Nifty
Sensex
:
:
10906.95
36386.61
1.75 (0.02%)
12.53 (0.03%)

Plastic Products

Rating :
55/99

BSE: 505509 | NSE: RESPONIND

94.85
0.00 (0%)
18-Jan-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  95.55
  •  96.00
  •  93.10
  •  94.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  155706
  •  147.69
  •  105.10
  •  36.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,512.98
  • 57.85
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,703.95
  • 0.11%
  • 3.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.13%
  • 0.00%
  • 1.03%
  • FII
  • DII
  • Others
  • 3.95%
  • 0.00%
  • 44.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.75
  • -10.08
  • -16.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.27
  • -12.63
  • -11.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.86
  • -23.77
  • -9.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 58.45
  • 87.13
  • 91.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.11
  • 3.94
  • 3.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.07
  • 15.89
  • 15.32

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
519.73
-100.00%
0.00
476.40
-100.00%
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
488.08
-100.00%
0.00
437.88
-100.00%
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
31.66
-100.00%
0.00
38.52
-100.00%
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
6.09%
0.00%
7.89%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-5.22
-
0.00
10.45
-100.00%
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.18
-100.00%
0.00
5.77
-100.00%
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
28.05
-100.00%
0.00
31.80
-100.00%
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-6.80
-
0.00
11.40
-100.00%
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.91
-100.00%
0.00
6.77
-100.00%
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-7.70
-
0.00
4.63
-100.00%
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
-1.48%
0.00%
0.95%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.21
-
0.00
0.27
-100.00%

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
-
1,246.88
2,006.14
2,247.20
2,106.46
2,515.44
2,186.42
1,684.09
1,188.72
839.30
650.17
Net Sales Growth
-
-37.85%
-10.73%
6.68%
-16.26%
15.05%
29.83%
41.67%
41.63%
29.09%
 
Cost Of Goods Sold
-
1,037.10
1,735.79
1,917.74
1,735.40
2,137.40
1,816.49
1,354.24
915.47
648.41
496.02
Gross Profit
-
209.77
270.36
329.47
371.05
378.04
369.93
329.85
273.25
190.89
154.16
GP Margin
-
16.82%
13.48%
14.66%
17.61%
15.03%
16.92%
19.59%
22.99%
22.74%
23.71%
Total Expenditure
-
1,135.49
1,846.35
2,040.80
1,859.44
2,257.38
1,936.01
1,470.79
997.50
710.63
561.32
Power & Fuel Cost
-
29.13
36.76
37.11
41.70
40.33
40.65
33.68
22.88
17.87
13.59
% Of Sales
-
2.34%
1.83%
1.65%
1.98%
1.60%
1.86%
2.00%
1.92%
2.13%
2.09%
Employee Cost
-
13.90
12.20
11.67
12.05
10.28
11.13
11.41
9.51
7.24
7.63
% Of Sales
-
1.11%
0.61%
0.52%
0.57%
0.41%
0.51%
0.68%
0.80%
0.86%
1.17%
Manufacturing Exp.
-
6.10
8.52
33.42
27.96
31.47
29.48
26.60
20.33
18.14
13.71
% Of Sales
-
0.49%
0.42%
1.49%
1.33%
1.25%
1.35%
1.58%
1.71%
2.16%
2.11%
General & Admin Exp.
-
7.53
7.27
10.62
11.55
10.96
13.26
10.80
9.56
7.24
9.62
% Of Sales
-
0.60%
0.36%
0.47%
0.55%
0.44%
0.61%
0.64%
0.80%
0.86%
1.48%
Selling & Distn. Exp.
-
16.00
14.57
27.36
27.61
23.73
23.20
19.42
16.17
9.70
8.81
% Of Sales
-
1.28%
0.73%
1.22%
1.31%
0.94%
1.06%
1.15%
1.36%
1.16%
1.36%
Miscellaneous Exp.
-
25.74
31.25
2.89
3.16
3.21
1.81
14.63
3.58
2.04
8.81
% Of Sales
-
2.06%
1.56%
0.13%
0.15%
0.13%
0.08%
0.87%
0.30%
0.24%
1.83%
EBITDA
-
111.39
159.79
206.40
247.02
258.06
250.41
213.30
191.22
128.67
88.85
EBITDA Margin
-
8.93%
7.97%
9.18%
11.73%
10.26%
11.45%
12.67%
16.09%
15.33%
13.67%
Other Income
-
18.70
17.90
23.61
32.43
26.87
9.77
7.85
2.11
9.79
2.30
Interest
-
17.18
23.10
25.76
26.45
31.10
31.37
12.06
11.15
9.50
2.40
Depreciation
-
86.65
132.33
172.96
166.33
145.46
120.75
79.34
53.09
37.31
27.23
PBT
-
26.24
22.27
31.30
86.67
108.37
108.06
129.76
129.09
91.64
61.53
Tax
-
11.81
14.62
12.25
24.90
26.30
21.30
18.59
30.82
24.95
12.02
Tax Rate
-
55.81%
65.65%
39.14%
28.73%
24.27%
19.71%
14.33%
23.87%
27.23%
19.54%
PAT
-
10.75
10.64
19.05
49.29
72.59
81.04
103.99
90.63
62.56
46.29
PAT before Minority Interest
-
9.36
7.65
19.05
61.77
82.08
86.76
111.17
98.27
66.69
49.51
Minority Interest
-
1.39
2.99
0.00
-12.48
-9.49
-5.72
-7.18
-7.64
-4.13
-3.22
PAT Margin
-
0.86%
0.53%
0.85%
2.34%
2.89%
3.71%
6.17%
7.62%
7.45%
7.12%
PAT Growth
-
1.03%
-44.15%
-61.35%
-32.10%
-10.43%
-22.07%
14.74%
44.87%
35.15%
 
Unadjusted EPS
-
0.41
0.41
0.69
2.35
3.13
3.31
4.24
3.83
2.69
23.62

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
897.10
889.23
881.51
843.01
764.94
631.43
549.43
448.62
308.66
173.41
Share Capital
26.25
26.25
26.25
26.25
26.25
26.25
26.25
25.72
24.35
21.80
Total Reserves
870.85
862.98
855.26
816.76
738.69
605.18
523.18
364.43
208.29
149.06
Non-Current Liabilities
32.69
94.72
226.43
345.13
414.20
521.63
530.84
151.17
404.40
141.57
Secured Loans
0.28
67.20
194.74
284.46
343.45
350.55
367.68
23.01
109.01
31.58
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
101.80
101.20
101.20
273.04
95.72
Long Term Provisions
3.54
3.54
3.16
2.61
1.85
1.39
0.91
0.59
0.00
0.00
Current Liabilities
302.68
390.86
487.30
304.54
514.93
344.81
346.17
292.81
60.81
133.29
Trade Payables
19.72
30.70
191.45
21.28
28.24
27.62
28.96
26.09
40.22
36.47
Other Current Liabilities
127.09
165.94
117.25
84.57
64.88
57.31
43.43
53.05
8.67
71.60
Short Term Borrowings
155.69
188.73
117.15
190.99
411.02
255.01
266.36
206.13
0.00
0.00
Short Term Provisions
0.19
5.49
61.45
7.70
10.79
4.87
7.43
7.54
11.92
25.22
Total Liabilities
1,390.80
1,534.53
1,757.96
1,654.22
1,843.13
1,532.07
1,454.92
913.89
787.52
457.79
Net Block
765.22
801.02
918.90
1,063.04
1,149.91
1,026.46
899.92
381.74
353.29
269.82
Gross Block
1,129.15
1,105.22
1,091.84
1,730.21
1,651.91
1,383.40
1,136.47
539.23
457.77
337.02
Accumulated Depreciation
363.94
304.20
172.93
667.17
502.00
356.94
236.55
157.49
104.49
67.20
Non Current Assets
771.27
829.04
951.44
1,106.03
1,191.35
1,050.76
922.23
734.92
583.24
316.74
Capital Work in Progress
0.00
0.00
7.13
0.00
0.00
0.00
0.00
335.43
196.14
42.96
Non Current Investment
0.02
0.02
0.04
0.05
0.29
0.40
0.47
15.51
33.81
3.96
Long Term Loans & Adv.
6.03
26.89
25.07
42.90
41.15
23.88
21.83
2.23
0.00
0.00
Other Non Current Assets
0.01
1.11
0.29
0.05
0.00
0.01
0.01
0.01
0.00
0.00
Current Assets
619.53
705.49
806.51
548.19
651.78
481.31
532.69
178.98
204.29
141.06
Current Investments
37.78
15.16
14.21
7.80
9.77
122.97
126.11
0.78
0.20
0.53
Inventories
116.62
124.97
44.14
62.40
58.55
75.34
82.46
53.46
44.86
27.75
Sundry Debtors
393.50
406.89
593.50
307.50
321.83
188.00
210.43
90.34
106.70
19.08
Cash & Bank
32.23
119.51
75.94
69.22
183.72
28.29
49.81
20.50
36.35
35.12
Other Current Assets
39.40
6.10
3.51
1.59
77.92
66.71
63.88
13.91
16.18
58.58
Short Term Loans & Adv.
11.27
32.85
75.21
99.69
76.46
65.74
62.36
13.06
16.18
58.58
Net Current Assets
316.85
314.63
319.21
243.65
136.85
136.50
186.52
-113.83
143.47
7.77
Total Assets
1,390.80
1,534.53
1,757.95
1,654.22
1,843.13
1,532.07
1,454.92
913.90
787.53
457.80

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
141.70
107.35
164.50
220.34
104.72
254.89
17.36
191.78
-17.38
93.08
PBT
26.24
22.27
31.30
86.67
108.37
108.06
129.76
129.51
91.64
61.53
Adjustment
95.89
162.50
198.39
189.21
153.13
142.59
88.32
63.23
43.87
28.95
Changes in Working Capital
32.04
-58.30
-55.28
-34.01
-139.43
28.76
-174.83
26.39
-151.17
11.03
Cash after chg. in Working capital
154.17
126.47
174.40
241.87
122.08
279.41
43.25
219.12
-15.65
101.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.47
-19.12
-9.90
-21.53
-17.36
-24.52
-25.89
-27.34
-1.72
-8.42
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
-28.77
-36.49
32.47
-80.26
-48.16
-211.49
-352.12
-202.45
-300.60
-109.05
Net Fixed Assets
-9.34
-7.95
450.96
-28.93
-192.03
-113.51
-355.31
-117.52
-170.26
-21.60
Net Investments
-19.20
-0.70
-6.32
2.21
37.72
-0.11
-33.03
17.12
-46.51
-5.50
Others
-0.23
-27.84
-412.17
-53.54
106.15
-97.87
36.22
-102.05
-83.83
-81.95
Cash from Financing Activity
-176.64
-57.51
-159.88
-263.06
89.77
-64.77
364.04
-5.31
309.99
43.20
Net Cash Inflow / Outflow
-63.71
13.35
37.09
-122.98
146.32
-21.37
29.27
-15.97
-7.99
27.24
Opening Cash & Equivalents
78.58
65.23
28.15
174.60
28.28
49.65
20.39
36.35
35.12
7.88
Closing Cash & Equivalent
14.88
78.58
65.23
51.62
174.60
28.28
49.65
20.39
27.13
35.12

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.)
34.18
33.88
33.58
32.11
29.14
24.05
20.93
15.17
9.55
7.84
ROA
0.64%
0.46%
1.12%
3.53%
4.86%
5.81%
9.39%
11.55%
10.71%
12.60%
ROE
1.05%
0.86%
2.21%
7.68%
11.76%
14.69%
23.66%
31.56%
33.06%
34.19%
ROCE
3.21%
3.53%
4.23%
7.65%
9.46%
10.34%
13.43%
18.83%
20.40%
24.70%
Fixed Asset Turnover
1.13
1.87
1.63
1.28
1.71
1.80
2.11
2.53
2.22
2.30
Receivable days
115.29
88.74
71.40
52.94
35.93
31.99
31.10
28.56
26.04
9.65
Inventory Days
34.80
15.00
8.44
10.17
9.44
12.67
14.05
14.25
15.03
13.69
Payable days
7.59
20.89
17.65
4.49
4.27
5.05
6.59
11.67
18.88
21.63
Cash Conversion Cycle
142.50
82.85
62.18
58.63
41.10
39.61
38.57
31.14
22.20
1.70
Total Debt/Equity
0.25
0.43
0.48
0.65
1.05
1.19
1.39
0.90
1.64
0.75
Interest Cover
2.23
1.96
2.22
4.28
4.48
4.44
11.76
12.58
10.65
26.65

News Update:


  • Responsive Industries launches floor covering innovation
    5th Jan 2019, 10:15 AM

    Impact Rigid Core is an interlocking click system vinyl tile which is designed to exact look and feel of natural wooden and stone flooring

    Read More
  • Responsive Inds - Quarterly Results
    17th Oct 2018, 14:49 PM

    Read More

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.