Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Plastic Products

Rating :
46/99

BSE: 509820 | NSE: PAPERPROD

208.90
3.65 (1.78%)
16-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  206.35
  •  209.65
  •  205.50
  •  205.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8584
  •  17.93
  •  373.80
  •  185.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,561.04
  • 41.22
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,922.08
  • 1.45%
  • 2.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.94%
  • 0.00%
  • 20.30%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.96%
  • 11.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.29
  • 16.19
  • 22.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.17
  • 17.16
  • 12.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.57
  • 3.13
  • 9.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.59
  • 33.74
  • 41.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.35
  • 3.05
  • 3.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.93
  • 13.27
  • 14.71

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
522.52
-100.00%
0.00
557.47
-100.00%
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
469.54
-100.00%
0.00
501.95
-100.00%
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
52.98
-100.00%
0.00
55.52
-100.00%
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
10.14%
0.00%
9.96%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.88
-100.00%
0.00
4.42
-100.00%
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.75
-100.00%
0.00
7.79
-100.00%
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.77
-100.00%
0.00
23.06
-100.00%
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
28.34
-100.00%
0.00
29.09
-100.00%
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12.08
-100.00%
0.00
11.57
-100.00%
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.26
-100.00%
0.00
17.52
-100.00%
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
3.11%
0.00%
3.14%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.10
-100.00%
0.00
2.31
-100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Dec 15
Dec 14
Dec 13
Dec 12
Net Sales
-
2,037.38
1,225.33
1,085.50
900.59
Net Sales Growth
-
66.27%
12.88%
20.53%
 
Cost Of Goods Sold
-
1,366.57
871.73
752.30
624.91
Gross Profit
-
670.82
353.61
333.20
275.68
GP Margin
-
32.93%
28.86%
30.70%
30.61%
Total Expenditure
-
1,802.62
1,105.54
970.29
810.17
Power & Fuel Cost
-
70.94
39.01
38.29
32.92
% Of Sales
-
3.48%
3.18%
3.53%
3.66%
Employee Cost
-
177.04
92.25
84.10
70.98
% Of Sales
-
8.69%
7.53%
7.75%
7.88%
Manufacturing Exp.
-
79.39
37.59
35.70
30.78
% Of Sales
-
3.90%
3.07%
3.29%
3.42%
General & Admin Exp.
-
41.14
23.92
21.52
18.56
% Of Sales
-
2.02%
1.95%
1.98%
2.06%
Selling & Distn. Exp.
-
29.40
21.98
18.90
16.13
% Of Sales
-
1.44%
1.79%
1.74%
1.79%
Miscellaneous Exp.
-
38.14
19.06
19.49
15.89
% Of Sales
-
1.87%
1.56%
1.80%
1.76%
EBITDA
-
234.76
119.79
115.21
90.42
EBITDA Margin
-
11.52%
9.78%
10.61%
10.04%
Other Income
-
14.24
9.26
4.90
8.26
Interest
-
42.85
3.85
4.39
1.30
Depreciation
-
90.53
43.86
42.02
35.65
PBT
-
115.63
81.34
73.70
61.73
Tax
-
36.90
19.11
22.93
16.61
Tax Rate
-
31.91%
21.81%
28.40%
26.91%
PAT
-
76.93
66.61
56.21
45.07
PAT before Minority Interest
-
78.73
68.51
57.82
45.12
Minority Interest
-
-1.80
-1.90
-1.61
-0.05
PAT Margin
-
3.78%
5.44%
5.18%
5.00%
PAT Growth
-
15.49%
18.50%
24.72%
 
Unadjusted EPS
-
10.58
10.04
8.97
7.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 15
Dec 14
Dec 13
Dec 12
Shareholder's Funds
618.69
567.48
390.81
354.96
Share Capital
14.54
14.54
12.54
12.54
Total Reserves
604.14
552.94
378.27
342.42
Non-Current Liabilities
481.53
42.34
42.18
36.46
Secured Loans
7.86
18.11
20.70
13.65
Unsecured Loans
427.35
17.30
19.21
20.61
Long Term Provisions
6.49
1.44
1.27
1.52
Current Liabilities
525.02
248.27
209.39
193.97
Trade Payables
286.74
173.97
148.55
128.25
Other Current Liabilities
127.89
36.48
29.96
23.21
Short Term Borrowings
51.56
2.32
0.59
14.06
Short Term Provisions
58.83
35.50
30.30
28.45
Total Liabilities
1,649.07
880.12
662.51
603.91
Net Block
754.73
275.29
231.82
242.98
Gross Block
1,559.66
660.62
594.60
571.32
Accumulated Depreciation
790.02
385.33
362.77
328.35
Non Current Assets
798.73
306.66
263.84
263.31
Capital Work in Progress
3.79
5.94
10.98
4.47
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
40.02
24.95
16.68
11.51
Other Non Current Assets
0.20
0.48
4.36
4.35
Current Assets
850.33
573.47
398.66
340.59
Current Investments
206.63
186.34
54.79
60.38
Inventories
156.07
98.25
93.48
88.62
Sundry Debtors
418.87
245.78
208.69
158.87
Cash & Bank
15.37
11.65
15.80
14.76
Other Current Assets
53.41
17.73
15.82
11.40
Short Term Loans & Adv.
16.84
13.72
10.08
6.57
Net Current Assets
325.31
325.19
189.27
146.63
Total Assets
1,649.06
880.13
662.50
603.90

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 15
Dec 14
Dec 13
Dec 12
Cash From Operating Activity
316.25
93.83
50.91
62.53
PBT
115.63
81.34
80.75
61.73
Adjustment
121.91
40.40
43.66
33.62
Changes in Working Capital
112.43
-16.92
-41.49
-13.28
Cash after chg. in Working capital
349.97
104.83
82.92
82.07
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-33.71
-14.98
-24.96
-19.54
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
3.99
0.00
0.00
Cash From Investing Activity
-501.27
-204.34
-21.57
-53.94
Net Fixed Assets
-17.58
-54.36
-19.68
Net Investments
-529.57
-131.55
5.59
Others
45.88
-18.43
-7.48
Cash from Financing Activity
183.88
106.36
-28.46
-16.29
Net Cash Inflow / Outflow
-1.14
-4.15
0.88
-7.70
Opening Cash & Equivalents
11.65
15.80
14.76
22.29
Closing Cash & Equivalent
15.37
11.65
15.80
14.76

Financial Ratios

Standalone /

Consolidated
Description
Dec 15
Dec 14
Dec 13
Dec 12
Book Value (Rs.)
84.71
77.67
61.90
56.18
ROA
6.23%
8.88%
9.13%
7.47%
ROE
13.34%
14.38%
15.62%
12.81%
ROCE
18.10%
17.58%
20.31%
15.60%
Fixed Asset Turnover
1.98
2.09
1.99
1.68
Receivable days
55.23
63.23
57.89
60.31
Inventory Days
21.13
26.68
28.68
33.64
Payable days
46.02
53.06
51.95
57.39
Cash Conversion Cycle
30.34
36.85
34.62
36.55
Total Debt/Equity
0.86
0.07
0.12
0.15
Interest Cover
3.70
23.75
19.38
48.63

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.