Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Plastic Products

Rating :
58/99

BSE: 526423 | NSE: KRITIIND

35.05
0.25 (0.72%)
20-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  35.50
  •  37.00
  •  35.05
  •  34.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11503
  •  4.03
  •  62.80
  •  29.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 178.32
  • 15.32
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 230.08
  • 0.42%
  • 2.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.76%
  • 0.00%
  • 29.75%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.39
  • 3.61
  • -2.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.79
  • 2.96
  • -4.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.50
  • -7.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.39
  • 14.41
  • 19.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.52
  • 1.88
  • 2.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.64
  • 5.65
  • 7.36

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
Net Sales
-
446.29
387.56
479.77
379.98
369.97
332.26
302.52
276.67
403.55
Net Sales Growth
-
15.15%
-19.22%
26.26%
2.71%
11.35%
9.83%
9.34%
-31.44%
 
Cost Of Goods Sold
-
353.32
300.97
376.38
309.16
297.75
264.07
230.07
218.30
317.99
Gross Profit
-
92.97
86.59
103.39
70.83
72.23
68.19
72.45
58.37
85.56
GP Margin
-
20.83%
22.34%
21.55%
18.64%
19.52%
20.52%
23.95%
21.10%
21.20%
Total Expenditure
-
416.48
358.62
442.14
360.16
344.65
308.73
279.30
256.76
374.19
Power & Fuel Cost
-
15.50
13.08
14.24
10.76
10.11
9.28
8.64
7.37
10.53
% Of Sales
-
3.47%
3.37%
2.97%
2.83%
2.73%
2.79%
2.86%
2.66%
2.61%
Employee Cost
-
17.35
17.80
16.98
16.52
15.16
14.23
13.01
10.60
10.60
% Of Sales
-
3.89%
4.59%
3.54%
4.35%
4.10%
4.28%
4.30%
3.83%
2.63%
Manufacturing Exp.
-
5.99
6.68
6.86
7.97
6.45
5.53
13.29
9.06
17.19
% Of Sales
-
1.34%
1.72%
1.43%
2.10%
1.74%
1.66%
4.39%
3.27%
4.26%
General & Admin Exp.
-
7.60
6.78
8.17
5.44
5.95
5.52
4.11
3.59
4.18
% Of Sales
-
1.70%
1.75%
1.70%
1.43%
1.61%
1.66%
1.36%
1.30%
1.04%
Selling & Distn. Exp.
-
15.65
11.66
17.63
8.54
8.01
8.21
8.11
7.03
11.94
% Of Sales
-
3.51%
3.01%
3.67%
2.25%
2.17%
2.47%
2.68%
2.54%
2.96%
Miscellaneous Exp.
-
1.08
1.65
1.88
1.78
1.22
1.89
2.08
0.81
1.76
% Of Sales
-
0.24%
0.43%
0.39%
0.47%
0.33%
0.57%
0.69%
0.29%
0.44%
EBITDA
-
29.81
28.94
37.63
19.82
25.32
23.53
23.22
19.91
29.36
EBITDA Margin
-
6.68%
7.47%
7.84%
5.22%
6.84%
7.08%
7.68%
7.20%
7.28%
Other Income
-
3.01
1.43
1.71
1.47
1.16
1.87
1.67
2.07
1.40
Interest
-
13.02
12.75
16.59
13.27
14.21
14.04
12.16
9.77
13.74
Depreciation
-
5.91
5.14
4.42
4.51
5.09
4.86
4.27
3.42
4.57
PBT
-
13.89
12.48
18.33
3.51
7.18
6.50
8.46
8.79
12.46
Tax
-
4.70
4.33
7.57
1.43
2.85
2.76
2.70
3.15
3.03
Tax Rate
-
33.84%
34.70%
41.30%
40.74%
39.69%
42.46%
31.91%
35.84%
24.32%
PAT
-
9.19
8.15
10.76
2.08
4.34
3.74
5.76
5.64
9.43
PAT before Minority Interest
-
9.19
8.15
10.76
2.08
4.34
3.74
5.76
5.64
9.43
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
2.06%
2.10%
2.24%
0.55%
1.17%
1.13%
1.90%
2.04%
2.34%
PAT Growth
-
12.76%
-24.26%
417.31%
-52.07%
16.04%
-35.07%
2.13%
-40.19%
 
Unadjusted EPS
-
1.85
1.64
2.17
0.42
0.87
0.75
1.16
1.14
1.60

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
Shareholder's Funds
76.22
67.04
59.81
50.13
48.44
44.97
42.10
37.20
32.42
Share Capital
4.96
4.96
4.96
4.96
4.96
4.96
4.96
4.96
4.96
Total Reserves
71.26
62.08
54.85
45.17
43.48
40.01
37.14
32.24
27.46
Non-Current Liabilities
26.78
26.93
30.37
23.69
17.40
17.72
18.35
16.12
43.90
Secured Loans
13.30
14.91
19.53
14.19
8.48
9.23
10.65
8.79
34.92
Unsecured Loans
0.00
0.00
0.00
0.00
1.84
1.62
1.32
1.56
3.68
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
151.83
149.50
132.76
115.79
154.59
146.75
123.88
119.17
70.14
Trade Payables
93.35
79.14
78.10
73.46
114.37
102.69
73.55
84.07
59.81
Other Current Liabilities
13.38
22.53
12.40
13.99
11.99
12.82
20.78
10.75
7.33
Short Term Borrowings
41.12
43.41
35.08
27.04
24.29
27.70
25.79
20.49
0.00
Short Term Provisions
3.99
4.43
7.19
1.30
3.95
3.53
3.75
3.87
3.00
Total Liabilities
254.83
243.47
222.94
189.61
220.43
209.44
184.33
172.49
146.46
Net Block
83.46
78.91
60.43
56.47
52.24
51.18
48.18
41.36
36.65
Gross Block
94.45
83.99
109.89
102.16
92.92
86.89
79.02
67.95
59.83
Accumulated Depreciation
10.99
5.09
49.47
45.70
40.68
35.70
30.84
26.59
23.17
Non Current Assets
86.20
80.87
65.86
61.49
55.07
52.60
50.86
43.13
36.81
Capital Work in Progress
0.49
0.02
3.63
3.49
1.17
0.18
0.80
0.87
0.12
Non Current Investment
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.03
Long Term Loans & Adv.
1.80
1.87
1.78
1.48
1.31
1.23
1.87
0.89
0.00
Other Non Current Assets
0.42
0.05
0.00
0.03
0.34
0.00
0.00
0.00
0.00
Current Assets
168.63
162.61
157.08
128.13
165.36
156.84
133.47
129.36
109.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
97.55
84.31
67.34
68.11
77.69
76.53
75.54
77.16
64.48
Sundry Debtors
42.34
45.17
56.70
32.75
62.15
55.58
37.07
29.87
20.36
Cash & Bank
11.48
8.60
10.32
8.28
8.33
6.60
6.04
5.29
9.04
Other Current Assets
17.26
0.21
0.21
0.52
17.19
18.14
14.83
17.02
15.77
Short Term Loans & Adv.
15.28
24.32
22.50
18.46
14.04
15.07
14.79
17.02
15.66
Net Current Assets
16.80
13.11
24.32
12.33
10.77
10.10
9.59
10.18
39.52
Total Assets
254.83
243.48
222.94
189.62
220.43
209.44
184.33
172.49
146.46

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
Cash From Operating Activity
30.67
26.30
13.04
13.82
27.72
19.97
14.61
14.33
0.00
PBT
13.89
12.48
18.33
3.51
7.18
6.50
8.46
8.79
0.00
Adjustment
17.99
16.81
19.30
16.31
18.15
17.03
14.76
11.12
0.00
Changes in Working Capital
1.52
-0.51
-21.67
-5.41
4.21
-1.65
-6.93
-3.25
0.00
Cash after chg. in Working capital
33.40
28.78
15.96
14.42
29.54
21.88
16.29
16.66
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.74
-2.47
-2.92
-0.60
-1.82
-1.91
-1.68
-2.33
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-11.52
-17.65
-8.77
-10.25
-8.01
-5.91
-9.95
-6.81
0.00
Net Fixed Assets
-10.87
23.85
-8.22
-11.44
-7.02
-7.22
-10.89
-8.84
Net Investments
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.02
Others
-0.65
-41.50
-0.55
1.20
-0.99
1.31
0.94
2.01
Cash from Financing Activity
-17.79
-8.90
-4.19
-3.68
-19.65
-14.02
-4.70
-11.27
0.00
Net Cash Inflow / Outflow
1.35
-0.25
0.07
-0.12
0.06
0.04
-0.04
-3.75
0.00
Opening Cash & Equivalents
0.24
0.49
0.03
0.14
0.08
0.04
0.08
9.04
0.00
Closing Cash & Equivalent
1.60
0.24
0.10
0.03
0.14
0.08
0.04
5.29
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
15.37
13.52
12.06
10.11
9.77
9.07
8.49
7.50
6.54
ROA
3.69%
3.49%
5.21%
1.02%
2.02%
1.90%
3.23%
3.54%
6.44%
ROE
12.84%
12.85%
19.57%
4.23%
9.28%
8.59%
14.54%
16.21%
29.10%
ROCE
19.35%
19.50%
31.90%
17.88%
23.95%
23.34%
25.94%
25.79%
36.89%
Fixed Asset Turnover
5.20
4.46
5.05
4.27
4.56
4.44
4.50
4.73
7.04
Receivable days
34.45
43.01
30.49
41.53
52.42
45.86
36.92
30.34
17.65
Inventory Days
71.60
64.03
46.18
63.81
68.67
75.28
84.22
85.56
55.91
Payable days
73.85
78.30
62.95
96.01
116.33
108.74
98.60
102.75
57.87
Cash Conversion Cycle
32.20
28.74
13.72
9.34
4.75
12.40
22.54
13.15
15.69
Total Debt/Equity
0.83
1.07
1.01
0.97
0.83
1.00
1.05
0.96
1.19
Interest Cover
2.07
1.98
2.10
1.26
1.51
1.46
1.70
1.90
1.91

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.