Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Plastic Products

Rating :
39/99

BSE: 507779 | NSE: KANPRPLA

110.58
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  106.99
  •  113.00
  •  106.20
  •  107.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42405
  •  47.01
  •  149.50
  •  87.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 236.89
  • 293.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 457.75
  • 0.45%
  • 1.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.74%
  • 0.89%
  • 20.01%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 12.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.43
  • 8.45
  • 1.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.75
  • 0.15
  • -17.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.20
  • -24.01
  • -50.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.48
  • 17.81
  • 17.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 1.41
  • 1.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.58
  • 11.46
  • 11.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
152.83
110.20
38.68%
123.83
94.69
30.77%
120.43
126.35
-4.69%
100.32
145.35
-30.98%
Expenses
144.51
104.03
38.91%
127.39
93.31
36.52%
112.30
123.85
-9.33%
93.48
134.24
-30.36%
EBITDA
8.31
6.17
34.68%
-3.55
1.38
-
8.13
2.50
225.20%
6.84
11.11
-38.43%
EBIDTM
5.44%
5.60%
-2.87%
1.46%
6.75%
-4.88%
6.82%
7.64%
Other Income
5.40
2.70
100.00%
2.13
0.90
136.67%
2.01
1.00
101.00%
1.92
-0.12
-
Interest
6.31
1.25
404.80%
3.56
3.58
-0.56%
3.93
4.38
-10.27%
3.02
3.01
0.33%
Depreciation
3.71
2.81
32.03%
3.19
2.86
11.54%
3.08
2.84
8.45%
2.86
2.78
2.88%
PBT
3.69
4.82
-23.44%
-8.18
-4.15
-
3.13
-3.71
-
2.89
5.20
-44.42%
Tax
0.43
-2.45
-
-1.42
0.37
-
0.89
-0.98
-
0.82
1.56
-47.44%
PAT
3.26
7.26
-55.10%
-6.76
-4.52
-
2.24
-2.74
-
2.07
3.63
-42.98%
PATM
2.13%
6.59%
-5.46%
-4.77%
1.86%
-10.84%
2.07%
2.50%
EPS
1.52
3.38
-55.03%
-3.15
-2.10
-
1.04
-0.96
-
0.96
1.69
-43.20%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
497.41
476.59
625.07
451.64
314.72
Net Sales Growth
4.37%
-23.75%
38.40%
43.51%
 
Cost Of Goods Sold
308.80
296.90
378.35
251.73
189.87
Gross Profit
188.61
179.69
246.72
199.91
124.84
GP Margin
37.92%
37.70%
39.47%
44.26%
39.67%
Total Expenditure
477.68
455.43
575.92
396.70
296.81
Power & Fuel Cost
-
17.86
23.93
22.59
17.94
% Of Sales
-
3.75%
3.83%
5.00%
5.70%
Employee Cost
-
53.56
53.26
36.35
32.73
% Of Sales
-
11.24%
8.52%
8.05%
10.40%
Manufacturing Exp.
-
40.38
48.02
45.03
34.12
% Of Sales
-
8.47%
7.68%
9.97%
10.84%
General & Admin Exp.
-
11.13
12.43
9.26
6.55
% Of Sales
-
2.34%
1.99%
2.05%
2.08%
Selling & Distn. Exp.
-
32.91
58.83
26.71
14.46
% Of Sales
-
6.91%
9.41%
5.91%
4.59%
Miscellaneous Exp.
-
2.69
1.10
5.04
1.14
% Of Sales
-
0.56%
0.18%
1.12%
0.36%
EBITDA
19.73
21.16
49.15
54.94
17.91
EBITDA Margin
3.97%
4.44%
7.86%
12.16%
5.69%
Other Income
11.46
4.49
12.68
7.52
7.82
Interest
16.82
12.23
14.15
9.17
10.53
Depreciation
12.84
11.28
10.61
9.18
8.88
PBT
1.53
2.15
37.07
44.10
6.31
Tax
0.72
-1.49
10.87
13.79
1.38
Tax Rate
47.06%
-69.30%
29.32%
31.27%
21.87%
PAT
0.81
3.63
26.20
30.31
4.93
PAT before Minority Interest
0.81
3.63
26.20
30.31
4.93
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.16%
0.76%
4.19%
6.71%
1.57%
PAT Growth
-77.69%
-86.15%
-13.56%
514.81%
 
EPS
0.38
1.69
12.19
14.10
2.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
180.03
179.00
157.46
128.57
Share Capital
21.47
21.47
14.32
14.32
Total Reserves
158.56
157.52
143.14
114.25
Non-Current Liabilities
103.55
94.90
79.13
70.39
Secured Loans
72.96
68.45
58.11
55.38
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
7.67
7.00
5.74
5.81
Current Liabilities
123.33
146.46
139.90
67.23
Trade Payables
14.34
15.12
16.83
5.67
Other Current Liabilities
26.53
29.52
29.15
16.91
Short Term Borrowings
76.74
96.03
87.94
41.35
Short Term Provisions
5.72
5.79
5.98
3.30
Total Liabilities
406.91
420.36
376.49
266.19
Net Block
208.40
213.90
184.90
163.85
Gross Block
283.69
279.06
242.46
212.40
Accumulated Depreciation
75.29
65.16
57.57
48.55
Non Current Assets
257.10
230.85
199.07
168.28
Capital Work in Progress
36.36
2.04
2.30
0.48
Non Current Investment
3.00
3.00
3.00
0.00
Long Term Loans & Adv.
9.34
11.91
8.82
2.82
Other Non Current Assets
0.00
0.00
0.05
1.13
Current Assets
149.80
189.51
177.42
97.91
Current Investments
0.40
0.41
0.38
0.24
Inventories
83.25
117.19
102.62
48.00
Sundry Debtors
48.85
61.12
55.53
40.53
Cash & Bank
3.67
2.79
5.17
1.24
Other Current Assets
13.63
4.51
8.44
4.67
Short Term Loans & Adv.
6.91
3.49
5.29
3.24
Net Current Assets
26.48
43.05
37.52
30.68
Total Assets
406.90
420.36
376.49
266.19

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
68.51
28.87
-3.64
40.87
PBT
2.15
37.07
44.10
6.31
Adjustment
24.36
23.30
16.71
20.38
Changes in Working Capital
42.57
-24.64
-56.61
15.36
Cash after chg. in Working capital
69.08
35.72
4.20
42.05
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-0.57
-6.85
-7.84
-1.18
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-40.95
-38.42
-33.97
-0.84
Net Fixed Assets
-38.95
-32.00
-31.88
Net Investments
-1.55
-2.44
-5.14
Others
-0.45
-3.98
3.05
Cash from Financing Activity
-26.35
6.10
41.30
-40.23
Net Cash Inflow / Outflow
1.21
-3.45
3.69
-0.20
Opening Cash & Equivalents
0.26
3.71
0.02
0.22
Closing Cash & Equivalent
1.47
0.26
3.71
0.02

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
83.86
83.38
73.34
59.88
ROA
0.88%
6.58%
9.43%
1.85%
ROE
2.02%
15.57%
21.20%
3.84%
ROCE
4.06%
15.12%
19.32%
7.15%
Fixed Asset Turnover
1.76
2.50
2.05
1.53
Receivable days
40.46
32.66
37.63
45.39
Inventory Days
73.74
61.54
59.00
53.75
Payable days
18.11
15.41
16.31
6.77
Cash Conversion Cycle
96.09
78.79
80.32
92.36
Total Debt/Equity
0.92
1.02
1.01
0.83
Interest Cover
1.18
3.62
5.81
1.60

News Update:


  • Kanpur Plastipack - Quarterly Results
    28th May 2024, 19:08 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.