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

Plastic Products

Rating :
58/99

BSE: 524051 | NSE: POLYPLEX

604.90
-12.35 (-2.00%)
19-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  622.80
  •  622.80
  •  602.00
  •  617.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  70984
  •  429.38
  •  667.80
  •  406.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,973.77
  • 7.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,055.40
  • 6.48%
  • 0.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.03%
  • 14.25%
  • 18.82%
  • FII
  • DII
  • Others
  • 0.17%
  • 4.62%
  • 12.11%

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
  • 6.72
  • 9.13
  • 8.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.40
  • 0.43
  • 0.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.58
  • 4.74
  • 2.87

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
1,173.49
862.93
35.99%
1,065.04
831.39
28.10%
979.69
836.65
17.10%
913.34
804.22
13.57%
Expenses
965.19
728.14
32.56%
903.90
751.41
20.29%
832.27
745.49
11.64%
771.58
714.58
7.98%
EBITDA
208.30
134.79
54.54%
161.14
79.98
101.48%
147.42
91.16
61.72%
141.76
89.64
58.14%
EBIDTM
17.75%
15.62%
15.13%
9.62%
15.05%
10.90%
15.52%
11.15%
Other Income
21.46
8.42
154.87%
47.15
8.26
470.82%
17.34
51.00
-66.00%
11.51
35.31
-67.40%
Interest
7.68
7.89
-2.66%
9.19
7.47
23.03%
16.05
19.83
-19.06%
8.02
7.92
1.26%
Depreciation
51.02
49.07
3.97%
49.76
47.70
4.32%
38.22
45.26
-15.55%
50.02
54.39
-8.03%
PBT
171.06
74.39
129.95%
149.34
33.07
351.59%
110.49
77.05
43.40%
95.95
105.57
-9.11%
Tax
11.74
8.75
34.17%
33.96
4.98
581.93%
5.60
2.59
116.22%
10.45
4.64
125.22%
PAT
159.32
65.64
142.72%
115.38
28.09
310.75%
104.89
74.46
40.87%
85.50
100.93
-15.29%
PATM
13.58%
7.61%
10.83%
3.38%
10.71%
8.90%
9.36%
12.55%
EPS
28.14
11.20
151.25%
19.05
4.65
309.68%
18.32
14.42
27.05%
15.70
22.84
-31.26%

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
4,131.56
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
23.88%
11.60%
-0.03%
-0.07%
1.01%
25.14%
4.49%
-0.62%
100.42%
8.69%
 
Cost Of Goods Sold
2,514.65
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
1,616.91
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
39.14%
43.59%
43.43%
44.52%
39.48%
33.86%
37.57%
41.80%
60.06%
48.07%
53.16%
Total Expenditure
3,472.94
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
658.62
494.10
442.64
353.28
284.17
91.87
187.59
408.62
890.42
218.70
234.57
EBITDA Margin
15.94%
13.83%
13.83%
11.03%
8.87%
2.90%
7.40%
16.84%
36.48%
17.96%
20.93%
Other Income
97.46
44.17
120.77
33.58
117.91
37.07
63.40
54.70
19.21
24.83
22.11
Interest
40.94
39.43
47.02
48.08
55.88
53.98
32.34
33.84
47.34
27.36
36.78
Depreciation
189.02
184.94
196.56
208.96
215.76
191.52
149.95
130.82
83.87
59.88
54.02
PBT
526.84
313.90
319.84
129.82
130.44
-116.56
68.71
298.65
778.41
156.29
165.88
Tax
61.75
29.78
14.73
47.92
4.94
-64.53
2.41
-19.89
78.74
19.00
11.86
Tax Rate
11.72%
9.49%
3.92%
74.69%
5.97%
55.36%
3.51%
-10.57%
5.56%
12.15%
7.15%
PAT
465.09
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
259.69
284.12
361.39
16.25
77.75
-52.02
66.29
208.09
1,336.54
137.33
154.02
Minority Interest
-205.40
-124.66
-129.68
12.79
-39.80
45.19
-45.06
-114.11
-280.97
-43.35
-43.61
PAT Margin
11.26%
4.46%
7.24%
0.91%
1.18%
-0.22%
0.84%
3.87%
43.24%
7.72%
9.85%
PAT Growth
72.82%
-31.18%
697.90%
-23.48%
-
-
-77.41%
-91.10%
1,023.19%
-14.88%
 
Unadjusted EPS
81.21
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.