Nifty
Sensex
:
:
23635.10
75577.58
-144.05 (-0.61%)
-555.23 (-0.73%)

Plastic Products

Rating :
72/99

BSE: 501423 | NSE: SHAILY

3407.80
08-Sep-2026
  • Open
  • High
  • Low
  • Previous Close
  •  3347
  •  3419.9
  •  3308.1
  •  3348.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  108977
  •  367521621.2
  •  3615.2
  •  1770.9

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,651.49
  • 88.53
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,800.35
  • 0.09%
  • 20.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.09%
  • 4.14%
  • 19.94%
  • FII
  • DII
  • Others
  • 18.18%
  • 12.88%
  • 3.77%

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
  • 62.65
  • 62.65
  • 72.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.85
  • 9.85
  • 12.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.76
  • 31.76
  • 37.44

Earnings Forecasts:

(Updated: 05-09-2026)
Description
2026
2027
2028
2029
Adj EPS
79
9
40.52
38.63
P/E Ratio
43.14
378.64
84.10
88.22
Revenue
54.26
38.55
21.43
1022.97
EBITDA
1286.01
1631.46
2683.1
292.36
Net Income
384.25
538.47
933.6
177.37
ROA
247.74
350.31
631.95
14.98
P/B Ratio
41.36
248.74
32.58
21.68
ROE
14.02
10.3
6.99
26.82
FCFF
30.11
32.24
38.56
54.62
FCFF Yield
90.09
178.86
-
0.4
Net Debt
0.66
1.31
-
143.3
BVPS
82.4
13.7
104.6
157.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
280.67
246.69
13.77%
236.82
217.83
8.72%
250.50
197.58
26.78%
256.65
192.00
33.67%
Expenses
197.62
178.39
10.78%
171.21
163.33
4.82%
184.16
151.71
21.39%
177.33
151.74
16.86%
EBITDA
83.05
68.30
21.60%
65.61
54.50
20.39%
66.34
45.87
44.63%
79.33
40.26
97.04%
EBIDTM
29.59%
27.69%
27.71%
25.02%
26.48%
23.21%
30.91%
20.97%
Other Income
0.25
2.09
-88.04%
3.67
0.13
2,723.08%
0.07
0.44
-84.09%
2.28
1.04
119.23%
Interest
3.32
3.87
-14.21%
3.70
3.92
-5.61%
4.38
4.14
5.80%
3.92
4.53
-13.47%
Depreciation
14.04
11.44
22.73%
13.27
11.11
19.44%
12.52
10.66
17.45%
12.00
10.25
17.07%
PBT
65.94
55.08
19.72%
52.32
39.60
32.12%
49.51
31.51
57.12%
65.70
26.53
147.64%
Tax
17.93
13.96
28.44%
12.17
11.01
10.54%
12.13
6.31
92.23%
14.45
4.61
213.45%
PAT
48.01
41.12
16.76%
40.16
28.59
40.47%
37.38
25.20
48.33%
51.25
21.92
133.80%
PATM
17.11%
16.67%
16.96%
13.12%
14.92%
12.75%
19.97%
11.42%
EPS
10.44
8.95
16.65%
8.74
6.22
40.51%
8.13
5.48
48.36%
11.15
4.78
133.26%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Net Sales
1,024.64
990.67
786.80
643.87
607.07
567.71
Net Sales Growth
19.97%
25.91%
22.20%
6.06%
6.93%
 
Cost Of Goods Sold
427.53
426.19
415.78
370.09
386.49
357.49
Gross Profit
597.11
564.48
371.02
273.77
220.58
210.21
GP Margin
58.27%
56.98%
47.16%
42.52%
36.34%
37.03%
Total Expenditure
730.32
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
294.33
280.92
175.78
118.01
93.08
82.48
EBITDA Margin
28.73%
28.36%
22.34%
18.33%
15.33%
14.53%
Other Income
6.27
7.82
3.49
6.49
4.50
8.83
Interest
15.32
16.90
17.84
18.96
19.07
18.23
Depreciation
51.83
49.22
42.16
35.69
33.31
26.54
PBT
233.47
222.61
119.28
69.85
45.21
46.53
Tax
56.68
52.70
26.16
12.56
10.06
11.27
Tax Rate
24.28%
23.67%
21.93%
17.98%
22.25%
24.22%
PAT
176.80
169.91
93.12
57.29
35.15
35.27
PAT before Minority Interest
176.80
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
17.25%
17.15%
11.84%
8.90%
5.79%
6.21%
PAT Growth
51.33%
82.46%
62.54%
62.99%
-0.34%
 
EPS
38.43
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.