Nifty
Sensex
:
:
13113.75
44618.04
4.70 (0.04%)
-37.40 (-0.08%)

Plastic Products

Rating :
70/99

BSE: 524091 | NSE: Not Listed

175.05
02-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  181.00
  •  181.00
  •  172.00
  •  174.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  407
  •  71.61
  •  191.85
  •  53.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 466.63
  • 18.90
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 548.90
  • 0.69%
  • 2.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.04%
  • 2.32%
  • 37.47%
  • FII
  • DII
  • Others
  • 0%
  • 1.73%
  • 14.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.47
  • 9.71
  • 12.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.90
  • 9.30
  • 12.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.66
  • 15.11
  • 22.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.91
  • 23.14
  • 17.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.19
  • 2.51
  • 2.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.94
  • 9.65
  • 9.07

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
75.63
70.68
7.00%
45.98
68.03
-32.41%
64.35
65.30
-1.45%
73.17
62.23
17.58%
Expenses
60.17
58.65
2.59%
36.33
55.78
-34.87%
54.48
56.17
-3.01%
60.89
51.90
17.32%
EBITDA
15.46
12.03
28.51%
9.65
12.24
-21.16%
9.87
9.13
8.11%
12.29
10.33
18.97%
EBIDTM
20.44%
17.02%
20.99%
17.99%
14.01%
13.98%
16.79%
16.60%
Other Income
1.84
0.92
100.00%
1.03
0.43
139.53%
1.66
0.77
115.58%
1.75
-1.34
-
Interest
1.63
2.45
-33.47%
1.89
2.16
-12.50%
2.17
1.93
12.44%
2.01
1.97
2.03%
Depreciation
2.91
3.08
-5.52%
2.77
2.42
14.46%
3.52
2.32
51.72%
2.91
2.17
34.10%
PBT
12.76
7.43
71.74%
6.02
8.09
-25.59%
5.85
5.65
3.54%
9.12
4.85
88.04%
Tax
3.29
1.76
86.93%
1.45
2.23
-34.98%
1.35
1.44
-6.25%
2.27
1.78
27.53%
PAT
9.46
5.66
67.14%
4.57
5.85
-21.88%
4.50
4.22
6.64%
6.84
3.07
122.80%
PATM
12.51%
8.01%
9.94%
8.61%
7.11%
6.46%
9.35%
4.93%
EPS
3.54
2.12
66.98%
1.71
2.19
-21.92%
1.69
1.58
6.96%
2.56
1.15
122.61%

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
259.13
276.23
251.60
196.47
180.99
173.83
127.23
106.46
79.58
62.62
55.21
Net Sales Growth
-2.67%
9.79%
28.06%
8.55%
4.12%
36.63%
19.51%
33.78%
27.08%
13.42%
 
Cost Of Goods Sold
4,733.86
117.00
109.54
82.61
69.45
68.94
48.55
41.73
30.67
24.38
18.00
Gross Profit
-4,474.73
159.23
142.06
113.86
111.53
104.88
78.68
64.73
48.91
38.24
37.21
GP Margin
-1,726.83%
57.64%
56.46%
57.95%
61.62%
60.33%
61.84%
60.80%
61.46%
61.07%
67.40%
Total Expenditure
211.87
228.62
209.21
169.47
154.04
143.31
102.85
87.10
65.70
54.66
44.32
Power & Fuel Cost
-
6.50
5.83
4.63
4.16
3.96
4.00
3.73
3.36
2.60
2.11
% Of Sales
-
2.35%
2.32%
2.36%
2.30%
2.28%
3.14%
3.50%
4.22%
4.15%
3.82%
Employee Cost
-
19.40
16.98
14.36
12.71
13.22
9.49
7.11
4.82
6.79
4.57
% Of Sales
-
7.02%
6.75%
7.31%
7.02%
7.61%
7.46%
6.68%
6.06%
10.84%
8.28%
Manufacturing Exp.
-
36.10
32.87
28.65
26.92
24.14
18.36
15.44
12.63
7.82
7.32
% Of Sales
-
13.07%
13.06%
14.58%
14.87%
13.89%
14.43%
14.50%
15.87%
12.49%
13.26%
General & Admin Exp.
-
21.16
18.65
18.22
17.80
12.79
10.00
8.64
6.41
4.09
4.56
% Of Sales
-
7.66%
7.41%
9.27%
9.83%
7.36%
7.86%
8.12%
8.05%
6.53%
8.26%
Selling & Distn. Exp.
-
25.86
24.18
20.61
19.47
19.60
12.05
10.24
7.71
7.83
7.68
% Of Sales
-
9.36%
9.61%
10.49%
10.76%
11.28%
9.47%
9.62%
9.69%
12.50%
13.91%
Miscellaneous Exp.
-
2.60
1.16
0.39
3.53
0.66
0.40
0.21
0.10
1.15
7.68
% Of Sales
-
0.94%
0.46%
0.20%
1.95%
0.38%
0.31%
0.20%
0.13%
1.84%
0.13%
EBITDA
47.27
47.61
42.39
27.00
26.95
30.52
24.38
19.36
13.88
7.96
10.89
EBITDA Margin
18.24%
17.24%
16.85%
13.74%
14.89%
17.56%
19.16%
18.19%
17.44%
12.71%
19.72%
Other Income
6.28
4.73
2.13
4.61
2.54
1.79
0.69
0.65
0.55
0.64
0.24
Interest
7.70
9.93
11.67
7.58
11.13
9.13
7.64
4.84
3.90
3.05
1.60
Depreciation
12.11
11.93
8.64
7.14
5.67
5.43
4.27
4.82
4.37
3.81
2.89
PBT
33.75
30.48
24.21
16.88
12.69
17.75
13.16
10.36
6.16
1.74
6.64
Tax
8.36
7.62
6.72
4.65
4.71
5.61
4.16
2.62
1.35
0.24
1.51
Tax Rate
24.77%
25.00%
27.76%
27.55%
37.12%
31.61%
31.61%
25.29%
21.92%
13.79%
22.74%
PAT
25.37
22.07
17.25
11.95
7.26
10.92
8.73
7.72
4.84
1.64
5.15
PAT before Minority Interest
25.30
22.86
17.48
12.24
7.97
12.15
9.01
7.74
4.82
1.50
5.13
Minority Interest
-0.07
-0.79
-0.23
-0.29
-0.71
-1.23
-0.28
-0.02
0.02
0.14
0.02
PAT Margin
9.79%
7.99%
6.86%
6.08%
4.01%
6.28%
6.86%
7.25%
6.08%
2.62%
9.33%
PAT Growth
34.95%
27.94%
44.35%
64.60%
-33.52%
25.09%
13.08%
59.50%
195.12%
-68.16%
 
EPS
9.50
8.27
6.46
4.48
2.72
4.09
3.27
2.89
1.81
0.61
1.93

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
157.81
134.90
118.30
111.72
79.60
41.66
33.98
27.86
24.81
24.59
Share Capital
5.34
5.19
5.19
5.19
5.19
4.66
4.51
4.46
2.97
2.97
Total Reserves
152.47
127.65
113.11
106.53
74.41
37.00
29.10
23.40
21.83
21.62
Non-Current Liabilities
24.26
19.47
21.31
21.67
24.57
28.61
11.91
5.34
5.14
6.84
Secured Loans
21.21
16.57
18.62
19.27
17.89
22.14
6.79
4.74
4.44
5.35
Unsecured Loans
0.00
0.00
0.00
0.75
3.88
4.50
4.18
0.04
0.04
0.04
Long Term Provisions
0.57
0.42
0.42
0.43
0.30
0.14
0.08
0.07
0.10
0.06
Current Liabilities
140.10
134.68
118.84
97.48
92.98
73.67
50.47
45.11
31.38
28.29
Trade Payables
29.01
31.23
37.89
26.28
32.91
16.00
14.99
12.28
6.54
7.88
Other Current Liabilities
18.53
18.04
15.33
13.71
11.87
13.07
8.86
6.12
6.34
5.92
Short Term Borrowings
68.36
68.20
62.42
52.44
39.94
38.35
23.25
23.32
15.87
12.54
Short Term Provisions
24.20
17.20
3.19
5.05
8.26
6.25
3.36
3.40
2.63
1.95
Total Liabilities
324.53
290.63
259.79
232.73
199.29
146.65
96.60
78.54
61.35
59.74
Net Block
124.84
119.48
111.20
98.04
66.61
58.20
34.89
32.01
27.74
21.15
Gross Block
195.83
178.54
161.73
141.49
104.39
90.58
63.07
55.39
47.06
36.69
Accumulated Depreciation
70.99
59.06
50.53
43.45
37.77
32.38
28.19
23.38
19.32
15.54
Non Current Assets
138.81
126.69
117.48
104.26
71.05
64.26
39.46
33.40
29.97
29.48
Capital Work in Progress
9.09
3.50
2.12
2.28
1.77
3.72
1.96
0.06
0.28
5.92
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.
4.88
3.71
4.16
3.91
2.67
2.33
2.62
1.33
1.94
2.41
Other Non Current Assets
0.00
0.00
0.00
0.03
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
185.73
163.94
142.31
128.47
128.24
82.39
57.13
45.14
31.37
30.25
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
59.74
53.70
48.17
41.04
34.80
31.78
23.55
16.76
10.92
10.21
Sundry Debtors
62.27
54.32
48.15
38.18
42.54
32.35
24.97
21.05
15.20
16.23
Cash & Bank
19.53
13.99
17.45
22.23
28.44
6.69
2.41
2.19
2.01
1.27
Other Current Assets
44.19
20.09
24.39
22.79
22.47
11.58
6.20
5.14
3.25
2.54
Short Term Loans & Adv.
25.86
21.84
4.15
4.23
7.16
4.87
2.10
2.84
2.25
1.52
Net Current Assets
45.63
29.26
23.47
30.99
35.27
8.72
6.67
0.03
-0.01
1.97
Total Assets
324.54
290.63
259.79
232.73
199.29
146.65
96.59
78.54
61.34
59.73

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
30.12
23.68
15.59
5.73
10.59
7.16
5.72
2.17
5.50
3.31
PBT
30.48
24.21
16.88
12.69
17.75
13.16
10.36
6.16
1.74
6.64
Adjustment
21.43
16.28
10.37
13.51
10.63
9.94
6.13
5.39
5.17
4.00
Changes in Working Capital
-14.37
-8.58
-5.74
-14.93
-13.38
-15.17
-7.85
-8.19
-0.89
-4.59
Cash after chg. in Working capital
37.55
31.90
21.52
11.27
15.01
7.93
8.64
3.36
6.02
6.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.43
-8.22
-5.93
-5.54
-4.43
-0.77
-2.91
-1.18
-0.52
-2.74
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
-19.47
-17.22
-19.98
-14.22
-12.60
-27.18
-9.42
-8.26
-4.74
-11.59
Net Fixed Assets
-19.36
-17.47
-18.25
-28.64
-7.79
-10.84
-7.97
-7.39
-3.40
Net Investments
0.00
0.00
0.00
-0.14
-1.22
-5.32
-2.21
-4.10
-0.76
Others
-0.11
0.25
-1.73
14.56
-3.59
-11.02
0.76
3.23
-0.58
Cash from Financing Activity
-9.87
-4.27
-0.39
2.24
18.74
24.58
3.79
5.68
-0.03
8.12
Net Cash Inflow / Outflow
0.78
2.19
-4.79
-6.26
16.73
4.56
0.10
-0.41
0.73
-0.16
Opening Cash & Equivalents
5.14
2.95
21.83
28.09
5.85
1.28
1.19
1.60
0.87
1.03
Closing Cash & Equivalent
5.92
5.14
17.05
21.83
22.57
5.85
1.28
1.19
1.60
0.87

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.)
59.12
51.20
45.60
43.06
30.68
17.89
14.91
12.50
11.13
11.03
ROA
7.43%
6.35%
4.97%
3.69%
7.02%
7.41%
8.84%
6.89%
2.47%
8.59%
ROE
15.73%
13.92%
10.64%
8.33%
20.03%
23.94%
25.19%
18.29%
6.07%
20.86%
ROCE
16.45%
16.25%
12.18%
14.06%
20.56%
22.16%
23.01%
18.77%
10.19%
18.02%
Fixed Asset Turnover
1.48
1.48
1.30
1.47
1.84
1.72
1.83
1.58
1.51
1.52
Receivable days
77.03
74.33
80.19
81.39
76.18
79.37
77.30
81.52
90.58
105.95
Inventory Days
74.95
73.89
82.87
76.47
67.72
76.62
67.72
62.26
60.88
66.62
Payable days
49.22
60.99
70.73
76.33
63.42
55.39
55.04
51.26
47.91
65.36
Cash Conversion Cycle
102.76
87.23
92.32
81.53
80.49
100.60
89.98
92.52
103.55
107.21
Total Debt/Equity
0.65
0.73
0.77
0.72
0.84
1.75
1.17
1.12
0.95
0.86
Interest Cover
4.07
3.07
3.23
2.14
2.95
2.72
3.14
2.58
1.57
5.15

News Update:


  • Acrysil expanding production capacity of Quartz Kitchen sinks by 20%
    26th Aug 2020, 09:57 AM

    The purpose of the expansion is to meet the increasing demand from the export market

    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.