Nifty
Sensex
:
:
10600.05
35199.80
-56.15 (-0.53%)
-274.71 (-0.77%)

Plastic Products

Rating :
54/99

BSE: 533080 | NSE: MOLDTKPAC

258.15
2.10 (0.82%)
21-Nov-2018 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  260.80
  •  262.00
  •  255.00
  •  256.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20164
  •  52.05
  •  374.00
  •  246.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 701.14
  • 24.38
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 807.09
  • 1.56%
  • 4.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.53%
  • 1.37%
  • 38.41%
  • FII
  • DII
  • Others
  • 0.07%
  • 11.04%
  • 13.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.96
  • 6.00
  • 7.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.32
  • 16.47
  • 6.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.43
  • 28.43
  • 4.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.52
  • 25.02
  • 26.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.00
  • 3.05
  • 4.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.71
  • 9.88
  • 12.79

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
100.49
78.98
27.23%
102.28
98.55
3.78%
94.56
89.72
5.39%
84.95
76.26
11.40%
Expenses
83.89
65.04
28.98%
84.46
82.73
2.09%
78.07
76.69
1.80%
69.81
66.64
4.76%
EBITDA
16.60
13.94
19.08%
17.82
15.82
12.64%
16.50
13.03
26.63%
15.14
9.62
57.38%
EBIDTM
16.52%
17.65%
17.42%
16.06%
17.44%
14.52%
17.82%
12.61%
Other Income
0.51
0.23
121.74%
0.43
0.39
10.26%
0.24
0.22
9.09%
0.22
0.47
-53.19%
Interest
1.74
0.90
93.33%
1.63
1.08
50.93%
1.47
0.76
93.42%
1.15
0.59
94.92%
Depreciation
3.82
3.21
19.00%
3.73
3.03
23.10%
3.51
2.87
22.30%
3.39
2.59
30.89%
PBT
11.55
10.06
14.81%
12.89
12.09
6.62%
11.75
9.62
22.14%
10.81
6.90
56.67%
Tax
4.30
2.96
45.27%
4.69
4.98
-5.82%
4.90
3.47
41.21%
4.03
3.17
27.13%
PAT
7.25
7.10
2.11%
8.20
7.11
15.33%
6.85
6.15
11.38%
6.78
3.74
81.28%
PATM
7.22%
8.99%
8.02%
7.21%
7.24%
6.86%
7.98%
4.90%
EPS
2.62
2.56
2.34%
2.96
2.57
15.18%
2.47
2.22
11.26%
2.45
1.35
81.48%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Net Sales
382.28
346.84
301.38
275.67
Net Sales Growth
11.29%
15.08%
9.33%
 
Cost Of Goods Sold
230.31
194.93
179.34
161.36
Gross Profit
151.97
151.90
122.04
114.31
GP Margin
39.75%
43.80%
40.49%
41.47%
Total Expenditure
316.23
285.30
250.99
230.04
Power & Fuel Cost
-
12.28
10.35
8.91
% Of Sales
-
3.54%
3.43%
3.23%
Employee Cost
-
36.42
28.64
21.97
% Of Sales
-
10.50%
9.50%
7.97%
Manufacturing Exp.
-
18.29
13.92
10.92
% Of Sales
-
5.27%
4.62%
3.96%
General & Admin Exp.
-
6.06
4.55
6.05
% Of Sales
-
1.75%
1.51%
2.19%
Selling & Distn. Exp.
-
16.16
12.97
19.97
% Of Sales
-
4.66%
4.30%
7.24%
Miscellaneous Exp.
-
1.15
1.21
0.86
% Of Sales
-
0.33%
0.40%
0.31%
EBITDA
66.06
61.54
50.39
45.63
EBITDA Margin
17.28%
17.74%
16.72%
16.55%
Other Income
1.40
0.96
0.84
0.73
Interest
5.99
4.63
2.44
1.08
Depreciation
14.45
13.15
10.31
8.50
PBT
47.00
44.72
38.48
36.78
Tax
17.92
16.88
14.31
12.68
Tax Rate
38.13%
37.75%
37.19%
34.48%
PAT
29.08
27.84
24.17
24.10
PAT before Minority Interest
29.08
27.84
24.17
24.10
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
7.61%
8.03%
8.02%
8.74%
PAT Growth
20.66%
15.18%
0.29%
 
Unadjusted EPS
10.50
10.05
8.73
8.70

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Shareholder's Funds
173.79
152.67
128.77
Share Capital
13.85
13.85
13.85
Total Reserves
159.95
138.83
114.92
Non-Current Liabilities
21.24
21.13
14.06
Secured Loans
6.97
8.98
0.95
Unsecured Loans
1.87
2.78
5.67
Long Term Provisions
2.01
1.90
1.74
Current Liabilities
132.74
85.56
60.78
Trade Payables
20.20
14.69
14.33
Other Current Liabilities
11.68
11.53
11.20
Short Term Borrowings
86.33
38.75
18.61
Short Term Provisions
14.52
20.59
16.64
Total Liabilities
327.77
259.36
203.61
Net Block
132.72
108.36
80.92
Gross Block
156.00
118.64
131.96
Accumulated Depreciation
23.28
10.28
51.04
Non Current Assets
165.57
136.65
104.77
Capital Work in Progress
14.90
9.73
8.59
Non Current Investment
10.37
11.30
3.16
Long Term Loans & Adv.
7.41
7.09
11.36
Other Non Current Assets
0.18
0.17
0.74
Current Assets
162.19
122.71
98.39
Current Investments
0.00
0.00
0.00
Inventories
52.32
36.71
23.88
Sundry Debtors
84.48
61.55
54.78
Cash & Bank
0.97
0.85
1.00
Other Current Assets
24.42
6.84
2.43
Short Term Loans & Adv.
18.45
16.76
16.30
Net Current Assets
29.46
37.15
37.61
Total Assets
327.76
259.36
203.61

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
6.83
22.69
37.98
PBT
44.72
38.48
37.05
Adjustment
17.11
7.85
9.72
Changes in Working Capital
-41.07
-10.03
-8.79
Cash after chg. in Working capital
20.75
36.30
37.98
Interest Paid
0.00
0.00
0.00
Tax Paid
-13.92
-13.62
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-42.02
-34.34
-23.93
Net Fixed Assets
-40.66
30.31
Net Investments
0.93
-17.80
Others
-2.29
-46.85
Cash from Financing Activity
35.21
11.46
-14.03
Net Cash Inflow / Outflow
0.02
-0.20
0.02
Opening Cash & Equivalents
0.16
0.36
0.98
Closing Cash & Equivalent
0.19
0.16
1.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
62.76
55.13
46.32
ROA
9.48%
10.44%
11.84%
ROE
17.05%
17.21%
18.78%
ROCE
20.59%
22.47%
24.02%
Fixed Asset Turnover
2.60
2.70
2.34
Receivable days
74.51
62.72
64.77
Inventory Days
45.43
32.67
28.23
Payable days
21.54
20.65
22.51
Cash Conversion Cycle
98.40
74.74
70.50
Total Debt/Equity
0.57
0.35
0.23
Interest Cover
10.65
16.78
35.06

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.