulated Depreciation
27.39
13.76
640.66
625.90
608.57
575.53
538.07
527.14
487.66
471.94
Non Current Assets
1,279.45
1,287.38
742.83
748.78
732.68
688.45
613.69
605.00
417.13
428.42
Capital Work in Progress
9.73
8.16
5.18
10.70
86.19
39.09
5.75
8.73
3.32
2.22
Non Current Investment
24.22
28.57
0.73
0.73
0.73
0.81
0.81
0.82
36.76
36.76
Long Term Loans & Adv.
19.40
20.00
89.24
88.24
83.90
93.83
83.09
56.18
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
231.20
303.71
277.14
293.11
356.68
286.23
229.80
184.98
217.37
201.28
Current Investments
11.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
94.98
112.56
136.07
137.18
148.89
96.03
117.99
97.26
56.61
60.39
Sundry Debtors
38.62
61.99
40.36
48.44
57.91
43.54
20.12
30.19
104.73
89.53
Cash & Bank
45.80
85.90
60.21
60.01
95.71
102.17
63.64
33.50
15.22
15.82
Other Current Assets
40.18
10.63
9.47
12.05
54.16
44.50
28.05
24.03
40.81
35.54
Short Term Loans & Adv.
35.86
32.64
31.02
35.43
43.42
37.12
21.51
20.19
19.28
13.65
Net Current Assets
96.91
-70.93
-77.20
-82.84
-22.82
7.99
-22.61
-48.28
173.15
160.82
Total Assets
1,510.65
1,591.09
1,019.97
1,041.89
1,089.36
974.68
843.49
789.98
634.56
629.85

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
Sep 09
Cash From Operating Activity
134.28
77.47
101.18
90.70
21.84
48.12
50.42
245.23
44.58
153.85
PBT
49.84
33.57
26.65
27.23
13.88
13.31
33.08
230.78
27.08
23.70
Adjustment
34.31
41.73
58.99
37.31
58.08
56.93
65.39
60.55
33.96
89.39
Changes in Working Capital
60.91
10.19
20.71
33.74
-47.69
-20.62
-40.36
-4.00
-9.73
43.22
Cash after chg. in Working capital
145.05
85.49
106.35
98.28
24.26
49.63
58.11
287.34
51.30
156.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.78
-8.03
-5.17
-7.57
-2.43
-1.50
-7.69
-42.11
-6.72
-2.46
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
-5.29
-12.36
-4.77
-19.84
-77.95
-41.83
-15.15
-70.21
-4.33
-10.92
Net Fixed Assets
-10.60
173.93
-7.68
-28.92
-87.06
-233.77
7.35
-207.03
-4.43
-8.17
Net Investments
-7.27
-27.84
0.00
0.01
0.07
0.00
0.02
35.94
0.00
0.00
Others
12.58
-158.45
2.91
9.07
9.04
191.94
-22.52
100.88
0.10
-2.75
Cash from Financing Activity
-171.71
-40.09
-96.20
-106.57
49.66
32.24
-5.13
-167.54
-40.85
-138.76
Net Cash Inflow / Outflow
-42.72
25.02
0.21
-35.71
-6.46
38.53
30.14
7.48
-0.60
4.17
Opening Cash & Equivalents
84.32
59.30
60.01
95.71
102.17
63.64
33.50
15.22
15.82
11.65
Closing Cash & Equivalent
41.60
84.32
60.21
60.01
95.71
102.17
63.64
33.50
15.22
15.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Sep 09
Book Value (Rs.)
556.06
539.68
208.32
201.12
194.56
189.72
177.56
298.71
74.48
64.59
ROA
2.14%
1.72%
1.60%
1.67%
1.00%
3.12%
3.92%
26.88%
4.27%
1.71%
ROE
2.60%
2.58%
3.47%
3.87%
2.30%
6.63%
8.13%
70.23%
16.90%
7.96%
ROCE
4.94%
5.64%
8.58%
8.26%
6.09%
5.81%
9.41%
41.71%
8.23%
13.52%
Fixed Asset Turnover
0.67
0.69
0.64
0.70
0.69
0.70
0.79
0.98
0.38
0.70
Receivable days
21.81
20.34
17.95
20.56
20.88
14.29
10.99
25.90
106.87
61.13
Inventory Days
44.98
49.40
55.23
55.31
50.40
48.04
47.01
29.54
64.36
44.75
Payable days
28.12
22.22
21.61
19.03
17.54
15.08
13.00
11.80
12.80
14.82
Cash Conversion Cycle
38.67
47.52
51.57
56.85
53.74
47.25
45.00
43.63
158.43
91.06
Total Debt/Equity
0.13
0.25
0.65
0.79
0.76
0.60
0.49
0.42
1.35
1.61
Interest Cover
2.99
2.01
1.61
1.62
1.37
1.45
2.15
9.58
2.64
1.45

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.