Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Plastic Products

Rating :
32/99

BSE: 502742 | NSE: SINTEX

12.90
-0.15 (-1.15%)
12-Nov-2018 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  13.20
  •  13.25
  •  12.80
  •  13.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  936832
  •  120.85
  •  28.00
  •  10.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 778.86
  • 4.70
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,073.07
  • 0.76%
  • 0.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.61%
  • 4.99%
  • 51.01%
  • FII
  • DII
  • Others
  • 1.31%
  • 0.28%
  • 13.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.64
  • -13.24
  • -28.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.38
  • -21.13
  • -25.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.96
  • -17.15
  • -39.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.85
  • 7.06
  • 6.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.74
  • 0.57
  • 0.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.97
  • 7.66
  • 8.74

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
907.17
727.45
24.71%
925.34
687.56
34.58%
617.27
661.40
-6.67%
840.40
584.98
43.66%
Expenses
760.59
666.78
14.07%
815.39
611.83
33.27%
524.23
583.62
-10.18%
782.28
501.53
55.98%
EBITDA
146.58
60.67
141.60%
109.95
75.73
45.19%
93.04
77.78
19.62%
58.12
83.45
-30.35%
EBIDTM
16.16%
8.34%
11.88%
11.01%
15.07%
11.76%
6.92%
14.27%
Other Income
35.76
31.77
12.56%
52.96
32.46
63.15%
47.47
35.55
33.53%
37.21
16.80
121.49%
Interest
53.19
23.95
122.09%
47.62
26.55
79.36%
36.42
26.66
36.61%
27.12
22.82
18.84%
Depreciation
58.83
34.31
71.47%
53.05
33.92
56.40%
39.54
33.42
18.31%
34.39
33.18
3.65%
PBT
70.32
34.18
105.73%
62.24
47.72
30.43%
64.55
53.25
21.22%
33.82
44.25
-23.57%
Tax
22.41
5.94
277.27%
23.12
12.65
82.77%
7.13
3.71
92.18%
12.71
1.88
576.06%
PAT
47.91
28.24
69.65%
39.12
35.07
11.55%
57.42
49.54
15.91%
21.11
42.37
-50.18%
PATM
5.28%
3.88%
4.23%
5.10%
9.30%
7.49%
2.51%
7.24%
EPS
0.81
0.49
65.31%
0.66
0.63
4.76%
0.97
0.91
6.59%
0.36
0.81
-55.56%

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
3,290.18
2,872.68
1,921.32
7,862.65
7,006.61
5,842.62
5,079.44
4,436.77
4,475.15
3,281.64
3,063.88
Net Sales Growth
23.63%
49.52%
-75.56%
12.22%
19.92%
15.02%
14.49%
-0.86%
36.37%
7.11%
 
Cost Of Goods Sold
2,269.64
2,094.37
1,367.96
4,759.74
4,304.16
3,560.09
3,021.00
2,584.20
2,630.59
1,798.55
1,614.14
Gross Profit
1,020.54
778.31
553.36
3,102.91
2,702.45
2,282.53
2,058.44
1,852.57
1,844.56
1,483.09
1,449.74
GP Margin
31.02%
27.09%
28.80%
39.46%
38.57%
39.07%
40.52%
41.75%
41.22%
45.19%
47.32%
Total Expenditure
2,882.49
2,585.12
1,651.39
6,572.51
5,824.20
4,900.27
4,338.39
3,735.85
3,668.25
2,781.14
2,613.86
Power & Fuel Cost
-
181.14
105.51
41.72
149.17
136.18
153.10
131.99
112.48
97.93
100.75
% Of Sales
-
6.31%
5.49%
0.53%
2.13%
2.33%
3.01%
2.97%
2.51%
2.98%
3.29%
Employee Cost
-
146.89
95.92
745.80
720.16
633.05
590.23
511.97
461.31
431.10
407.53
% Of Sales
-
5.11%
4.99%
9.49%
10.28%
10.84%
11.62%
11.54%
10.31%
13.14%
13.30%
Manufacturing Exp.
-
106.49
45.99
38.66
240.17
217.66
263.59
225.19
209.42
213.17
192.01
% Of Sales
-
3.71%
2.39%
0.49%
3.43%
3.73%
5.19%
5.08%
4.68%
6.50%
6.27%
General & Admin Exp.
-
46.69
26.53
984.11
354.12
285.80
266.35
239.39
214.88
201.79
236.19
% Of Sales
-
1.63%
1.38%
12.52%
5.05%
4.89%
5.24%
5.40%
4.80%
6.15%
7.71%
Selling & Distn. Exp.
-
0.00
0.00
0.00
48.76
49.42
42.62
41.77
38.13
33.67
31.82
% Of Sales
-
0%
0%
0%
0.70%
0.85%
0.84%
0.94%
0.85%
1.03%
1.04%
Miscellaneous Exp.
-
9.54
9.48
2.48
7.66
18.07
1.50
1.34
1.44
4.93
31.82
% Of Sales
-
0.33%
0.49%
0.03%
0.11%
0.31%
0.03%
0.03%
0.03%
0.15%
1.03%
EBITDA
407.69
287.56
269.93
1,290.14
1,182.41
942.35
741.05
700.92
806.90
500.50
450.02
EBITDA Margin
12.39%
10.01%
14.05%
16.41%
16.88%
16.13%
14.59%
15.80%
18.03%
15.25%
14.69%
Other Income
173.40
148.91
97.16
132.48
96.40
99.28
114.40
67.24
54.09
125.37
156.30
Interest
164.35
114.04
93.32
283.67
283.49
289.38
172.64
135.83
108.92
73.08
81.95
Depreciation
185.81
142.16
132.22
303.22
260.53
254.76
205.37
167.82
149.10
144.46
114.39
PBT
230.93
180.27
141.55
835.73
734.79
497.49
477.44
464.51
602.97
408.33
409.98
Tax
65.37
38.43
7.30
208.70
186.33
118.03
66.93
115.96
150.83
77.21
82.61
Tax Rate
28.31%
21.32%
5.16%
24.97%
26.13%
24.52%
17.29%
27.75%
24.76%
18.91%
20.15%
PAT
165.56
141.84
134.25
627.21
526.67
363.40
320.16
301.91
458.12
329.00
325.12
PAT before Minority Interest
165.56
141.84
134.25
627.03
526.67
363.40
320.16
301.91
458.38
331.12
327.37
Minority Interest
0.00
0.00
0.00
0.18
0.00
0.00
0.00
0.00
-0.26
-2.12
-2.25
PAT Margin
5.03%
4.94%
6.99%
7.98%
7.52%
6.22%
6.30%
6.80%
10.24%
10.03%
10.61%
PAT Growth
6.66%
5.65%
-78.60%
19.09%
44.93%
13.51%
6.04%
-34.10%
39.25%
1.19%
 
Unadjusted EPS
2.80
2.48
2.76
14.23
14.43
11.72
11.38
11.32
16.97
12.14
24.00

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
4,410.24
3,913.73
5,552.97
4,697.76
3,543.86
3,125.00
2,648.29
2,401.56
1,946.88
1,704.92
Share Capital
59.41
54.47
44.66
42.44
31.12
31.12
27.11
27.11
27.10
27.10
Total Reserves
4,350.83
3,859.26
5,508.31
4,625.91
3,455.02
3,036.16
2,591.77
2,346.04
1,897.51
1,665.82
Non-Current Liabilities
4,322.53
3,736.33
5,425.69
3,782.53
3,616.66
2,909.39
1,542.18
2,519.96
2,799.65
2,438.38
Secured Loans
4,105.26
3,181.59
4,826.15
2,976.75
2,297.33
1,634.91
1,246.41
981.46
1,445.26
1,052.65
Unsecured Loans
128.37
456.05
315.21
204.98
913.06
824.61
26.07
1,025.15
1,185.08
1,243.77
Long Term Provisions
12.96
13.18
22.46
18.08
15.05
15.20
14.93
284.85
0.00
0.00
Current Liabilities
1,951.53
968.93
2,577.97
2,824.91
1,928.06
2,071.12
2,798.11
1,523.98
801.45
934.76
Trade Payables
288.16
290.59
783.24
1,011.53
822.43
587.64
530.83
610.51
442.60
556.54
Other Current Liabilities
772.19
335.56
1,000.39
911.56
388.74
368.42
240.59
199.94
8.13
9.94
Short Term Borrowings
887.41
331.52
688.88
773.68
608.97
1,020.67
1,682.20
635.82
0.00
0.00
Short Term Provisions
3.77
11.26
105.46
128.14
107.92
94.39
344.49
77.71
350.72
368.28
Total Liabilities
10,684.30
8,618.99
13,558.70
11,305.20
9,088.58
8,105.51
6,988.58
6,445.50
5,566.94
5,104.38
Net Block
5,880.05
3,761.77
7,710.72
5,192.64
3,801.33
3,115.18
2,858.18
2,631.02
2,049.94
1,961.99
Gross Block
6,229.03
3,969.34
8,058.05
7,164.37
5,401.73
4,448.34
3,944.50
3,546.62
2,824.56
2,598.62
Accumulated Depreciation
348.98
207.57
347.33
1,969.79
1,600.40
1,333.16
1,086.32
915.60
774.62
636.63
Non Current Assets
8,531.50
6,500.32
9,046.11
7,441.81
5,892.11
4,565.22
3,367.75
2,884.65
2,246.36
2,211.48
Capital Work in Progress
2,349.64
2,493.23
185.01
231.02
125.50
359.69
253.10
71.42
171.64
237.71
Non Current Investment
16.79
11.69
68.01
250.80
248.66
70.50
66.91
55.93
24.78
11.78
Long Term Loans & Adv.
285.02
233.63
1,035.18
1,727.13
1,691.95
1,016.21
176.41
126.28
0.00
0.00
Other Non Current Assets
0.00
0.00
47.19
40.22
24.67
3.64
13.15
0.00
0.00
0.00
Current Assets
2,152.80
2,118.67
4,512.59
3,859.35
3,174.48
3,520.48
3,620.83
3,560.85
3,320.56
2,892.69
Current Investments
0.63
18.43
201.05
277.24
57.13
59.82
75.37
321.59
222.24
170.11
Inventories
629.56
206.71
606.39
516.99
451.10
453.10
395.51
376.99
341.08
377.10
Sundry Debtors
667.72
627.02
2,236.34
2,305.43
2,078.46
1,780.59
1,653.45
1,392.32
1,012.05
809.39
Cash & Bank
214.39
714.90
740.86
425.01
271.98
890.19
720.61
986.11
929.54
1,168.50
Other Current Assets
640.50
159.78
147.60
165.81
315.81
336.78
775.89
483.84
815.65
367.59
Short Term Loans & Adv.
210.36
391.83
580.35
168.87
172.77
238.51
704.83
415.43
815.65
367.59
Net Current Assets
201.27
1,149.74
1,934.62
1,034.44
1,246.42
1,449.36
822.72
2,036.87
2,519.11
1,957.93
Total Assets
10,684.30
8,618.99
13,558.70
11,305.20
9,088.58
8,105.51
6,988.58
6,445.50
5,566.94
5,104.38

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
18.18
562.81
887.44
1,009.53
711.44
351.21
-56.30
957.91
-225.71
147.63
PBT
180.27
141.55
837.24
713.00
481.43
387.09
464.51
609.21
408.33
409.98
Adjustment
226.21
192.17
534.47
523.92
489.40
393.63
230.37
370.23
173.16
157.43
Changes in Working Capital
-336.74
318.34
-283.60
-91.09
-121.12
-310.34
-626.95
87.02
-736.12
-351.43
Cash after chg. in Working capital
69.74
652.06
1,088.11
1,145.83
849.71
470.38
67.93
1,066.46
-154.63
215.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-51.56
-89.25
-200.67
-136.30
-138.27
-119.17
-124.23
-108.55
-71.08
-68.35
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
-2,123.00
-2,731.19
-2,011.24
-1,894.95
-1,176.14
108.24
-464.79
-675.41
-172.00
-723.43
Net Fixed Assets
-2,116.10
298.27
-1,573.05
-1,620.81
-633.74
-266.72
-297.03
-459.10
-137.90
-450.79
Net Investments
12.70
322.78
666.20
5.64
-62.69
-92.32
249.40
-315.69
-170.05
-208.12
Others
-19.60
-3,352.24
-1,104.39
-279.78
-479.71
467.28
-417.16
99.38
135.95
-64.52
Cash from Financing Activity
1,568.17
2,338.36
1,410.41
1,038.24
-139.07
193.65
-50.90
-43.29
326.95
5.41
Net Cash Inflow / Outflow
-536.65
169.98
286.61
152.82
-603.77
653.10
-571.99
239.21
-70.76
-570.39
Opening Cash & Equivalents
643.99
709.37
423.05
271.36
878.11
227.12
1,307.70
1,073.26
1,144.02
1,714.41
Closing Cash & Equivalent
107.34
643.99
709.37
424.33
271.36
878.11
795.98
1,307.70
1,073.26
1,144.02

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.)
74.23
71.85
122.18
108.00
109.39
96.23
94.93
86.02
69.79
61.38
ROA
1.47%
1.21%
5.04%
5.17%
4.23%
4.24%
4.49%
7.63%
6.21%
6.75%
ROE
3.41%
2.84%
12.27%
12.96%
11.16%
11.30%
12.10%
21.33%
18.31%
20.59%
ROCE
3.27%
2.35%
10.54%
11.81%
10.79%
8.96%
10.15%
14.73%
11.22%
13.18%
Fixed Asset Turnover
0.56
0.32
1.03
1.14
1.21
1.24
1.21
1.43
1.26
1.42
Receivable days
82.25
271.98
105.42
111.82
117.79
120.24
122.59
96.27
97.21
91.41
Inventory Days
53.13
77.23
26.07
24.69
27.60
29.71
31.09
28.75
38.33
38.74
Payable days
37.05
111.86
43.71
35.42
37.68
42.56
52.10
48.13
60.50
63.99
Cash Conversion Cycle
98.34
237.35
87.78
101.08
107.71
107.39
101.59
76.90
75.04
66.16
Total Debt/Equity
1.25
1.06
1.14
1.00
1.16
1.20
1.18
1.17
1.37
1.36
Interest Cover
2.58
2.52
3.95
3.52
2.66
3.24
4.08
6.59
6.59
6.00

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.