Nifty
:
14371.90
Sensex
:
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)
Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Amines & Plasticizers Ltd.

Chemicals

Rating :
75/99

BSE: 506248 | NSE: Not Listed

NSE BSE
67.50
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  73.30
  •  73.30
  •  67.05
  •  70.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  472
  •  16.11
  •  83.65
  •  16.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 371.38
  • 13.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 425.27
  • 0.44%
  • 2.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.17%
  • 14.41%
  • 9.90%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.76
  • 8.77
  • 6.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.22
  • 12.36
  • 7.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.33
  • 22.14
  • 18.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.02
  • 13.85
  • 11.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.12
  • 3.60
  • 3.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.92
  • 8.72
  • 7.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
111.79
97.54
14.61%
75.82
107.50
-29.47%
100.19
131.26
-23.67%
93.92
111.51
-15.77%
Expenses
98.00
87.39
12.14%
62.71
97.95
-35.98%
88.03
119.28
-26.20%
84.09
103.85
-19.03%
EBITDA
13.79
10.15
35.86%
13.11
9.54
37.42%
12.16
11.98
1.50%
9.83
7.66
28.33%
EBIDTM
12.33%
10.40%
17.30%
8.88%
12.14%
9.12%
10.47%
6.87%
Other Income
1.31
0.78
67.95%
0.95
0.60
58.33%
1.52
0.57
166.67%
1.16
0.74
56.76%
Interest
2.54
2.32
9.48%
2.83
2.58
9.69%
2.22
2.17
2.30%
2.25
2.09
7.66%
Depreciation
1.05
0.72
45.83%
1.04
0.72
44.44%
0.81
0.53
52.83%
0.72
0.73
-1.37%
PBT
11.51
7.88
46.07%
10.19
6.84
48.98%
7.63
9.84
-22.46%
8.01
5.58
43.55%
Tax
2.88
1.03
179.61%
2.57
0.91
182.42%
1.63
3.67
-55.59%
2.22
2.08
6.73%
PAT
8.63
6.86
25.80%
7.62
5.94
28.28%
6.01
6.17
-2.59%
5.80
3.49
66.19%
PATM
7.72%
7.03%
10.04%
5.52%
6.00%
4.70%
6.17%
3.13%
EPS
1.57
1.25
25.60%
1.38
1.08
27.78%
1.09
1.12
-2.68%
1.05
0.63
66.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
381.72
399.15
455.06
326.39
294.95
262.20
301.82
243.91
192.38
188.98
189.07
Net Sales Growth
-14.76%
-12.29%
39.42%
10.66%
12.49%
-13.13%
23.74%
26.79%
1.80%
-0.05%
 
Cost Of Goods Sold
239.93
256.60
317.70
217.50
185.60
171.00
211.82
173.11
134.18
131.66
149.80
Gross Profit
141.79
142.55
137.36
108.88
109.35
91.21
90.01
70.80
58.21
57.32
39.27
GP Margin
37.15%
35.71%
30.19%
33.36%
37.07%
34.79%
29.82%
29.03%
30.26%
30.33%
20.77%
Total Expenditure
332.83
357.46
421.20
297.97
266.59
238.92
279.64
226.76
179.19
176.64
179.80
Power & Fuel Cost
-
23.71
24.87
16.99
16.40
15.08
17.33
15.61
12.74
13.05
6.58
% Of Sales
-
5.94%
5.47%
5.21%
5.56%
5.75%
5.74%
6.40%
6.62%
6.91%
3.48%
Employee Cost
-
14.76
11.83
11.87
10.12
9.16
8.68
8.78
7.38
5.96
5.52
% Of Sales
-
3.70%
2.60%
3.64%
3.43%
3.49%
2.88%
3.60%
3.84%
3.15%
2.92%
Manufacturing Exp.
-
16.49
14.32
10.94
12.12
13.25
13.07
10.50
7.96
6.96
5.33
% Of Sales
-
4.13%
3.15%
3.35%
4.11%
5.05%
4.33%
4.30%
4.14%
3.68%
2.82%
General & Admin Exp.
-
3.46
2.98
3.06
3.11
2.70
2.98
2.71
2.80
3.25
2.06
% Of Sales
-
0.87%
0.65%
0.94%
1.05%
1.03%
0.99%
1.11%
1.46%
1.72%
1.09%
Selling & Distn. Exp.
-
32.49
38.78
29.44
31.12
22.36
18.80
11.41
9.40
10.99
7.31
% Of Sales
-
8.14%
8.52%
9.02%
10.55%
8.53%
6.23%
4.68%
4.89%
5.82%
3.87%
Miscellaneous Exp.
-
9.94
10.73
8.16
8.12
5.38
6.96
4.64
4.72
4.77
7.31
% Of Sales
-
2.49%
2.36%
2.50%
2.75%
2.05%
2.31%
1.90%
2.45%
2.52%
1.72%
EBITDA
48.89
41.69
33.86
28.42
28.36
23.28
22.18
17.15
13.19
12.34
9.27
EBITDA Margin
12.81%
10.44%
7.44%
8.71%
9.62%
8.88%
7.35%
7.03%
6.86%
6.53%
4.90%
Other Income
4.94
4.05
2.61
4.29
1.46
0.43
0.32
0.26
0.39
0.68
0.35
Interest
9.84
9.37
8.00
7.18
6.40
7.86
10.27
9.85
9.35
7.80
6.26
Depreciation
3.62
2.97
2.69
2.55
2.30
2.22
2.12
2.09
1.77
1.24
0.74
PBT
37.34
33.39
25.78
22.98
21.11
13.63
10.11
5.48
2.46
3.99
2.62
Tax
9.30
5.77
9.35
8.22
6.31
4.59
3.83
2.16
1.21
1.22
0.88
Tax Rate
24.91%
19.00%
36.27%
35.77%
29.89%
33.68%
37.88%
39.42%
49.19%
30.58%
33.59%
PAT
28.06
24.60
16.43
14.76
14.80
9.05
6.28
3.31
1.26
2.88
1.74
PAT before Minority Interest
28.06
24.60
16.43
14.76
14.80
9.05
6.28
3.31
1.26
2.76
1.74
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.00
PAT Margin
7.35%
6.16%
3.61%
4.52%
5.02%
3.45%
2.08%
1.36%
0.65%
1.52%
0.92%
PAT Growth
24.93%
49.73%
11.31%
-0.27%
63.54%
44.11%
89.73%
162.70%
-56.25%
65.52%
 
EPS
5.10
4.47
2.99
2.68
2.69
1.65
1.14
0.60
0.23
0.52
0.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
108.09
81.95
68.05
55.35
40.76
33.15
27.85
25.22
24.31
21.78
Share Capital
11.00
11.00
11.00
11.00
11.00
5.50
5.50
5.50
5.50
5.50
Total Reserves
97.09
70.94
57.04
44.35
29.76
27.64
22.35
19.72
18.81
16.28
Non-Current Liabilities
34.92
39.60
29.63
26.97
26.10
27.07
14.38
10.27
10.51
7.10
Secured Loans
21.89
20.83
13.60
13.39
15.32
16.89
5.00
1.12
4.13
2.22
Unsecured Loans
7.05
11.51
9.48
7.70
6.15
5.83
5.87
6.41
3.88
2.91
Long Term Provisions
0.56
0.41
0.37
0.37
0.30
0.27
0.23
0.05
0.21
0.37
Current Liabilities
88.49
130.04
92.02
78.59
72.38
77.54
101.46
96.79
90.65
72.90
Trade Payables
53.56
72.40
54.71
36.51
29.77
32.82
48.79
41.35
42.89
37.77
Other Current Liabilities
7.41
12.67
5.24
3.38
4.99
5.48
10.97
10.71
5.99
2.40
Short Term Borrowings
25.99
43.32
30.97
38.04
35.92
37.55
40.40
43.88
36.43
28.65
Short Term Provisions
1.52
1.65
1.10
0.65
1.70
1.69
1.29
0.85
5.33
4.08
Total Liabilities
231.50
252.01
190.12
161.33
139.66
138.18
144.11
132.70
125.89
102.32
Net Block
74.64
43.29
39.86
36.07
34.73
35.54
34.90
30.31
28.49
17.36
Gross Block
85.36
50.83
44.63
38.38
57.98
56.64
53.94
47.38
44.10
31.81
Accumulated Depreciation
10.72
7.53
4.77
2.30
23.25
21.11
19.04
17.07
15.62
14.45
Non Current Assets
82.64
78.15
61.74
54.94
48.19
48.07
46.83
40.26
36.89
30.04
Capital Work in Progress
3.21
23.17
11.49
10.04
7.76
7.57
7.06
6.40
5.59
10.63
Non Current Investment
0.00
0.00
0.00
0.15
0.17
0.17
0.68
0.68
0.66
0.66
Long Term Loans & Adv.
4.65
11.51
10.26
8.65
5.50
4.76
4.17
2.84
2.04
1.34
Other Non Current Assets
0.13
0.18
0.12
0.02
0.02
0.03
0.03
0.04
0.11
0.05
Current Assets
148.87
173.86
128.38
106.39
91.46
90.11
97.28
92.43
89.00
72.28
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
59.39
56.67
58.30
38.82
31.09
35.96
37.83
36.74
32.32
27.40
Sundry Debtors
68.38
76.69
44.00
44.62
38.81
40.30
41.37
35.56
34.46
26.73
Cash & Bank
4.07
13.36
7.36
3.37
3.36
3.31
3.24
2.05
1.61
1.27
Other Current Assets
17.02
12.18
8.76
10.92
18.21
10.53
14.85
18.07
20.60
16.88
Short Term Loans & Adv.
8.54
14.95
9.97
8.66
11.66
6.28
8.11
11.57
14.78
14.39
Net Current Assets
60.38
43.82
36.36
27.80
19.09
12.57
-4.17
-4.36
-1.64
-0.62
Total Assets
231.51
252.01
190.12
161.33
139.65
138.18
144.11
132.69
125.89
102.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
30.87
9.73
21.61
9.50
13.56
6.51
19.80
6.65
1.28
10.44
PBT
30.38
25.78
22.98
21.11
13.63
10.11
5.48
2.46
3.99
2.62
Adjustment
8.32
8.43
5.60
7.46
9.78
12.71
11.79
10.99
8.88
7.18
Changes in Working Capital
-0.32
-16.56
0.29
-12.07
-6.29
-14.17
3.80
-5.22
-11.19
1.99
Cash after chg. in Working capital
38.38
17.66
28.87
16.50
17.13
8.65
21.07
8.24
1.67
11.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.51
-7.93
-7.25
-7.00
-3.56
-2.14
-1.27
-1.59
-0.39
-1.35
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
-16.56
-15.78
-3.51
-4.69
-1.33
-3.36
-7.22
-4.32
-6.93
-12.36
Net Fixed Assets
-27.06
-15.90
-6.02
12.01
-1.33
-2.41
-6.48
-3.36
-5.65
-8.32
Net Investments
0.06
-0.19
0.15
1.02
0.00
0.51
0.00
-0.02
0.00
-0.66
Others
10.44
0.31
2.36
-17.72
0.00
-1.46
-0.74
-0.94
-1.28
-3.38
Cash from Financing Activity
-22.47
11.62
-14.24
-4.64
-12.83
-2.78
-11.73
-2.36
5.74
-3.71
Net Cash Inflow / Outflow
-8.17
5.57
3.87
0.17
-0.60
0.37
0.85
-0.03
0.10
-5.63
Opening Cash & Equivalents
10.41
4.84
0.97
0.80
1.40
1.03
0.18
0.21
0.12
5.75
Closing Cash & Equivalent
2.24
10.41
4.84
0.97
0.80
1.40
1.03
0.18
0.21
0.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
19.65
14.89
12.37
10.06
7.19
5.80
4.83
4.34
4.17
3.71
ROA
10.18%
7.43%
8.40%
9.83%
6.51%
4.45%
2.39%
0.97%
2.42%
1.82%
ROE
25.89%
21.91%
23.92%
31.19%
25.32%
21.48%
13.12%
5.37%
12.75%
8.89%
ROCE
24.33%
23.88%
25.45%
25.78%
22.29%
23.32%
19.13%
15.67%
18.68%
16.87%
Fixed Asset Turnover
5.86
9.53
8.05
6.66
4.92
5.90
5.22
4.61
5.44
7.16
Receivable days
66.33
48.40
48.38
47.47
51.21
45.69
53.05
60.62
54.04
48.91
Inventory Days
53.07
46.11
53.02
39.77
43.39
41.28
51.42
59.78
52.75
45.82
Payable days
63.61
57.06
57.28
46.61
49.19
55.07
72.84
88.21
85.21
55.95
Cash Conversion Cycle
55.79
37.45
44.11
40.63
45.41
31.89
31.64
32.19
21.58
38.78
Total Debt/Equity
0.54
0.96
0.80
1.07
1.50
1.95
2.04
2.33
2.11
1.69
Interest Cover
4.24
4.22
4.20
4.30
2.73
1.98
1.56
1.26
1.51
1.42

Top Investors:

india carbon limited
iepf

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Amines & Plastic - Quarterly Results
    5th Nov 2020, 17:37 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.