Nifty
Sensex
:
:
11549.20
38476.18
28.15 (0.24%)
89.43 (0.23%)

Plastic Products

Rating :
54/99

BSE: 524051 | NSE: POLYPLEX

508.00
2.90 (0.57%)
22-Mar-2019 | 9:19AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  510.00
  •  510.00
  •  508.00
  •  505.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  141
  •  0.72
  •  667.80
  •  406.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,615.06
  • 5.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,696.70
  • 7.92%
  • 0.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.03%
  • 14.89%
  • 19.57%
  • FII
  • DII
  • Others
  • 0.26%
  • 4.59%
  • 10.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.29
  • 2.40
  • 3.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.73
  • 40.00
  • 6.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.74
  • 12.55
  • 76.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.84
  • 8.79
  • 8.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.39
  • 0.46
  • 0.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.56
  • 4.18
  • 2.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
1,169.67
913.34
28.07%
1,173.49
862.93
35.99%
1,065.04
831.39
28.10%
979.69
836.65
17.10%
Expenses
990.47
770.86
28.49%
965.19
740.00
30.43%
903.90
751.41
20.29%
832.27
745.49
11.64%
EBITDA
179.20
142.48
25.77%
208.30
122.93
69.45%
161.14
79.98
101.48%
147.42
91.16
61.72%
EBIDTM
15.32%
15.60%
17.75%
14.25%
15.13%
9.62%
15.05%
10.90%
Other Income
34.57
11.51
200.35%
21.46
8.42
154.87%
47.15
8.26
470.82%
17.34
51.00
-66.00%
Interest
6.64
8.02
-17.21%
7.68
7.89
-2.66%
9.19
7.47
23.03%
16.05
19.83
-19.06%
Depreciation
53.30
50.02
6.56%
51.02
49.07
3.97%
49.76
47.70
4.32%
38.22
45.26
-15.55%
PBT
153.83
95.95
60.32%
171.06
74.39
129.95%
149.34
33.07
351.59%
110.49
77.05
43.40%
Tax
22.11
10.45
111.58%
11.74
8.75
34.17%
33.96
4.98
581.93%
5.60
2.59
116.22%
PAT
131.72
85.50
54.06%
159.32
65.64
142.72%
115.38
28.09
310.75%
104.89
74.46
40.87%
PATM
11.26%
9.36%
13.58%
7.61%
10.83%
3.38%
10.71%
8.90%
EPS
24.15
15.70
53.82%
28.14
11.20
151.25%
19.05
4.65
309.68%
18.32
14.42
27.05%

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
4,387.89
3,572.34
3,200.99
3,202.04
3,204.16
3,172.23
2,534.86
2,425.93
2,441.14
1,218.00
1,120.60
Net Sales Growth
27.40%
11.60%
-0.03%
-0.07%
1.01%
25.14%
4.49%
-0.62%
100.42%
8.69%
 
Cost Of Goods Sold
2,697.69
2,015.24
1,810.74
1,776.50
1,939.23
2,098.20
1,582.45
1,411.88
975.05
632.45
524.89
Gross Profit
1,690.20
1,557.11
1,390.25
1,425.54
1,264.93
1,074.03
952.41
1,014.04
1,466.09
585.55
595.70
GP Margin
38.52%
43.59%
43.43%
44.52%
39.48%
33.86%
37.57%
41.80%
60.06%
48.07%
53.16%
Total Expenditure
3,691.83
3,078.24
2,758.35
2,848.76
2,919.99
3,080.36
2,347.27
2,017.31
1,550.72
999.30
886.03
Power & Fuel Cost
-
205.70
191.96
200.49
217.36
198.07
167.58
143.90
147.58
90.67
91.65
% Of Sales
-
5.76%
6.00%
6.26%
6.78%
6.24%
6.61%
5.93%
6.05%
7.44%
8.18%
Employee Cost
-
303.24
293.50
295.15
267.46
245.71
179.67
131.32
121.44
76.65
76.23
% Of Sales
-
8.49%
9.17%
9.22%
8.35%
7.75%
7.09%
5.41%
4.97%
6.29%
6.80%
Manufacturing Exp.
-
243.07
232.24
237.47
196.57
194.99
164.44
127.52
113.71
83.51
71.67
% Of Sales
-
6.80%
7.26%
7.42%
6.13%
6.15%
6.49%
5.26%
4.66%
6.86%
6.40%
General & Admin Exp.
-
58.97
58.86
111.62
136.56
122.70
110.38
77.16
58.49
36.08
35.52
% Of Sales
-
1.65%
1.84%
3.49%
4.26%
3.87%
4.35%
3.18%
2.40%
2.96%
3.17%
Selling & Distn. Exp.
-
171.33
144.19
167.39
160.79
149.56
139.96
123.95
121.22
77.85
79.23
% Of Sales
-
4.80%
4.50%
5.23%
5.02%
4.71%
5.52%
5.11%
4.97%
6.39%
7.07%
Miscellaneous Exp.
-
80.70
26.87
60.14
2.04
71.12
2.79
1.58
13.24
2.09
79.23
% Of Sales
-
2.26%
0.84%
1.88%
0.06%
2.24%
0.11%
0.07%
0.54%
0.17%
0.61%
EBITDA
696.06
494.10
442.64
353.28
284.17
91.87
187.59
408.62
890.42
218.70
234.57
EBITDA Margin
15.86%
13.83%
13.83%
11.03%
8.87%
2.90%
7.40%
16.84%
36.48%
17.96%
20.93%
Other Income
120.52
44.17
120.77
33.58
117.91
37.07
63.40
54.70
19.21
24.83
22.11
Interest
39.56
39.43
47.02
48.08
55.88
53.98
32.34
33.84
47.34
27.36
36.78
Depreciation
192.30
184.94
196.56
208.96
215.76
191.52
149.95
130.82
83.87
59.88
54.02
PBT
584.72
313.90
319.84
129.82
130.44
-116.56
68.71
298.65
778.41
156.29
165.88
Tax
73.41
29.78
14.73
47.92
4.94
-64.53
2.41
-19.89
78.74
19.00
11.86
Tax Rate
12.55%
9.49%
3.92%
74.69%
5.97%
55.36%
3.51%
-10.57%
5.56%
12.15%
7.15%
PAT
511.31
159.46
231.71
29.04
37.95
-6.83
21.23
93.98
1,055.57
93.98
110.41
PAT before Minority Interest
286.72
284.12
361.39
16.25
77.75
-52.02
66.29
208.09
1,336.54
137.33
154.02
Minority Interest
-224.59
-124.66
-129.68
12.79
-39.80
45.19
-45.06
-114.11
-280.97
-43.35
-43.61
PAT Margin
11.65%
4.46%
7.24%
0.91%
1.18%
-0.22%
0.84%
3.87%
43.24%
7.72%
9.85%
PAT Growth
101.55%
-31.18%
697.90%
-23.48%
-
-
-77.41%
-91.10%
1,023.19%
-14.88%
 
Unadjusted EPS
89.66
49.85
72.44
9.08
11.86
-2.14
6.64
29.38
330.03
29.39
69.04

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
2,548.23
2,302.37
2,321.21
2,120.89
2,260.56
2,005.36
1,899.53
1,606.27
663.01
638.77
Share Capital
32.56
32.56
32.56
32.56
32.56
32.56
32.56
32.56
16.57
16.57
Total Reserves
2,515.66
2,269.80
2,288.65
2,088.33
2,227.99
1,972.80
1,866.97
1,573.71
646.43
619.69
Non-Current Liabilities
215.57
367.19
694.43
916.32
1,386.07
1,150.90
488.29
536.23
883.47
696.59
Secured Loans
254.82
410.64
714.12
973.06
1,441.90
1,134.23
473.29
492.44
837.63
670.86
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.32
10.46
Long Term Provisions
8.48
7.58
6.48
5.62
4.78
3.78
2.20
0.97
0.00
0.00
Current Liabilities
1,021.04
774.58
888.67
984.64
986.03
764.41
514.41
511.17
247.17
153.31
Trade Payables
267.46
256.16
186.55
201.36
206.46
201.56
182.49
205.17
171.43
85.76
Other Current Liabilities
228.58
237.79
193.86
217.17
392.97
265.37
200.31
152.21
27.94
37.00
Short Term Borrowings
483.88
252.41
496.03
556.64
379.04
287.75
116.60
127.67
0.00
0.00
Short Term Provisions
41.12
28.22
12.24
9.48
7.56
9.73
15.01
26.11
47.80
30.55
Total Liabilities
4,857.05
4,329.01
4,539.51
4,680.76
5,247.55
4,585.43
3,513.42
3,241.49
2,003.53
1,686.78
Net Block
2,214.66
2,181.16
2,405.93
2,568.66
2,498.29
1,518.00
1,539.75
1,374.25
1,356.82
912.87
Gross Block
4,095.62
3,755.10
3,836.40
3,770.55
3,529.06
2,330.38
2,173.34
1,794.95
1,697.38
1,205.54
Accumulated Depreciation
1,880.97
1,573.94
1,430.47
1,201.89
1,030.76
812.37
633.58
420.70
340.56
292.68
Non Current Assets
2,775.00
2,913.22
2,443.19
2,603.27
3,246.35
2,746.52
1,727.97
1,568.95
1,388.37
1,180.28
Capital Work in Progress
8.09
10.26
2.93
8.00
652.61
1,151.54
90.21
112.28
31.45
217.53
Non Current Investment
135.66
101.64
0.00
0.00
59.60
46.82
10.27
0.10
0.10
49.89
Long Term Loans & Adv.
74.41
16.49
30.33
22.68
32.06
30.15
87.73
81.53
0.00
0.00
Other Non Current Assets
342.18
603.66
3.99
3.93
3.79
0.00
0.01
0.79
0.00
0.00
Current Assets
2,082.05
1,415.79
2,095.55
2,076.42
1,999.93
1,837.46
1,784.95
1,672.53
614.20
503.10
Current Investments
0.94
1.28
0.83
16.26
6.52
20.66
18.80
28.38
0.00
0.00
Inventories
566.53
435.72
409.52
434.34
521.95
432.06
375.51
378.97
216.34
159.52
Sundry Debtors
549.67
468.46
429.55
402.29
409.36
344.44
270.05
332.44
175.52
198.08
Cash & Bank
781.02
385.06
1,135.00
1,074.37
932.70
899.56
1,004.04
860.78
129.30
93.35
Other Current Assets
183.90
33.15
51.86
33.60
129.42
140.74
116.57
71.97
93.04
52.16
Short Term Loans & Adv.
140.13
92.13
68.78
115.56
101.56
104.03
99.91
67.03
89.66
49.58
Net Current Assets
1,061.01
641.21
1,206.88
1,091.78
1,013.90
1,073.05
1,270.54
1,161.37
367.03
349.79
Total Assets
4,857.05
4,329.01
4,539.51
4,680.77
5,247.54
4,585.44
3,513.42
3,241.48
2,003.52
1,686.78

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
307.05
441.20
447.91
376.01
113.53
71.78
462.54
486.90
246.74
205.68
PBT
313.90
376.12
64.16
82.69
-116.56
68.71
188.20
1,415.28
156.33
165.88
Adjustment
245.44
95.03
361.92
226.38
352.04
102.84
141.94
-503.58
78.74
92.50
Changes in Working Capital
-225.29
-10.43
27.33
70.51
-121.27
-94.01
33.32
-363.54
15.87
-45.64
Cash after chg. in Working capital
334.04
460.72
453.42
379.59
114.21
77.53
363.46
548.16
250.94
212.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.99
-19.52
-5.50
-3.58
-0.68
-5.76
-11.37
-61.26
-4.20
-7.07
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
-126.35
-143.90
-20.44
84.33
-576.96
-1,049.14
-335.63
611.01
-340.17
-283.21
Net Fixed Assets
-13.94
41.51
-19.54
-8.45
-64.27
-24.66
-114.63
-12.04
-287.81
-196.25
Net Investments
0.07
-30.65
15.35
-10.12
-5.20
19.24
-14.62
-4.10
2.34
14.73
Others
-112.48
-154.76
-16.25
102.90
-507.49
-1,043.72
-206.38
627.15
-54.70
-101.69
Cash from Financing Activity
-41.76
-435.77
-472.99
-234.31
310.60
862.14
-102.58
-185.20
123.58
172.86
Net Cash Inflow / Outflow
138.95
-138.48
-45.51
226.03
-152.84
-115.22
24.32
912.70
30.14
95.33
Opening Cash & Equivalents
200.17
440.29
1,074.37
932.70
899.56
1,004.04
860.78
129.30
93.35
19.99
Closing Cash & Equivalent
359.35
200.17
1,135.00
1,074.37
932.70
899.56
1,004.04
860.78
129.30
93.35

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.)
796.52
719.66
725.31
662.58
706.19
626.34
593.55
502.02
206.81
197.68
ROA
6.19%
8.15%
0.35%
1.57%
-1.06%
1.64%
6.16%
50.96%
7.44%
10.40%
ROE
11.72%
15.64%
0.73%
3.55%
-2.44%
3.40%
11.88%
117.90%
21.23%
27.46%
ROCE
10.83%
12.58%
3.04%
3.42%
-1.58%
3.26%
8.96%
75.97%
12.97%
17.90%
Fixed Asset Turnover
0.91
0.86
0.86
0.89
1.10
1.15
1.24
1.41
0.85
1.13
Receivable days
51.79
50.41
46.68
45.45
42.59
43.39
44.60
37.53
55.32
64.31
Inventory Days
50.98
47.45
47.35
53.55
53.90
57.02
55.85
43.98
55.65
44.86
Payable days
29.93
28.22
24.39
24.77
23.84
28.94
34.66
40.94
43.49
38.70
Cash Conversion Cycle
72.83
69.64
69.64
74.23
72.65
71.47
65.80
40.57
67.49
70.47
Total Debt/Equity
0.34
0.35
0.56
0.78
0.92
0.79
0.38
0.45
1.29
1.08
Interest Cover
8.96
9.00
2.33
2.48
-1.16
3.12
6.56
30.89
6.71
5.51

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.