Nifty
:
10853.55
Sensex
:
36665.61
35.95 (0.33%)
184.52 (0.51%)
Nifty
Sensex
:
:
10853.55
36665.61
35.95 (0.33%)
184.52 (0.51%)

Amines & Plasticizers Ltd.

Chemicals

Rating :
75/99

BSE: 506248 | NSE: Not Listed

NSE BSE
35.40
17-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  34.05
  •  37.50
  •  34.05
  •  35.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  116
  •  5.40
  •  47.90
  •  26.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 194.77
  • 9.83
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 260.13
  • 0.85%
  • 2.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.17%
  • 14.51%
  • 10.04%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.44
  • 8.70
  • 15.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.96
  • 8.90
  • 3.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.06
  • 17.58
  • 3.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.32
  • 13.56
  • 15.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.65
  • 3.09
  • 3.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.26
  • 8.02
  • 9.26

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
107.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
97.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
9.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
8.88%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
2.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
6.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
5.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
5.52%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.08
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
455.06
325.29
294.95
262.20
301.82
243.91
192.38
188.98
189.07
170.10
Net Sales Growth
-
39.89%
10.29%
12.49%
-13.13%
23.74%
26.79%
1.80%
-0.05%
11.15%
 
Cost Of Goods Sold
-
317.70
217.50
185.60
171.00
211.82
173.11
134.18
131.66
149.80
126.51
Gross Profit
-
137.36
107.79
109.35
91.21
90.01
70.80
58.21
57.32
39.27
43.59
GP Margin
-
30.19%
33.14%
37.07%
34.79%
29.82%
29.03%
30.26%
30.33%
20.77%
25.63%
Total Expenditure
-
421.20
296.87
266.59
238.92
279.64
226.76
179.19
176.64
179.80
159.98
Power & Fuel Cost
-
24.87
16.99
16.40
15.08
17.33
15.61
12.74
13.05
6.58
7.44
% Of Sales
-
5.47%
5.22%
5.56%
5.75%
5.74%
6.40%
6.62%
6.91%
3.48%
4.37%
Employee Cost
-
11.83
11.87
10.12
9.16
8.68
8.78
7.38
5.96
5.52
5.00
% Of Sales
-
2.60%
3.65%
3.43%
3.49%
2.88%
3.60%
3.84%
3.15%
2.92%
2.94%
Manufacturing Exp.
-
14.32
10.94
12.12
13.25
13.07
10.50
7.96
6.96
5.33
6.92
% Of Sales
-
3.15%
3.36%
4.11%
5.05%
4.33%
4.30%
4.14%
3.68%
2.82%
4.07%
General & Admin Exp.
-
2.98
3.06
3.11
2.70
2.98
2.71
2.80
3.25
2.06
1.85
% Of Sales
-
0.65%
0.94%
1.05%
1.03%
0.99%
1.11%
1.46%
1.72%
1.09%
1.09%
Selling & Distn. Exp.
-
38.78
28.34
31.12
22.36
18.80
11.41
9.40
10.99
7.31
8.41
% Of Sales
-
8.52%
8.71%
10.55%
8.53%
6.23%
4.68%
4.89%
5.82%
3.87%
4.94%
Miscellaneous Exp.
-
10.73
8.16
8.12
5.38
6.96
4.64
4.72
4.77
3.26
8.41
% Of Sales
-
2.36%
2.51%
2.75%
2.05%
2.31%
1.90%
2.45%
2.52%
1.72%
2.40%
EBITDA
-
33.86
28.42
28.36
23.28
22.18
17.15
13.19
12.34
9.27
10.12
EBITDA Margin
-
7.44%
8.74%
9.62%
8.88%
7.35%
7.03%
6.86%
6.53%
4.90%
5.95%
Other Income
-
2.61
4.29
1.46
0.43
0.32
0.26
0.39
0.68
0.35
0.43
Interest
-
8.00
7.18
6.40
7.86
10.27
9.85
9.35
7.80
6.26
5.27
Depreciation
-
2.69
2.55
2.30
2.22
2.12
2.09
1.77
1.24
0.74
0.69
PBT
-
25.78
22.98
21.11
13.63
10.11
5.48
2.46
3.99
2.62
4.60
Tax
-
9.35
8.22
6.31
4.59
3.83
2.16
1.21
1.22
0.88
2.00
Tax Rate
-
36.27%
35.77%
29.89%
33.68%
37.88%
39.42%
49.19%
30.58%
33.59%
43.48%
PAT
-
16.43
14.76
14.80
9.05
6.28
3.31
1.26
2.88
1.74
2.59
PAT before Minority Interest
-
16.43
14.76
14.80
9.05
6.28
3.31
1.26
2.76
1.74
2.59
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.00
0.00
PAT Margin
-
3.61%
4.54%
5.02%
3.45%
2.08%
1.36%
0.65%
1.52%
0.92%
1.52%
PAT Growth
-
11.31%
-0.27%
63.54%
44.11%
89.73%
162.70%
-56.25%
65.52%
-32.82%
 
Unadjusted EPS
-
2.99
2.68
2.69
1.64
1.14
6.02
2.29
5.24
3.13
4.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
81.95
68.05
55.35
40.76
33.15
27.85
25.22
24.31
21.78
20.31
Share Capital
11.00
11.00
11.00
11.00
5.50
5.50
5.50
5.50
5.50
5.70
Total Reserves
70.94
57.04
44.35
29.76
27.64
22.35
19.72
18.81
16.28
14.62
Non-Current Liabilities
39.60
29.63
26.97
26.10
27.07
14.38
10.27
10.51
7.10
32.50
Secured Loans
20.83
13.60
13.39
15.32
16.89
5.00
1.12
4.13
2.22
28.57
Unsecured Loans
11.51
9.48
7.70
6.15
5.83
5.87
6.41
3.88
2.91
2.93
Long Term Provisions
0.41
0.37
0.37
0.30
0.27
0.23
0.05
0.21
0.37
0.00
Current Liabilities
130.04
92.02
78.59
72.38
77.54
101.46
96.79
90.65
72.90
34.84
Trade Payables
72.40
54.71
36.51
29.77
32.82
48.79
41.35
42.89
37.77
28.86
Other Current Liabilities
12.67
5.24
3.38
4.99
5.48
10.97
10.71
5.99
2.40
1.50
Short Term Borrowings
43.32
30.97
38.04
35.92
37.55
40.40
43.88
36.43
28.65
0.00
Short Term Provisions
1.65
1.10
0.65
1.70
1.69
1.29
0.85
5.33
4.08
4.47
Total Liabilities
252.01
190.12
161.33
139.66
138.18
144.11
132.70
125.89
102.32
88.19
Net Block
43.29
39.86
36.07
34.73
35.54
34.90
30.31
28.49
17.36
9.49
Gross Block
50.83
44.63
38.38
57.98
56.64
53.94
47.38
44.10
31.81
23.46
Accumulated Depreciation
7.53
4.77
2.30
23.25
21.11
19.04
17.07
15.62
14.45
13.97
Non Current Assets
78.15
61.74
54.94
48.19
48.07
46.83
40.26
36.89
30.04
17.63
Capital Work in Progress
23.17
11.49
10.04
7.76
7.57
7.06
6.40
5.59
10.63
7.14
Non Current Investment
0.00
0.00
0.15
0.17
0.17
0.68
0.68
0.66
0.66
0.99
Long Term Loans & Adv.
11.51
10.26
8.65
5.50
4.76
4.17
2.84
2.04
1.34
0.00
Other Non Current Assets
0.18
0.12
0.02
0.02
0.03
0.03
0.04
0.11
0.05
0.00
Current Assets
173.86
128.38
106.39
91.46
90.11
97.28
92.43
89.00
72.28
70.56
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
56.67
58.30
38.82
31.09
35.96
37.83
36.74
32.32
27.40
22.25
Sundry Debtors
76.69
44.00
44.62
38.81
40.30
41.37
35.56
34.46
26.73
26.27
Cash & Bank
13.36
7.36
3.37
3.36
3.31
3.24
2.05
1.61
1.27
6.38
Other Current Assets
27.13
8.76
10.92
6.55
10.53
14.85
18.07
20.60
16.88
15.67
Short Term Loans & Adv.
14.95
9.97
8.66
11.66
6.28
8.11
11.57
14.78
14.39
13.81
Net Current Assets
43.82
36.36
27.80
19.09
12.57
-4.17
-4.36
-1.64
-0.62
35.72
Total Assets
252.01
190.12
161.33
139.65
138.18
144.11
132.69
125.89
102.32
88.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
9.73
21.61
9.50
13.56
6.51
19.80
6.65
1.28
10.44
8.82
PBT
25.78
22.98
21.11
13.63
10.11
5.48
2.46
3.99
2.62
4.60
Adjustment
8.43
5.60
7.46
9.78
12.71
11.79
10.99
8.88
7.18
5.95
Changes in Working Capital
-16.56
0.29
-12.07
-6.29
-14.17
3.80
-5.22
-11.19
1.99
-0.54
Cash after chg. in Working capital
17.66
28.87
16.50
17.13
8.65
21.07
8.24
1.67
11.79
10.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.93
-7.25
-7.00
-3.56
-2.14
-1.27
-1.59
-0.39
-1.35
-1.18
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
-6.07
-3.51
-4.69
-1.33
-3.36
-7.22
-4.32
-6.93
-12.36
-5.25
Net Fixed Assets
-15.90
-6.02
12.01
-1.33
-2.41
-6.48
-3.36
-5.65
-8.32
-2.21
Net Investments
-0.19
0.15
1.02
0.00
0.51
0.00
-0.02
0.00
-0.66
0.00
Others
10.02
2.36
-17.72
0.00
-1.46
-0.74
-0.94
-1.28
-3.38
-3.04
Cash from Financing Activity
11.62
-14.24
-4.64
-12.83
-2.78
-11.73
-2.36
5.74
-3.71
0.93
Net Cash Inflow / Outflow
15.28
3.87
0.17
-0.60
0.37
0.85
-0.03
0.10
-5.63
4.51
Opening Cash & Equivalents
4.84
0.97
0.80
1.40
1.03
0.18
0.21
0.12
5.75
1.24
Closing Cash & Equivalent
20.12
4.84
0.97
0.80
1.40
1.03
0.18
0.21
0.12
5.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
14.89
12.37
10.06
7.19
5.80
4.83
4.34
4.17
3.71
3.39
ROA
7.43%
8.40%
9.83%
6.51%
4.45%
2.39%
0.97%
2.42%
1.82%
3.33%
ROE
21.91%
23.92%
31.19%
25.32%
21.48%
13.12%
5.37%
12.75%
8.89%
14.64%
ROCE
23.88%
25.45%
25.78%
22.29%
23.32%
19.13%
15.67%
18.68%
16.87%
21.43%
Fixed Asset Turnover
9.53
8.03
6.66
4.92
5.90
5.22
4.61
5.44
7.16
8.10
Receivable days
48.40
48.54
47.47
51.21
45.69
53.05
60.62
54.04
48.91
46.17
Inventory Days
46.11
53.19
39.77
43.39
41.28
51.42
59.78
52.75
45.82
42.14
Payable days
57.06
57.45
46.61
49.19
55.07
72.84
88.21
85.21
55.95
28.58
Cash Conversion Cycle
37.45
44.28
40.63
45.41
31.89
31.64
32.19
21.58
38.78
59.73
Total Debt/Equity
0.96
0.80
1.07
1.50
1.95
2.04
2.33
2.11
1.69
1.67
Interest Cover
4.22
4.20
4.30
2.73
1.98
1.56
1.26
1.51
1.42
1.87

Top Investors:

india carbon limited
iepf

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Amines & Plastic - Quarterly Results
    13th Aug 2019, 18:28 PM

    Read More

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.