Nifty
Sensex
:
:
25030.35
81028.02
493.75 (2.01%)
1718.01 (2.17%)

Plastic Products

Rating :
70/99

BSE: 501423 | NSE: SHAILY

3046.00
06-Nov-2026
  • Open
  • High
  • Low
  • Previous Close
  •  2975
  •  3059.9
  •  2890.1
  •  2972.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  135758
  •  404307435.1
  •  3615.2
  •  1770.9

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,004.11
  • 74.96
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,135.77
  • 0.10%
  • 16.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.09%
  • 3.12%
  • 18.60%
  • FII
  • DII
  • Others
  • 19.43%
  • 14.13%
  • 3.63%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.12
  • 11.78
  • 15.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.09
  • 27.78
  • 18.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.11
  • 36.95
  • 43.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 64.21
  • 64.21
  • 75.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.18
  • 10.18
  • 12.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.36
  • 32.36
  • 39.04

Earnings Forecasts:

(Updated: 07-11-2026)
Description
2026
2027
2028
2029
Adj EPS
36.97
53.59
78.53
134.96
P/E Ratio
82.39
56.84
38.79
22.57
Revenue
990.67
1263.57
1639.07
2587.3
EBITDA
279.92
393.46
553
909.15
Net Income
169.91
246.6
361.4
622.65
ROA
16.34
17.94
22.29
27.59
P/B Ratio
19.53
14.72
10.81
7.37
ROE
26.88
31.34
34.31
38.46
FCFF
32.1
62.33
133.6
-
FCFF Yield
0.23
0.45
0.97
-
Net Debt
152.24
81.2
15.13
-8.01
BVPS
155.95
206.95
281.87
413.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 26
Sep 25
Var%
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Net Sales
319.53
256.65
24.50%
280.67
246.69
13.77%
236.82
217.83
8.72%
250.50
197.58
26.78%
Expenses
222.39
177.33
25.41%
197.62
178.39
10.78%
171.21
163.33
4.82%
184.16
151.71
21.39%
EBITDA
97.14
79.32
22.47%
83.05
68.30
21.60%
65.61
54.50
20.39%
66.34
45.87
44.63%
EBIDTM
30.40%
30.91%
29.59%
27.69%
27.71%
25.02%
26.48%
23.21%
Other Income
4.72
2.28
107.02%
0.25
2.09
-88.04%
3.67
0.13
2,723.08%
0.07
0.44
-84.09%
Interest
3.01
3.91
-23.02%
3.32
3.87
-14.21%
3.70
3.92
-5.61%
4.38
4.14
5.80%
Depreciation
14.29
12.00
19.08%
14.04
11.44
22.73%
13.27
11.11
19.44%
12.52
10.66
17.45%
PBT
84.56
65.69
28.73%
65.94
55.08
19.72%
52.32
39.60
32.12%
49.51
31.51
57.12%
Tax
23.29
14.44
61.29%
17.93
13.96
28.44%
12.17
11.01
10.54%
12.13
6.31
92.23%
PAT
61.27
51.25
19.55%
48.01
41.12
16.76%
40.16
28.59
40.47%
37.38
25.20
48.33%
PATM
19.18%
19.97%
17.11%
16.67%
16.96%
13.12%
14.92%
12.75%
EPS
13.32
11.15
19.46%
10.44
8.95
16.65%
8.74
6.22
40.51%
8.13
5.48
48.36%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Net Sales
1,087.52
990.67
786.80
643.87
607.07
567.71
Net Sales Growth
18.37%
25.91%
22.20%
6.06%
6.93%
 
Cost Of Goods Sold
450.74
426.19
415.78
370.09
386.49
357.49
Gross Profit
636.78
564.48
371.02
273.77
220.58
210.21
GP Margin
58.55%
56.98%
47.16%
42.52%
36.34%
37.03%
Total Expenditure
775.38
709.75
611.02
525.86
513.99
485.23
Power & Fuel Cost
-
32.99
31.49
29.24
26.46
26.92
% Of Sales
-
3.33%
4.00%
4.54%
4.36%
4.74%
Employee Cost
-
109.65
80.44
57.30
47.94
43.33
% Of Sales
-
11.07%
10.22%
8.90%
7.90%
7.63%
Manufacturing Exp.
-
76.51
40.94
33.34
27.73
36.37
% Of Sales
-
7.72%
5.20%
5.18%
4.57%
6.41%
General & Admin Exp.
-
35.33
22.30
17.02
9.88
9.34
% Of Sales
-
3.57%
2.83%
2.64%
1.63%
1.65%
Selling & Distn. Exp.
-
21.51
12.16
7.87
8.06
6.91
% Of Sales
-
2.17%
1.55%
1.22%
1.33%
1.22%
Miscellaneous Exp.
-
7.56
7.90
10.99
7.43
4.87
% Of Sales
-
0.76%
1.00%
1.71%
1.22%
0.86%
EBITDA
312.14
280.92
175.78
118.01
93.08
82.48
EBITDA Margin
28.70%
28.36%
22.34%
18.33%
15.33%
14.53%
Other Income
8.71
7.82
3.49
6.49
4.50
8.83
Interest
14.41
16.90
17.84
18.96
19.07
18.23
Depreciation
54.12
49.22
42.16
35.69
33.31
26.54
PBT
252.33
222.61
119.28
69.85
45.21
46.53
Tax
65.52
52.70
26.16
12.56
10.06
11.27
Tax Rate
25.97%
23.67%
21.93%
17.98%
22.25%
24.22%
PAT
186.82
169.91
93.12
57.29
35.15
35.27
PAT before Minority Interest
186.82
169.91
93.12
57.29
35.15
35.27
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
17.18%
17.15%
11.84%
8.90%
5.79%
6.21%
PAT Growth
27.82%
82.46%
62.54%
62.99%
-0.34%
 
EPS
40.61
36.94
20.24
12.45
7.64
7.67

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Shareholder's Funds
716.67
547.69
459.17
401.40
367.00
Share Capital
9.19
9.19
9.17
9.17
9.17
Total Reserves
701.04
536.36
448.90
392.22
357.82
Non-Current Liabilities
68.86
67.79
94.06
83.11
120.58
Secured Loans
27.35
40.06
69.83
62.53
101.46
Unsecured Loans
0.00
0.00
0.00
0.00
0.14
Long Term Provisions
4.99
3.94
2.18
2.33
1.82
Current Liabilities
361.20
317.14
229.23
208.17
189.62
Trade Payables
85.87
99.03
68.66
53.40
85.56
Other Current Liabilities
130.86
87.35
60.49
70.53
70.10
Short Term Borrowings
132.98
116.79
98.80
83.03
33.06
Short Term Provisions
11.48
13.97
1.28
1.20
0.90
Total Liabilities
1,146.73
932.62
782.46
692.68
677.20
Net Block
617.83
501.19
473.40
366.94
332.95
Gross Block
870.49
714.26
644.87
503.30
437.14
Accumulated Depreciation
252.66
213.07
171.47
136.36
104.20
Non Current Assets
696.60
547.02
515.25
454.96
376.97
Capital Work in Progress
31.07
17.68
20.39
68.26
28.62
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
47.58
27.95
21.37
19.68
12.30
Other Non Current Assets
0.13
0.19
0.09
0.08
3.11
Current Assets
450.14
385.60
267.20
237.71
300.23
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
150.78
137.76
83.60
72.97
111.43
Sundry Debtors
214.81
171.72
117.36
91.92
101.69
Cash & Bank
25.17
23.14
26.36
23.04
47.06
Other Current Assets
59.37
5.02
4.23
7.19
40.06
Short Term Loans & Adv.
51.74
47.96
35.66
42.58
32.13
Net Current Assets
88.94
68.47
37.97
29.55
110.61
Total Assets
1,146.74
932.62
782.45
692.67
677.20

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
225.72
110.06
92.26
89.98
55.01
PBT
222.61
119.28
69.85
45.21
46.53
Adjustment
69.34
56.59
58.18
51.37
41.52
Changes in Working Capital
-16.85
-48.26
-26.98
-0.61
-26.63
Cash after chg. in Working capital
275.10
127.61
101.05
95.96
61.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-49.38
-17.55
-8.78
-5.98
-6.41
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-184.72
-71.33
-93.82
-100.86
-129.15
Net Fixed Assets
-164.06
-63.85
-87.36
-91.90
Net Investments
-0.24
9.38
-5.21
-6.30
Others
-20.42
-16.86
-1.25
-2.66
Cash from Financing Activity
-39.29
-41.87
4.64
-5.13
108.29
Net Cash Inflow / Outflow
1.71
-3.13
3.08
-16.01
34.15
Opening Cash & Equivalents
19.08
22.22
19.14
35.15
0.98
Closing Cash & Equivalent
20.79
19.08
22.22
19.14
35.15

Financial Ratios

Standalone /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
154.55
118.71
99.87
87.51
80.01
ROA
16.34%
10.86%
7.77%
5.13%
5.21%
ROE
27.06%
18.56%
13.33%
9.15%
9.61%
ROCE
29.46%
19.55%
14.14%
11.39%
11.98%
Fixed Asset Turnover
1.26
1.16
1.13
1.31
1.31
Receivable days
70.83
66.70
59.06
57.16
64.67
Inventory Days
52.87
51.07
44.19
54.44
70.86
Payable days
79.18
73.60
60.19
65.62
87.36
Cash Conversion Cycle
44.52
44.17
43.05
45.98
48.18
Total Debt/Equity
0.25
0.34
0.45
0.47
0.47
Interest Cover
14.17
7.69
4.68
3.37
3.55

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.