Nifty
Sensex
:
:
10682.20
35637.19
65.50 (0.62%)
180.03 (0.51%)

Plastic Products

Rating :
63/99

BSE: 523385 | NSE: NILKAMAL

1545.85
-18.35 (-1.17%)
16-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1573.60
  •  1578.00
  •  1540.80
  •  1564.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9309
  •  143.90
  •  2134.00
  •  1475.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,310.68
  • 18.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,383.43
  • 0.84%
  • 2.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.97%
  • 2.43%
  • 15.39%
  • FII
  • DII
  • Others
  • 0.04%
  • 12.83%
  • 5.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.82
  • 4.66
  • 3.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.26
  • 10.14
  • 1.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.38
  • 23.95
  • 3.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.78
  • 18.94
  • 21.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.91
  • 2.56
  • 3.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.29
  • 8.87
  • 10.65

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
Mar 09
Net Sales
-
2,124.04
2,023.96
1,926.46
1,894.59
1,741.77
1,702.19
1,516.52
1,318.06
1,095.00
951.33
Net Sales Growth
-
4.94%
5.06%
1.68%
8.77%
2.33%
12.24%
15.06%
20.37%
15.10%
 
Cost Of Goods Sold
-
1,193.54
1,163.97
1,110.58
1,195.36
1,098.63
1,070.69
924.23
813.10
667.31
585.07
Gross Profit
-
930.50
860.00
815.88
699.22
643.14
631.50
592.29
504.96
427.69
366.26
GP Margin
-
43.81%
42.49%
42.35%
36.91%
36.92%
37.10%
39.06%
38.31%
39.06%
38.50%
Total Expenditure
-
1,881.59
1,789.58
1,693.86
1,738.39
1,584.68
1,565.82
1,355.70
1,181.66
963.03
846.13
Power & Fuel Cost
-
44.59
45.06
47.05
42.99
41.52
49.04
44.31
40.57
35.45
28.05
% Of Sales
-
2.10%
2.23%
2.44%
2.27%
2.38%
2.88%
2.92%
3.08%
3.24%
2.95%
Employee Cost
-
173.08
154.57
143.35
123.37
115.27
110.28
96.98
81.82
59.21
55.16
% Of Sales
-
8.15%
7.64%
7.44%
6.51%
6.62%
6.48%
6.39%
6.21%
5.41%
5.80%
Manufacturing Exp.
-
163.36
143.32
134.94
117.77
103.29
107.89
84.45
73.82
56.55
40.44
% Of Sales
-
7.69%
7.08%
7.00%
6.22%
5.93%
6.34%
5.57%
5.60%
5.16%
4.25%
General & Admin Exp.
-
117.89
115.19
115.39
126.13
109.26
107.59
88.81
73.47
64.06
65.71
% Of Sales
-
5.55%
5.69%
5.99%
6.66%
6.27%
6.32%
5.86%
5.57%
5.85%
6.91%
Selling & Distn. Exp.
-
184.64
161.18
134.46
127.25
114.21
116.71
114.20
96.98
77.74
70.18
% Of Sales
-
8.69%
7.96%
6.98%
6.72%
6.56%
6.86%
7.53%
7.36%
7.10%
7.38%
Miscellaneous Exp.
-
4.48
6.30
8.09
5.51
2.50
3.63
2.73
1.90
2.71
70.18
% Of Sales
-
0.21%
0.31%
0.42%
0.29%
0.14%
0.21%
0.18%
0.14%
0.25%
0.16%
EBITDA
-
242.45
234.38
232.60
156.20
157.09
136.37
160.82
136.40
131.97
105.20
EBITDA Margin
-
11.41%
11.58%
12.07%
8.24%
9.02%
8.01%
10.60%
10.35%
12.05%
11.06%
Other Income
-
3.69
3.31
3.26
4.56
3.56
3.80
1.61
3.63
7.74
1.55
Interest
-
15.55
14.37
20.76
32.51
42.51
45.01
41.07
31.04
31.70
53.34
Depreciation
-
50.48
50.54
55.01
57.42
52.23
47.58
43.14
35.11
35.09
34.88
PBT
-
180.10
172.78
160.08
70.83
65.90
47.58
78.22
73.89
72.92
18.52
Tax
-
62.95
53.63
51.56
19.57
18.33
9.72
16.33
19.66
20.87
7.49
Tax Rate
-
34.95%
31.04%
32.21%
27.63%
27.81%
20.43%
20.88%
26.61%
28.62%
40.44%
PAT
-
116.76
117.34
106.62
50.48
47.04
37.14
61.10
53.57
51.50
10.68
PAT before Minority Interest
-
117.15
119.15
108.52
51.26
47.57
37.86
61.89
54.23
52.06
11.04
Minority Interest
-
-0.39
-1.81
-1.90
-0.78
-0.53
-0.72
-0.79
-0.66
-0.56
-0.36
PAT Margin
-
5.50%
5.80%
5.53%
2.66%
2.70%
2.18%
4.03%
4.06%
4.70%
1.12%
PAT Growth
-
-0.49%
10.05%
111.21%
7.31%
26.66%
-39.21%
14.06%
4.02%
382.21%
 
Unadjusted EPS
-
82.74
82.11
76.44
33.83
31.53
24.89
40.95
37.47
40.29
8.37

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
Mar 09
Shareholder's Funds
848.58
741.93
627.52
524.97
486.76
444.88
414.15
359.45
253.56
210.50
Share Capital
14.92
14.92
14.92
14.92
14.92
14.92
14.92
14.92
12.78
12.78
Total Reserves
833.65
727.00
612.59
510.05
471.84
429.96
399.22
344.53
240.78
197.72
Non-Current Liabilities
73.61
62.99
65.80
106.28
159.47
176.34
162.70
91.20
302.22
400.37
Secured Loans
0.00
0.09
8.79
43.94
93.33
113.25
110.93
69.81
287.62
270.46
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.45
1.01
0.00
115.17
Long Term Provisions
7.20
7.31
6.61
8.39
7.90
7.98
4.98
3.72
0.00
0.00
Current Liabilities
318.75
280.98
297.20
331.72
389.64
446.75
402.12
370.52
129.52
93.89
Trade Payables
171.06
111.41
111.91
96.44
101.58
101.33
91.15
71.51
51.59
41.76
Other Current Liabilities
40.04
61.31
84.68
84.32
88.14
72.08
69.58
86.89
62.11
41.02
Short Term Borrowings
93.17
82.81
74.45
127.21
177.59
253.69
221.39
195.47
0.00
0.00
Short Term Provisions
14.49
25.46
26.17
23.75
22.34
19.66
19.99
16.65
15.81
11.11
Total Liabilities
1,248.18
1,093.13
997.73
969.19
1,041.25
1,072.63
982.94
824.53
688.22
707.44
Net Block
344.05
270.74
272.77
305.98
357.32
365.18
348.84
277.10
233.99
251.01
Gross Block
490.84
370.16
326.53
775.38
773.45
735.00
674.19
562.01
486.92
480.64
Accumulated Depreciation
146.79
99.42
53.76
469.39
416.14
369.81
325.35
284.91
252.94
229.64
Non Current Assets
444.05
391.18
362.49
361.37
417.86
421.98
409.02
360.20
242.68
256.95
Capital Work in Progress
8.78
31.99
4.51
1.23
2.15
4.21
8.87
39.52
8.69
5.94
Non Current Investment
44.78
38.41
34.39
0.27
0.27
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
41.32
42.59
39.98
49.32
57.68
52.04
51.30
43.58
0.00
0.00
Other Non Current Assets
5.11
7.46
10.83
4.57
0.44
0.54
0.00
0.00
0.00
0.00
Current Assets
804.13
701.95
635.24
607.82
623.40
650.65
573.92
464.32
445.54
450.49
Current Investments
1.91
3.16
9.12
4.62
1.58
0.00
0.00
1.61
4.11
0.00
Inventories
379.38
336.05
304.60
292.36
315.83
326.19
288.90
237.01
167.93
261.61
Sundry Debtors
340.09
300.96
269.09
247.16
235.66
246.66
211.68
155.92
142.88
112.59
Cash & Bank
20.41
14.11
15.89
21.24
25.55
27.39
22.91
28.96
16.98
15.02
Other Current Assets
62.33
10.55
8.85
7.84
44.77
50.40
50.42
40.83
113.64
61.26
Short Term Loans & Adv.
54.24
37.13
27.69
34.60
35.85
43.45
45.60
40.36
113.64
61.26
Net Current Assets
485.38
420.97
338.04
276.10
233.76
203.90
171.80
93.81
316.02
356.60
Total Assets
1,248.18
1,093.13
997.73
969.19
1,041.26
1,072.63
982.94
824.52
688.22
707.44

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
Mar 09
Cash From Operating Activity
119.87
111.53
182.61
167.13
173.23
73.95
65.40
48.72
73.33
44.34
PBT
180.10
172.78
160.08
70.83
65.90
47.58
78.22
73.89
72.92
18.52
Adjustment
64.36
62.56
78.47
95.07
95.17
92.76
85.43
64.38
62.19
93.69
Changes in Working Capital
-67.45
-66.06
-4.46
25.05
26.47
-53.33
-84.69
-68.42
-40.27
-60.58
Cash after chg. in Working capital
177.01
169.29
234.09
190.94
187.54
87.02
78.96
69.84
94.84
51.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-57.14
-57.76
-51.49
-23.82
-14.31
-13.06
-13.56
-21.12
-21.51
-7.30
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
-94.82
-70.23
-41.37
-15.51
-38.73
-56.89
-84.83
-71.97
-53.53
-39.75
Net Fixed Assets
-92.52
-67.10
400.13
2.07
-34.41
-51.13
-72.28
-103.53
-21.05
-35.19
Net Investments
0.00
-0.06
-0.06
0.00
-0.26
0.00
0.00
-1.01
-0.51
5.20
Others
-2.30
-3.07
-441.44
-17.58
-4.06
-5.76
-12.55
32.57
-31.97
-9.76
Cash from Financing Activity
-20.29
-38.24
-141.95
-150.84
-131.24
-19.12
14.48
29.30
-19.51
-9.02
Net Cash Inflow / Outflow
4.76
3.05
-0.71
0.78
3.26
-2.05
-4.96
6.05
0.28
-4.43
Opening Cash & Equivalents
13.29
12.95
14.48
15.73
11.43
13.69
17.76
11.74
12.62
14.66
Closing Cash & Equivalent
17.45
13.29
12.95
16.56
15.73
11.43
13.69
17.76
11.85
12.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
568.66
497.19
420.52
351.80
326.19
298.13
277.53
240.88
198.37
164.68
ROA
10.01%
11.40%
11.03%
5.10%
4.50%
3.68%
6.85%
7.17%
7.46%
1.63%
ROE
14.73%
17.40%
18.83%
10.13%
10.21%
8.82%
16.00%
17.69%
22.44%
5.37%
ROCE
22.15%
24.03%
24.66%
13.38%
13.03%
11.32%
16.48%
17.40%
18.40%
12.67%
Fixed Asset Turnover
5.02
6.21
3.74
2.61
2.44
2.75
2.78
2.86
2.55
2.41
Receivable days
54.14
48.12
45.74
43.55
47.75
43.12
39.03
36.36
37.75
41.67
Inventory Days
60.42
54.08
52.89
54.85
63.56
57.86
55.85
49.28
63.48
72.21
Payable days
28.42
23.38
23.19
21.83
24.53
22.88
22.20
18.81
16.13
18.26
Cash Conversion Cycle
86.14
78.81
75.44
76.57
86.77
78.10
72.68
66.83
85.10
95.62
Total Debt/Equity
0.11
0.11
0.17
0.40
0.67
0.92
0.89
0.85
1.13
1.83
Interest Cover
12.58
13.02
8.71
3.18
2.55
2.06
2.90
3.38
3.30
1.35

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.