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

Plastic Products

Rating :
50/99

BSE: 524091 | NSE: CARYSIL

837.40
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  847.60
  •  847.60
  •  817.85
  •  853.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  162962
  •  1352.49
  •  1150.95
  •  593.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,249.66
  • 38.86
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,535.37
  • 0.25%
  • 4.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.79%
  • 2.53%
  • 38.81%
  • FII
  • DII
  • Others
  • 0.7%
  • 0.64%
  • 13.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.76
  • 18.74
  • 24.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.92
  • 20.90
  • 10.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.11
  • 24.89
  • 10.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.09
  • 27.44
  • 35.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.28
  • 5.23
  • 6.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.23
  • 15.01
  • 18.44

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
190.53
145.57
30.89%
187.96
137.80
36.40%
163.60
139.20
17.53%
141.67
171.31
-17.30%
Expenses
156.00
119.34
30.72%
152.75
112.79
35.43%
130.66
116.77
11.90%
115.61
137.60
-15.98%
EBITDA
34.53
26.23
31.64%
35.20
25.01
40.74%
32.94
22.43
46.86%
26.06
33.71
-22.69%
EBIDTM
18.12%
18.02%
18.73%
18.15%
20.14%
16.12%
18.40%
19.68%
Other Income
1.95
1.03
89.32%
0.92
0.16
475.00%
1.23
0.27
355.56%
1.25
0.13
861.54%
Interest
5.75
3.78
52.12%
5.83
3.97
46.85%
4.73
3.81
24.15%
4.53
2.96
53.04%
Depreciation
9.48
7.24
30.94%
8.12
7.00
16.00%
7.67
6.16
24.51%
7.18
5.96
20.47%
PBT
21.24
16.24
30.79%
22.17
14.20
56.13%
21.77
12.73
71.01%
15.60
24.92
-37.40%
Tax
5.48
3.74
46.52%
6.84
2.07
230.43%
6.16
3.33
84.98%
3.94
6.13
-35.73%
PAT
15.76
12.50
26.08%
15.34
12.13
26.46%
15.61
9.40
66.06%
11.66
18.79
-37.95%
PATM
8.27%
8.59%
8.16%
8.80%
9.54%
6.75%
8.23%
10.97%
EPS
5.79
4.64
24.78%
5.72
4.50
27.11%
5.76
3.45
66.96%
4.32
6.98
-38.11%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
683.76
593.89
483.90
309.72
276.23
251.60
196.47
180.99
173.83
127.23
106.46
Net Sales Growth
15.13%
22.73%
56.24%
12.12%
9.79%
28.06%
8.55%
4.12%
36.63%
19.51%
 
Cost Of Goods Sold
314.87
275.01
168.81
116.92
117.00
109.54
82.61
69.45
68.94
48.55
41.73
Gross Profit
368.89
318.87
315.10
192.79
159.23
142.06
113.86
111.53
104.88
78.68
64.73
GP Margin
53.95%
53.69%
65.12%
62.25%
57.64%
56.46%
57.95%
61.62%
60.33%
61.84%
60.80%
Total Expenditure
555.02
484.38
379.25
242.83
228.62
209.21
169.47
154.04
143.31
102.85
87.10
Power & Fuel Cost
-
11.56
14.32
6.95
6.50
5.83
4.63
4.16
3.96
4.00
3.73
% Of Sales
-
1.95%
2.96%
2.24%
2.35%
2.32%
2.36%
2.30%
2.28%
3.14%
3.50%
Employee Cost
-
36.54
28.76
19.22
19.40
16.98
14.36
12.71
13.22
9.49
7.11
% Of Sales
-
6.15%
5.94%
6.21%
7.02%
6.75%
7.31%
7.02%
7.61%
7.46%
6.68%
Manufacturing Exp.
-
72.68
76.96
47.00
36.10
32.87
28.65
26.92
24.14
18.36
15.44
% Of Sales
-
12.24%
15.90%
15.17%
13.07%
13.06%
14.58%
14.87%
13.89%
14.43%
14.50%
General & Admin Exp.
-
33.48
21.60
16.33
21.16
18.65
18.22
17.80
12.79
10.00
8.64
% Of Sales
-
5.64%
4.46%
5.27%
7.66%
7.41%
9.27%
9.83%
7.36%
7.86%
8.12%
Selling & Distn. Exp.
-
49.42
67.75
30.68
25.86
24.18
20.61
19.47
19.60
12.05
10.24
% Of Sales
-
8.32%
14.00%
9.91%
9.36%
9.61%
10.49%
10.76%
11.28%
9.47%
9.62%
Miscellaneous Exp.
-
5.68
1.05
5.73
2.60
1.16
0.39
3.53
0.66
0.40
10.24
% Of Sales
-
0.96%
0.22%
1.85%
0.94%
0.46%
0.20%
1.95%
0.38%
0.31%
0.20%
EBITDA
128.73
109.51
104.65
66.89
47.61
42.39
27.00
26.95
30.52
24.38
19.36
EBITDA Margin
18.83%
18.44%
21.63%
21.60%
17.24%
16.85%
13.74%
14.89%
17.56%
19.16%
18.19%
Other Income
5.35
1.59
10.07
8.01
4.73
2.13
4.61
2.54
1.79
0.69
0.65
Interest
20.84
16.65
10.92
8.40
9.93
11.67
7.58
11.13
9.13
7.64
4.84
Depreciation
32.45
26.36
17.72
12.66
11.93
8.64
7.14
5.67
5.43
4.27
4.82
PBT
80.78
68.10
86.08
53.83
30.48
24.21
16.88
12.69
17.75
13.16
10.36
Tax
22.42
15.27
20.82
14.51
7.62
6.72
4.65
4.71
5.61
4.16
2.62
Tax Rate
27.75%
22.42%
24.19%
26.96%
25.00%
27.76%
27.55%
37.12%
31.61%
31.61%
25.29%
PAT
58.37
52.42
64.77
39.13
22.07
17.25
11.95
7.26
10.92
8.73
7.72
PAT before Minority Interest
57.90
52.83
65.26
39.32
22.86
17.48
12.24
7.97
12.15
9.01
7.74
Minority Interest
-0.47
-0.41
-0.49
-0.19
-0.79
-0.23
-0.29
-0.71
-1.23
-0.28
-0.02
PAT Margin
8.54%
8.83%
13.38%
12.63%
7.99%
6.86%
6.08%
4.01%
6.28%
6.86%
7.25%
PAT Growth
10.51%
-19.07%
65.53%
77.30%
27.94%
44.35%
64.60%
-33.52%
25.09%
13.08%
 
EPS
21.78
19.56
24.17
14.60
8.24
6.44
4.46
2.71
4.07
3.26
2.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
303.38
253.69
191.41
157.81
134.90
118.30
111.72
79.60
41.66
33.98
Share Capital
5.35
5.34
5.34
5.34
5.19
5.19
5.19
5.19
4.66
4.51
Total Reserves
295.44
244.66
186.08
152.47
127.65
113.11
106.53
74.41
37.00
29.10
Non-Current Liabilities
94.93
53.77
30.95
24.26
19.47
21.31
21.67
24.57
28.61
11.91
Secured Loans
78.30
38.58
21.71
21.21
16.57
18.62
19.27
17.89
22.14
6.79
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.75
3.88
4.50
4.18
Long Term Provisions
0.89
0.76
0.69
0.57
0.42
0.42
0.43
0.30
0.14
0.08
Current Liabilities
310.35
242.62
166.25
140.10
134.68
118.84
97.48
92.98
73.67
50.47
Trade Payables
78.43
79.41
41.78
29.01
31.23
37.89
26.28
32.91
16.00
14.99
Other Current Liabilities
62.20
24.98
18.92
18.53
18.04
15.33
13.71
11.87
13.07
8.86
Short Term Borrowings
115.05
86.78
72.73
68.36
68.20
62.42
52.44
39.94
38.35
23.25
Short Term Provisions
54.67
51.46
32.81
24.20
17.20
3.19
5.05
8.26
6.25
3.36
Total Liabilities
712.31
553.32
391.17
324.53
290.63
259.79
232.73
199.29
146.65
96.60
Net Block
328.09
206.32
151.90
124.84
119.48
111.20
98.04
66.61
58.20
34.89
Gross Block
450.70
304.76
234.67
195.83
178.54
161.73
141.49
104.39
90.58
63.07
Accumulated Depreciation
122.61
98.44
82.77
70.99
59.06
50.53
43.45
37.77
32.38
28.19
Non Current Assets
351.39
245.75
170.29
138.81
126.69
117.48
104.26
71.05
64.26
39.46
Capital Work in Progress
13.70
20.75
10.01
9.09
3.50
2.12
2.28
1.77
3.72
1.96
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
7.60
18.69
8.38
4.88
3.71
4.16
3.91
2.67
2.33
2.62
Other Non Current Assets
2.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
Current Assets
360.92
307.58
220.88
185.73
163.94
142.31
128.47
128.24
82.39
57.13
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
130.57
104.23
54.55
59.74
53.70
48.17
41.04
34.80
31.78
23.55
Sundry Debtors
103.05
100.37
83.02
62.27
54.32
48.15
38.18
42.54
32.35
24.97
Cash & Bank
10.24
11.35
20.13
19.53
13.99
17.45
22.23
28.44
6.69
2.41
Other Current Assets
117.05
16.21
27.44
18.33
41.93
28.54
27.02
22.47
11.58
6.20
Short Term Loans & Adv.
102.92
75.42
35.73
25.86
21.84
4.15
4.23
7.16
4.87
2.10
Net Current Assets
50.57
64.96
54.64
45.63
29.26
23.47
30.99
35.27
8.72
6.67
Total Assets
712.31
553.33
391.17
324.54
290.63
259.79
232.73
199.29
146.65
96.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
71.16
51.64
45.42
30.12
23.68
15.59
5.73
10.59
7.16
5.72
PBT
68.10
86.08
53.83
30.48
24.21
16.88
12.69
17.75
13.16
10.36
Adjustment
42.49
30.25
24.16
21.43
16.28
10.37
13.51
10.63
9.94
6.13
Changes in Working Capital
-25.68
-45.63
-20.14
-14.37
-8.58
-5.74
-14.93
-13.38
-15.17
-7.85
Cash after chg. in Working capital
84.92
70.71
57.86
37.55
31.90
21.52
11.27
15.01
7.93
8.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.75
-19.07
-12.44
-7.43
-8.22
-5.93
-5.54
-4.43
-0.77
-2.91
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
-136.46
-72.51
-34.76
-19.47
-17.22
-19.98
-14.22
-12.60
-27.18
-9.42
Net Fixed Assets
-45.22
-71.17
-38.63
-19.36
-17.47
-18.25
-28.64
-7.79
-10.84
-7.97
Net Investments
0.77
-2.94
0.00
0.00
0.00
0.00
-0.14
-1.22
-5.32
-2.21
Others
-92.01
1.60
3.87
-0.11
0.25
-1.73
14.56
-3.59
-11.02
0.76
Cash from Financing Activity
64.12
18.41
-8.85
-9.87
-4.27
-0.39
2.24
18.74
24.58
3.79
Net Cash Inflow / Outflow
-1.18
-2.46
1.81
0.78
2.19
-4.79
-6.26
16.73
4.56
0.10
Opening Cash & Equivalents
5.28
7.74
5.92
5.14
2.95
21.83
28.09
5.85
1.28
1.19
Closing Cash & Equivalent
4.09
5.28
7.74
5.92
5.14
17.05
21.83
22.57
5.85
1.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
112.35
93.65
71.70
59.12
51.20
45.60
43.06
30.68
17.89
14.91
ROA
8.35%
13.82%
10.99%
7.43%
6.35%
4.97%
3.69%
7.02%
7.41%
8.84%
ROE
19.18%
29.57%
22.52%
15.73%
13.92%
10.64%
8.33%
20.03%
23.94%
25.19%
ROCE
18.52%
28.38%
22.53%
16.45%
16.25%
12.18%
14.06%
20.56%
22.16%
23.01%
Fixed Asset Turnover
1.57
1.79
1.44
1.48
1.48
1.30
1.47
1.84
1.72
1.83
Receivable days
62.51
69.17
85.61
77.03
74.33
80.19
81.39
76.18
79.37
77.30
Inventory Days
72.15
59.88
67.35
74.95
73.89
82.87
76.47
67.72
76.62
67.72
Payable days
104.74
131.01
110.49
49.22
60.99
70.73
76.33
63.42
55.39
55.04
Cash Conversion Cycle
29.93
-1.96
42.47
102.76
87.23
92.32
81.53
80.49
100.60
89.98
Total Debt/Equity
0.73
0.55
0.53
0.65
0.73
0.77
0.72
0.84
1.75
1.17
Interest Cover
5.09
8.88
7.41
4.07
3.07
3.23
2.14
2.95
2.72
3.14

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.