Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Medical Equipment/Supplies/Accessories

Rating :
55/99

BSE: 531768 | NSE: POLYMED

218.35
2.55 (1.18%)
19-Nov-2018 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  215.95
  •  220.95
  •  214.00
  •  215.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  828
  •  1.81
  •  303.45
  •  176.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,927.76
  • 28.49
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,040.23
  • 0.92%
  • 5.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.76%
  • 0.00%
  • 12.80%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 38.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.31
  • 10.24
  • 8.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.96
  • 10.40
  • 7.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.03
  • 10.28
  • 14.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.54
  • 33.52
  • 34.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.29
  • 7.75
  • 7.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.07
  • 18.63
  • 18.17

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
-
520.42
455.01
412.26
390.35
322.25
259.75
217.03
172.95
137.19
112.22
Net Sales Growth
-
14.38%
10.37%
5.61%
21.13%
24.06%
19.68%
25.49%
26.07%
22.25%
 
Cost Of Goods Sold
-
124.64
116.82
114.12
110.64
83.33
65.53
59.32
51.73
39.70
35.23
Gross Profit
-
395.78
338.19
298.14
279.70
238.92
194.23
157.71
121.22
97.49
77.00
GP Margin
-
76.05%
74.33%
72.32%
71.65%
74.14%
74.78%
72.67%
70.09%
71.06%
68.62%
Total Expenditure
-
398.46
361.54
324.50
304.27
246.54
206.87
169.23
135.32
108.14
98.09
Power & Fuel Cost
-
19.04
16.78
15.22
13.16
10.75
10.01
8.07
6.86
4.96
4.38
% Of Sales
-
3.66%
3.69%
3.69%
3.37%
3.34%
3.85%
3.72%
3.97%
3.62%
3.90%
Employee Cost
-
99.13
87.26
74.77
64.99
52.79
42.27
34.38
27.47
19.82
16.33
% Of Sales
-
19.05%
19.18%
18.14%
16.65%
16.38%
16.27%
15.84%
15.88%
14.45%
14.55%
Manufacturing Exp.
-
112.98
96.95
85.38
83.50
67.55
55.30
39.83
32.20
25.99
18.99
% Of Sales
-
21.71%
21.31%
20.71%
21.39%
20.96%
21.29%
18.35%
18.62%
18.94%
16.92%
General & Admin Exp.
-
20.60
21.02
16.70
13.97
16.06
8.56
7.82
7.27
6.91
4.68
% Of Sales
-
3.96%
4.62%
4.05%
3.58%
4.98%
3.30%
3.60%
4.20%
5.04%
4.17%
Selling & Distn. Exp.
-
14.59
17.02
12.88
14.28
10.00
8.42
8.89
7.16
5.65
4.09
% Of Sales
-
2.80%
3.74%
3.12%
3.66%
3.10%
3.24%
4.10%
4.14%
4.12%
3.64%
Miscellaneous Exp.
-
7.48
5.70
5.42
3.72
6.07
16.79
10.92
2.63
5.11
4.09
% Of Sales
-
1.44%
1.25%
1.31%
0.95%
1.88%
6.46%
5.03%
1.52%
3.72%
12.82%
EBITDA
-
121.96
93.47
87.76
86.08
75.71
52.88
47.80
37.63
29.05
14.13
EBITDA Margin
-
23.43%
20.54%
21.29%
22.05%
23.49%
20.36%
22.02%
21.76%
21.18%
12.59%
Other Income
-
14.38
13.53
8.27
8.12
1.05
0.28
0.53
0.39
0.53
4.38
Interest
-
11.58
8.67
9.95
10.25
9.47
7.14
7.75
5.19
4.78
5.46
Depreciation
-
29.24
23.73
21.03
18.77
14.05
12.97
11.74
9.42
7.83
6.72
PBT
-
95.51
74.60
65.04
65.17
53.23
33.05
28.84
23.41
16.97
6.34
Tax
-
26.16
20.06
17.57
23.10
19.12
9.78
9.63
2.24
1.81
0.72
Tax Rate
-
27.39%
26.89%
27.01%
27.26%
30.28%
29.59%
33.39%
9.57%
10.67%
11.36%
PAT
-
69.35
54.54
47.47
61.65
44.03
23.35
19.27
21.23
15.22
5.70
PAT before Minority Interest
-
69.35
54.54
47.47
61.65
44.03
23.28
19.21
21.17
15.16
5.62
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.07
0.06
0.06
0.06
0.08
PAT Margin
-
13.33%
11.99%
11.51%
15.79%
13.66%
8.99%
8.88%
12.28%
11.09%
5.08%
PAT Growth
-
27.15%
14.89%
-23.00%
40.02%
88.57%
21.17%
-9.23%
39.49%
167.02%
 
Unadjusted EPS
-
8.00
6.25
5.47
14.12
10.24
11.00
17.68
19.68
14.35
5.42

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
338.30
271.54
228.63
196.18
146.46
112.46
93.50
78.06
60.47
47.97
Share Capital
44.11
44.11
22.06
22.06
22.03
11.01
11.01
11.01
10.91
5.51
Total Reserves
294.18
227.43
206.57
174.12
124.01
101.15
82.49
67.05
49.46
42.47
Non-Current Liabilities
103.95
71.56
49.48
55.22
50.68
34.44
27.34
18.10
37.20
40.03
Secured Loans
79.12
47.62
31.06
40.25
38.65
24.17
18.33
12.22
32.87
36.33
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.22
0.00
0.00
Long Term Provisions
2.10
3.33
2.57
2.04
1.65
1.43
1.26
1.16
0.00
0.00
Current Liabilities
122.57
113.85
109.25
112.62
88.94
67.59
60.84
57.07
28.82
18.27
Trade Payables
43.62
41.86
30.87
39.33
29.71
23.43
19.91
16.10
17.19
11.13
Other Current Liabilities
46.38
39.32
39.89
38.66
38.63
25.11
20.64
20.23
7.28
4.47
Short Term Borrowings
32.24
32.30
33.46
21.05
10.10
13.45
15.85
16.34
0.00
0.00
Short Term Provisions
0.33
0.38
5.03
13.58
10.51
5.60
4.43
4.40
4.35
2.67
Total Liabilities
564.82
456.95
387.36
364.02
286.08
214.49
181.74
153.34
126.66
106.52
Net Block
261.79
206.07
182.35
165.47
123.09
91.84
85.14
69.94
63.66
58.95
Gross Block
430.48
344.86
298.59
261.15
199.87
156.81
137.63
112.22
99.03
88.81
Accumulated Depreciation
168.69
138.79
116.24
95.68
76.78
64.97
52.49
42.28
35.37
29.86
Non Current Assets
309.62
252.03
216.76
204.51
165.69
120.11
100.89
88.49
69.67
65.31
Capital Work in Progress
18.25
20.00
13.72
9.80
19.66
8.00
5.21
7.79
4.12
5.02
Non Current Investment
10.28
3.92
4.42
3.95
3.43
4.24
2.40
2.02
1.89
1.34
Long Term Loans & Adv.
13.70
17.45
12.89
22.04
17.83
15.04
7.23
8.03
0.00
0.00
Other Non Current Assets
5.60
4.59
3.38
3.25
1.67
0.99
0.91
0.72
0.00
0.00
Current Assets
255.20
204.92
170.60
159.50
120.39
94.38
80.86
64.85
56.99
41.15
Current Investments
10.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
72.99
61.95
46.00
57.62
42.01
35.36
30.10
25.27
21.75
14.40
Sundry Debtors
112.54
95.53
82.98
62.81
45.75
43.38
33.46
26.75
22.31
18.06
Cash & Bank
20.39
22.68
21.73
19.98
13.83
0.80
0.68
0.61
1.11
0.79
Other Current Assets
38.66
14.48
8.92
9.36
18.80
14.84
16.62
12.23
11.81
7.90
Short Term Loans & Adv.
16.65
10.29
10.97
9.73
8.95
7.80
8.69
7.44
10.74
6.86
Net Current Assets
132.63
91.07
61.35
46.88
31.45
26.79
20.02
7.78
28.16
22.88
Total Assets
564.82
456.95
387.36
364.01
286.08
214.49
181.75
153.34
126.66
106.52

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
74.93
56.07
63.20
63.30
66.14
38.84
33.02
22.48
21.26
13.61
PBT
95.51
74.60
65.04
65.17
53.23
33.05
28.84
23.41
17.55
6.60
Adjustment
39.90
23.28
26.00
42.95
32.92
18.59
17.95
12.59
11.83
11.33
Changes in Working Capital
-37.35
-23.60
-13.95
-20.96
-2.30
-5.79
-8.00
-8.93
-5.40
-3.53
Cash after chg. in Working capital
98.06
74.28
77.09
87.17
83.85
45.85
38.79
27.07
23.99
14.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.14
-18.21
-13.89
-23.30
-17.70
-7.01
-5.77
-4.59
-2.73
-0.79
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
-88.00
-55.67
-31.38
-59.33
-58.45
-30.63
-26.48
-23.69
-11.97
-7.31
Net Fixed Assets
-82.07
-51.29
-40.24
-48.59
-56.15
-21.81
-22.65
-16.32
-9.09
-6.16
Net Investments
-15.56
-0.64
0.00
0.00
1.30
0.00
0.00
0.00
-1.09
-1.40
Others
9.63
-3.74
8.86
-10.74
-3.60
-8.82
-3.83
-7.37
-1.79
0.25
Cash from Financing Activity
15.71
-0.28
-30.77
-5.89
5.39
-8.02
-6.47
0.60
-8.96
-6.25
Net Cash Inflow / Outflow
2.64
0.11
1.06
-1.91
13.09
0.18
0.07
-0.61
0.33
0.05
Opening Cash & Equivalents
1.06
0.95
11.86
13.77
0.68
0.57
0.51
1.11
0.79
0.74
Closing Cash & Equivalent
3.70
1.06
12.91
11.86
13.77
0.75
0.57
0.51
1.11
0.79

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.)
38.34
30.78
25.91
22.24
16.57
12.73
10.61
8.86
6.92
5.44
ROA
13.58%
12.92%
12.64%
18.97%
17.59%
11.75%
11.47%
15.12%
13.00%
5.52%
ROE
22.74%
21.81%
22.35%
36.03%
34.10%
22.63%
22.40%
30.59%
27.99%
12.55%
ROCE
25.39%
24.37%
25.59%
38.90%
38.77%
26.73%
28.27%
26.90%
24.49%
14.60%
Fixed Asset Turnover
1.35
1.44
1.49
1.71
1.83
1.79
1.76
1.65
1.48
1.38
Receivable days
72.79
70.54
63.66
50.14
49.74
53.12
49.99
51.26
53.07
50.58
Inventory Days
47.20
42.65
45.25
46.02
43.18
45.25
45.97
49.13
47.52
44.67
Payable days
38.55
36.95
39.11
41.04
40.10
40.36
40.12
38.44
37.01
34.20
Cash Conversion Cycle
81.45
76.24
69.80
55.12
52.83
58.01
55.85
61.95
63.58
61.05
Total Debt/Equity
0.39
0.37
0.36
0.40
0.46
0.43
0.49
0.53
0.54
0.76
Interest Cover
9.25
9.61
7.54
9.27
7.67
5.63
4.72
5.51
4.55
2.16

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.