Nifty
Sensex
:
:
10582.60
35156.05
-73.60 (-0.69%)
-318.46 (-0.90%)

Plastic Products

Rating :
46/99

BSE: 590013 | NSE: XPROINDIA

39.80
-0.25 (-0.62%)
21-Nov-2018 | 11:46AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  0.00
  •  0.00
  •  0.00
  •  40.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  0
  •  0.00
  •  80.75
  •  0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 47.31
  • 2.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 216.57
  • N/A
  • 0.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.02%
  • 5.99%
  • 37.59%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.09%
  • 6.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.47
  • 4.64
  • 3.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.94
  • 48.24
  • 8.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.96
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 0.59
  • 0.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.61
  • 17.25
  • 11.87

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
307.44
319.35
275.28
258.51
242.72
225.58
245.93
307.30
220.39
148.45
Net Sales Growth
-
-3.73%
16.01%
6.49%
6.51%
7.60%
-8.27%
-19.97%
39.43%
48.46%
 
Cost Of Goods Sold
-
218.18
219.07
192.76
195.41
182.43
162.97
168.90
212.64
147.11
91.89
Gross Profit
-
89.27
100.28
82.52
63.10
60.29
62.61
77.03
94.66
73.28
56.57
GP Margin
-
29.04%
31.40%
29.98%
24.41%
24.84%
27.76%
31.32%
30.80%
33.25%
38.11%
Total Expenditure
-
286.57
293.28
261.63
255.74
239.81
219.56
223.33
276.86
199.79
134.30
Power & Fuel Cost
-
21.28
24.42
24.15
20.96
20.59
20.38
17.98
0.00
15.66
12.31
% Of Sales
-
6.92%
7.65%
8.77%
8.11%
8.48%
9.03%
7.31%
0%
7.11%
8.29%
Employee Cost
-
23.29
24.88
22.62
19.82
17.75
17.46
16.23
0.00
15.43
12.41
% Of Sales
-
7.58%
7.79%
8.22%
7.67%
7.31%
7.74%
6.60%
0%
7.00%
8.36%
Manufacturing Exp.
-
10.09
10.27
9.36
8.06
8.38
8.73
9.13
0.00
8.95
6.45
% Of Sales
-
3.28%
3.22%
3.40%
3.12%
3.45%
3.87%
3.71%
0%
4.06%
4.34%
General & Admin Exp.
-
4.29
4.24
3.88
4.01
3.36
3.17
3.70
1.35
4.17
4.03
% Of Sales
-
1.40%
1.33%
1.41%
1.55%
1.38%
1.41%
1.50%
0.44%
1.89%
2.71%
Selling & Distn. Exp.
-
5.04
6.25
4.71
3.39
3.19
3.21
3.58
0.00
4.90
3.75
% Of Sales
-
1.64%
1.96%
1.71%
1.31%
1.31%
1.42%
1.46%
0%
2.22%
2.53%
Miscellaneous Exp.
-
4.41
4.14
4.15
4.10
4.10
3.64
3.82
62.87
3.58
3.75
% Of Sales
-
1.43%
1.30%
1.51%
1.59%
1.69%
1.61%
1.55%
20.46%
1.62%
2.34%
EBITDA
-
20.87
26.07
13.65
2.77
2.91
6.02
22.60
30.44
20.60
14.15
EBITDA Margin
-
6.79%
8.16%
4.96%
1.07%
1.20%
2.67%
9.19%
9.91%
9.35%
9.53%
Other Income
-
4.98
3.94
3.29
5.48
5.57
8.54
8.93
0.84
1.36
1.22
Interest
-
21.39
25.20
22.50
13.08
12.30
10.95
10.43
8.74
6.66
5.19
Depreciation
-
15.82
17.04
17.80
14.05
11.22
10.80
11.54
13.11
11.08
8.39
PBT
-
-11.37
-12.23
-23.36
-18.88
-15.03
-7.20
9.55
9.44
4.22
1.79
Tax
-
0.02
0.07
10.14
-5.00
-4.65
-3.08
10.53
-1.96
2.62
0.74
Tax Rate
-
0.19%
-0.57%
-40.59%
26.48%
30.94%
42.78%
23.87%
-20.76%
51.17%
41.34%
PAT
-
10.50
-12.30
-35.12
-13.88
-10.39
-4.11
33.59
11.40
2.50
1.04
PAT before Minority Interest
-
10.50
-12.30
-35.12
-13.88
-10.39
-4.11
33.59
11.40
2.50
1.04
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
3.42%
-3.85%
-12.76%
-5.37%
-4.28%
-1.82%
13.66%
3.71%
1.13%
0.70%
PAT Growth
-
-
-
-
-
-
-
194.65%
356.00%
140.38%
 
Unadjusted EPS
-
8.97
-10.55
-30.12
-11.91
-8.90
-3.54
4.62
10.28
2.27
95.00

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
79.56
68.56
81.70
116.80
132.26
142.63
147.54
116.59
107.63
107.41
Share Capital
11.81
11.66
11.66
11.66
11.66
11.66
11.37
11.11
11.00
11.00
Total Reserves
67.75
56.90
70.04
105.14
120.60
130.97
136.17
105.48
96.63
96.41
Non-Current Liabilities
137.63
151.66
137.98
131.67
155.94
125.23
22.89
82.11
83.28
85.25
Secured Loans
138.37
150.65
135.49
139.86
158.35
123.08
0.00
80.92
80.46
76.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
18.42
0.00
0.00
6.22
Long Term Provisions
3.87
3.37
2.43
1.85
1.91
1.82
1.09
0.00
0.00
0.00
Current Liabilities
127.22
131.57
138.91
127.76
104.55
100.27
89.30
60.59
39.90
34.65
Trade Payables
55.85
48.87
40.95
48.39
37.22
35.60
21.67
56.76
28.93
27.20
Other Current Liabilities
34.13
38.90
52.75
41.55
38.48
20.99
30.71
0.00
8.24
4.84
Short Term Borrowings
34.97
43.76
45.21
37.81
28.83
42.30
33.42
0.00
0.00
0.00
Short Term Provisions
2.27
0.05
0.01
0.01
0.01
1.37
3.51
3.83
2.72
2.62
Total Liabilities
344.41
351.79
358.59
376.23
392.75
368.13
259.73
259.29
230.81
227.31
Net Block
201.83
225.72
251.03
250.42
103.98
90.85
97.26
121.70
125.27
122.52
Gross Block
348.74
382.31
392.15
373.75
103.98
90.85
97.26
207.07
197.96
185.14
Accumulated Depreciation
146.91
156.59
141.12
123.33
0.00
0.00
0.00
85.37
72.70
62.63
Non Current Assets
211.15
241.89
266.40
268.29
278.75
226.76
116.89
132.30
129.13
133.55
Capital Work in Progress
0.62
0.40
0.48
0.57
165.67
125.42
0.00
10.59
3.86
11.03
Non Current Investment
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
7.95
13.81
13.52
15.84
9.09
10.48
14.26
0.00
0.00
0.00
Other Non Current Assets
0.75
1.96
1.37
1.46
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
133.27
109.90
92.20
107.94
114.00
141.36
142.84
126.98
101.68
93.76
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
38.04
30.91
29.85
30.79
28.60
26.26
19.58
26.69
20.25
16.49
Sundry Debtors
49.93
57.49
37.29
40.64
31.49
34.49
30.50
61.38
45.52
32.12
Cash & Bank
19.31
8.18
6.56
17.77
24.88
55.05
78.86
28.75
25.59
32.00
Other Current Assets
25.98
4.65
1.76
1.12
29.04
25.57
13.90
10.17
10.31
13.14
Short Term Loans & Adv.
12.94
8.66
16.73
17.62
28.04
22.70
10.29
10.17
7.72
10.38
Net Current Assets
6.04
-21.67
-46.72
-19.82
9.45
41.10
53.54
66.39
61.78
59.10
Total Assets
344.42
351.79
358.60
376.23
392.75
368.12
259.73
259.29
230.81
227.31

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
34.10
23.55
13.94
-2.76
3.37
-14.91
39.81
29.24
-0.49
12.61
PBT
10.52
-12.23
-23.36
-18.88
-15.03
-7.20
9.55
9.44
4.22
1.79
Adjustment
13.60
40.31
38.79
24.38
18.40
13.02
16.69
21.02
17.99
13.59
Changes in Working Capital
11.73
-6.32
-0.97
-8.25
0.01
-20.63
14.02
-0.43
-21.90
-2.37
Cash after chg. in Working capital
35.85
21.76
14.46
-2.75
3.37
-14.80
40.26
30.03
0.31
13.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.75
1.79
0.85
-0.01
0.00
-0.11
-0.46
-0.79
-1.71
-0.39
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
-1.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
28.31
-1.82
-4.49
18.38
-57.54
-108.18
36.63
-13.99
-1.90
-8.12
Net Fixed Assets
33.35
9.92
-18.31
2.45
-64.50
-124.42
26.15
-58.74
-2.78
-10.68
Net Investments
0.00
0.00
0.01
0.00
0.00
0.00
0.00
10.86
0.00
0.05
Others
-5.04
-11.74
13.81
15.93
6.96
16.24
10.48
33.89
0.88
2.51
Cash from Financing Activity
-62.84
-20.48
-9.75
-15.62
24.00
99.28
-26.32
-12.10
-4.07
-9.76
Net Cash Inflow / Outflow
-0.43
1.24
-0.29
0.00
-30.17
-23.82
50.12
3.14
-6.46
-5.26
Opening Cash & Equivalents
2.83
1.59
1.88
1.88
55.05
78.86
28.75
25.59
32.00
35.31
Closing Cash & Equivalent
2.40
2.83
1.59
1.88
24.88
55.05
78.86
28.75
25.59
32.00

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.)
67.35
58.80
70.07
100.18
113.44
122.33
129.78
104.89
97.85
97.64
ROA
3.02%
-3.46%
-9.56%
-3.61%
-2.73%
-1.31%
12.94%
4.65%
1.09%
0.48%
ROE
14.18%
-16.37%
-35.39%
-11.15%
-7.56%
-2.84%
25.44%
10.16%
2.32%
0.99%
ROCE
11.56%
4.75%
-0.89%
-1.80%
-0.82%
1.54%
27.49%
9.43%
6.23%
3.89%
Fixed Asset Turnover
0.87
0.92
0.81
1.21
2.79
1.85
1.78
1.67
1.24
1.01
Receivable days
61.74
48.47
46.03
45.62
44.32
46.90
62.01
57.68
59.47
67.01
Inventory Days
39.63
31.07
35.82
37.56
36.85
33.08
31.23
25.33
28.13
36.19
Payable days
42.87
45.23
59.94
52.18
37.68
37.79
63.13
59.31
39.79
26.77
Cash Conversion Cycle
58.50
34.31
21.92
31.00
43.49
42.19
30.11
23.70
47.80
76.43
Total Debt/Equity
2.37
3.14
2.21
1.52
1.63
1.25
0.35
0.69
0.75
0.77
Interest Cover
1.49
0.51
-0.11
-0.44
-0.22
0.34
5.23
2.08
1.77
1.34

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.