Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Plastic Products

Rating :
60/99

BSE: 509930 | NSE: SUPREMEIND

983.35
0.90 (0.09%)
16-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  990.00
  •  997.00
  •  976.05
  •  982.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14554
  •  143.12
  •  1476.00
  •  944.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,469.59
  • 23.70
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,681.03
  • 1.22%
  • 6.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.70%
  • 3.76%
  • 16.55%
  • FII
  • DII
  • Others
  • 0.04%
  • 21.00%
  • 8.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.41
  • 30.12
  • 33.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.38
  • 7.55
  • 8.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.80
  • 15.88
  • 17.96

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
1,316.17
1,055.06
24.75%
1,345.71
1,161.66
15.84%
1,471.26
1,282.63
14.71%
1,278.30
1,107.42
15.43%
Expenses
1,103.71
911.10
21.14%
1,160.02
1,003.01
15.65%
1,184.50
1,042.70
13.60%
1,080.57
921.74
17.23%
EBITDA
212.46
143.96
47.58%
185.69
158.65
17.04%
286.76
239.93
19.52%
197.73
185.68
6.49%
EBIDTM
16.14%
13.64%
13.80%
13.66%
19.49%
18.71%
15.47%
16.77%
Other Income
5.48
0.12
4,466.67%
0.59
0.43
37.21%
3.70
2.57
43.97%
0.50
0.40
25.00%
Interest
10.42
5.15
102.33%
3.94
3.32
18.67%
5.59
3.42
63.45%
7.86
8.47
-7.20%
Depreciation
47.25
42.44
11.33%
42.67
40.59
5.12%
41.37
41.18
0.46%
42.76
38.69
10.52%
PBT
160.27
96.49
66.10%
195.55
115.17
69.79%
243.50
197.89
23.05%
147.61
138.92
6.26%
Tax
55.52
36.67
51.40%
65.19
39.88
63.47%
77.36
72.35
6.92%
51.78
48.16
7.52%
PAT
104.75
59.82
75.11%
130.36
75.29
73.14%
166.14
125.55
32.33%
95.83
90.76
5.59%
PATM
7.96%
5.67%
9.69%
6.48%
11.29%
9.79%
7.50%
8.20%
EPS
8.44
5.57
51.53%
10.73
6.17
73.91%
14.03
11.52
21.79%
8.20
7.98
2.76%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Net Sales
5,411.44
4,966.29
4,462.26
2,960.06
4,255.19
3,962.23
3,403.99
2,927.90
2,469.46
2,007.02
1,654.94
Net Sales Growth
17.47%
11.30%
50.75%
-30.44%
7.39%
16.40%
16.26%
18.56%
23.04%
21.27%
 
Cost Of Goods Sold
3,579.69
3,198.74
2,818.21
1,897.68
2,839.09
2,688.17
2,245.05
1,915.10
1,595.55
1,316.48
1,054.19
Gross Profit
1,831.75
1,767.55
1,644.05
1,062.38
1,416.09
1,274.06
1,158.94
1,012.80
873.91
690.54
600.74
GP Margin
33.85%
35.59%
36.84%
35.89%
33.28%
32.16%
34.05%
34.59%
35.39%
34.41%
36.30%
Total Expenditure
4,528.80
4,179.18
3,700.39
2,499.08
3,588.95
3,374.70
2,868.77
2,456.01
2,112.07
1,718.41
1,417.12
Power & Fuel Cost
-
175.03
163.83
115.92
147.19
140.59
142.02
117.85
100.90
80.25
68.59
% Of Sales
-
3.52%
3.67%
3.92%
3.46%
3.55%
4.17%
4.03%
4.09%
4.00%
4.14%
Employee Cost
-
215.91
187.25
130.98
148.03
126.94
111.60
99.14
86.70
71.62
61.46
% Of Sales
-
4.35%
4.20%
4.42%
3.48%
3.20%
3.28%
3.39%
3.51%
3.57%
3.71%
Manufacturing Exp.
-
292.07
261.37
175.86
211.69
203.48
183.48
152.73
140.07
127.43
110.50
% Of Sales
-
5.88%
5.86%
5.94%
4.97%
5.14%
5.39%
5.22%
5.67%
6.35%
6.68%
General & Admin Exp.
-
102.12
96.10
63.82
77.07
67.73
61.04
51.21
45.21
100.98
90.92
% Of Sales
-
2.06%
2.15%
2.16%
1.81%
1.71%
1.79%
1.75%
1.83%
5.03%
5.49%
Selling & Distn. Exp.
-
180.13
161.14
102.13
154.49
139.54
115.32
111.57
136.14
15.31
13.28
% Of Sales
-
3.63%
3.61%
3.45%
3.63%
3.52%
3.39%
3.81%
5.51%
0.76%
0.80%
Miscellaneous Exp.
-
15.18
12.49
12.69
11.38
8.24
10.25
8.40
7.49
6.35
13.28
% Of Sales
-
0.31%
0.28%
0.43%
0.27%
0.21%
0.30%
0.29%
0.30%
0.32%
1.10%
EBITDA
882.64
787.11
761.87
460.98
666.24
587.53
535.22
471.89
357.39
288.61
237.82
EBITDA Margin
16.31%
15.85%
17.07%
15.57%
15.66%
14.83%
15.72%
16.12%
14.47%
14.38%
14.37%
Other Income
10.27
9.77
8.86
5.13
4.69
7.22
3.10
5.77
6.70
16.18
7.40
Interest
27.81
26.94
33.99
31.87
60.19
78.88
55.20
57.77
43.77
34.87
55.83
Depreciation
174.05
167.15
154.29
104.57
138.99
101.55
81.71
72.49
62.87
52.94
52.54
PBT
746.93
602.79
582.45
329.67
471.75
414.33
401.41
347.41
257.46
216.98
136.86
Tax
249.85
205.70
205.78
117.64
160.04
139.98
132.99
115.04
87.73
74.89
48.74
Tax Rate
33.45%
34.12%
35.33%
36.54%
33.92%
33.78%
33.13%
33.11%
34.08%
34.51%
34.06%
PAT
497.08
397.09
376.67
204.34
311.71
274.35
268.42
232.37
169.73
142.09
94.34
PAT before Minority Interest
497.08
397.09
376.67
204.34
311.71
274.35
268.42
232.37
169.73
142.09
94.34
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.19%
8.00%
8.44%
6.90%
7.33%
6.92%
7.89%
7.94%
6.87%
7.08%
5.70%
PAT Growth
41.45%
5.42%
84.33%
-34.45%
13.62%
2.21%
15.51%
36.91%
19.45%
50.61%
 
Unadjusted EPS
41.40
33.99
33.88
18.03
25.38
22.31
22.84
19.03
15.42
61.40
34.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Shareholder's Funds
1,894.90
1,695.72
1,315.72
1,211.50
1,039.16
878.98
696.73
547.71
414.07
304.12
Share Capital
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
Total Reserves
1,869.49
1,670.31
1,290.31
1,186.09
1,013.75
853.58
671.32
522.30
388.67
278.72
Non-Current Liabilities
128.96
147.02
182.18
333.95
392.54
335.41
200.35
299.21
457.21
389.26
Secured Loans
0.00
15.39
62.83
230.87
262.57
227.91
98.65
189.99
269.13
291.42
Unsecured Loans
1.35
1.23
1.31
2.07
2.08
3.86
6.23
17.85
118.24
33.56
Long Term Provisions
13.28
13.30
11.52
8.81
8.35
9.95
10.89
8.97
0.00
0.00
Current Liabilities
912.25
963.84
927.15
811.57
747.72
817.96
635.01
678.54
314.82
432.66
Trade Payables
489.81
453.25
343.91
300.44
277.70
348.90
217.33
160.69
127.23
272.32
Other Current Liabilities
172.27
270.86
392.80
258.34
243.48
187.00
188.86
215.89
126.33
104.26
Short Term Borrowings
231.01
214.92
163.84
95.86
122.66
177.11
148.85
239.41
0.00
0.00
Short Term Provisions
19.16
24.81
26.60
156.93
103.87
104.96
79.97
62.55
61.27
56.08
Total Liabilities
2,936.11
2,806.58
2,425.05
2,357.02
2,179.42
2,032.35
1,532.09
1,525.46
1,186.10
1,126.04
Net Block
1,353.39
1,263.30
1,184.65
1,032.51
1,087.91
1,027.75
739.39
741.67
565.54
544.26
Gross Block
2,540.61
2,298.25
2,085.72
1,844.55
1,753.83
1,606.75
1,245.09
1,202.10
968.88
903.55
Accumulated Depreciation
1,187.22
1,034.95
901.07
812.04
665.92
579.01
505.70
460.43
403.34
359.29
Non Current Assets
1,675.96
1,528.70
1,448.49
1,344.95
1,281.81
1,218.35
923.65
896.54
647.92
606.16
Capital Work in Progress
75.02
46.73
68.21
99.80
18.08
33.05
33.81
26.17
13.08
12.31
Non Current Investment
193.68
174.64
126.17
120.69
107.35
109.83
88.74
91.62
69.29
49.59
Long Term Loans & Adv.
52.61
42.33
67.43
91.46
67.49
46.94
61.29
36.27
0.00
0.00
Other Non Current Assets
1.26
1.70
2.03
0.49
0.97
0.79
0.42
0.81
0.00
0.00
Current Assets
1,260.15
1,277.88
976.56
1,012.07
897.61
814.01
608.44
628.92
538.18
519.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
696.98
776.85
557.85
464.67
497.65
466.80
314.01
345.40
290.64
245.50
Sundry Debtors
381.95
275.33
236.22
237.97
234.78
203.12
171.17
152.87
131.04
115.26
Cash & Bank
36.30
79.83
28.87
181.83
27.37
23.86
14.41
14.20
18.67
10.74
Other Current Assets
144.92
45.32
73.67
5.98
137.81
120.21
108.84
116.45
97.82
148.38
Short Term Loans & Adv.
83.57
100.55
79.95
121.62
133.31
116.24
104.31
111.90
95.20
143.38
Net Current Assets
347.90
314.04
49.41
200.51
149.89
-3.96
-26.57
-49.62
223.36
87.22
Total Assets
2,936.11
2,806.58
2,425.05
2,357.02
2,179.42
2,032.36
1,532.09
1,525.46
1,186.10
1,126.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Cash From Operating Activity
508.89
464.98
296.39
600.82
325.20
405.82
351.89
169.78
145.66
188.55
PBT
602.79
582.45
329.67
471.75
414.33
401.41
347.41
256.49
216.86
136.86
Adjustment
186.64
176.83
129.28
194.72
174.62
134.36
124.81
101.01
81.88
105.10
Changes in Working Capital
-63.30
-123.77
-37.36
76.55
-140.06
-18.56
-3.65
-54.36
-50.58
23.94
Cash after chg. in Working capital
726.13
635.51
421.59
743.02
448.88
517.21
468.57
303.14
248.16
265.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-217.24
-170.53
-125.20
-142.19
-123.68
-111.40
-116.68
-89.60
-67.63
-21.53
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
-266.60
-202.20
-218.05
-185.98
-133.75
-362.75
-64.29
-240.36
-67.52
-140.42
Net Fixed Assets
-270.65
-191.10
-209.58
-172.43
-132.19
-360.91
-50.62
-246.30
-66.10
-19.58
Net Investments
0.00
-0.04
0.02
0.00
0.00
0.00
0.00
-0.02
0.00
0.33
Others
4.05
-11.06
-8.49
-13.55
-1.56
-1.84
-13.67
5.96
-1.42
-121.17
Cash from Financing Activity
-286.48
-210.37
-233.54
-259.63
-187.55
-32.41
-287.38
66.10
-70.21
-66.12
Net Cash Inflow / Outflow
-44.19
52.41
-155.20
155.21
3.91
10.66
0.22
-4.48
7.94
-18.00
Opening Cash & Equivalents
76.20
23.79
178.99
23.77
19.86
9.20
14.20
18.67
10.74
28.74
Closing Cash & Equivalent
32.01
76.20
23.79
178.98
23.77
19.86
14.41
14.20
18.67
10.74

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Book Value (Rs.)
149.15
133.47
103.56
95.37
81.71
69.10
54.74
43.01
32.49
23.72
ROA
13.83%
14.40%
8.55%
13.74%
13.03%
15.06%
15.20%
12.52%
12.29%
8.71%
ROE
22.12%
25.02%
16.17%
27.71%
28.64%
34.13%
37.43%
35.40%
39.80%
33.17%
ROCE
30.59%
33.30%
21.24%
34.15%
34.49%
38.13%
38.46%
32.38%
35.31%
32.84%
Fixed Asset Turnover
2.11
2.28
1.69
2.63
2.62
2.66
2.63
2.27
2.14
1.91
Receivable days
23.50
18.67
26.01
18.25
18.16
18.01
18.35
20.98
22.40
27.85
Inventory Days
52.68
48.72
56.08
37.15
40.00
37.58
37.34
47.01
48.75
44.35
Payable days
40.81
37.58
44.96
28.50
32.32
34.63
27.92
24.40
23.31
22.65
Cash Conversion Cycle
35.37
29.82
37.12
26.90
25.83
20.96
27.76
43.59
47.84
49.55
Total Debt/Equity
0.13
0.16
0.31
0.32
0.46
0.54
0.50
0.94
0.94
1.08
Interest Cover
23.38
18.14
11.10
8.84
6.25
8.27
7.01
6.88
7.22
3.56

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.