Nifty

:

24399.40

Sensex

:

80065.16

-36.10 (-0.15%)
-16.82 (-0.02%)

Login

Nifty
Sensex

:
:

24399.40
80065.16

-36.10 (-0.15%)
-16.82 (-0.02%)

Duropack Ltd.

Plastic Products

Rating :

N/A

BSE: 526355 | NSE: Not Listed

Watchlist

NSE BSE

83.61

24-Oct-2024

Open
High
Low
Previous Close

83.2
83.62
83.2
85.99

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1704
142369
120.08
65.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

44.08
20.83
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

42.53
N/A
2.39

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.31
13.06
9.53

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.80
13.58
9.87

PAT CAGR (%)

10 Years
5 Years
3 Years

14.25
20.51
18.14

P:E (Median)

8 Years
5 Years
3 Years

16.70
18.60
21.80

P:BV (Average)

8 Years
5 Years
3 Years

2.12
2.12
2.64

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.53
10.24
12.88

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 6.29 7.24 -13.12% 7.68 7.70 -0.26% 8.33 8.59 -3.03% 8.42 8.48 -0.71%
Expenses 5.58 6.54 -14.68% 7.21 7.30 -1.23% 7.41 7.76 -4.51% 7.59 7.47 1.61%
EBITDA 0.72 0.71 1.41% 0.46 0.40 15.00% 0.93 0.83 12.05% 0.83 1.00 -17.00%
EBIDTM 11.41% 9.77% 6.07% 5.20% 11.12% 9.71% 9.88% 11.86%
Other Income 0.23 0.17 35.29% 0.13 0.25 -48.00% 0.21 0.26 -19.23% 0.15 0.17 -11.76%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.20 0.18 11.11% 0.19 0.13 46.15% 0.21 0.18 16.67% 0.19 0.18 5.56%
PBT 0.75 0.70 7.14% 0.41 0.52 -21.15% 0.93 0.90 3.33% 0.80 1.00 -20.00%
Tax 0.20 0.16 25.00% 0.18 0.27 -33.33% 0.25 0.16 56.25% 0.08 0.21 -61.90%
PAT 0.55 0.53 3.77% 0.23 0.25 -8.00% 0.68 0.74 -8.11% 0.71 0.79 -10.13%
PATM 8.76% 7.39% 2.98% 3.27% 8.18% 8.61% 8.48% 9.27%
EPS 1.04 1.01 2.97% 0.43 0.48 -10.42% 1.29 1.40 -7.86% 1.35 1.48 -8.78%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 30.72 31.67 31.05 24.10 20.61 17.14 17.38 14.07 12.09 10.64 11.87 Net Sales Growth -4.03% 2.00% 28.84% 16.93% 20.25% -1.38% 23.53% 16.38% 13.63% -10.36% Cost Of Goods Sold 20.56 21.53 21.56 16.81 13.90 11.36 12.34 9.93 8.68 7.55 8.60 Gross Profit 10.16 10.14 9.50 7.29 6.70 5.78 5.05 4.14 3.41 3.08 3.27 GP Margin 33.09% 32.02% 30.60% 30.25% 32.51% 33.72% 29.06% 29.42% 28.21% 28.95% 27.55% Total Expenditure 27.79 28.74 28.20 22.27 18.85 15.59 16.05 12.94 11.18 9.76 10.91 Power & Fuel Cost - 1.69 1.51 1.31 1.30 1.25 1.15 0.89 0.79 0.73 0.77 % Of Sales - 5.34% 4.86% 5.44% 6.31% 7.29% 6.62% 6.33% 6.53% 6.86% 6.49% Employee Cost - 2.80 2.51 2.12 1.74 1.73 1.17 0.87 0.72 0.66 0.65 % Of Sales - 8.84% 8.08% 8.80% 8.44% 10.09% 6.73% 6.18% 5.96% 6.20% 5.48% Manufacturing Exp. - 1.20 1.15 0.82 0.73 0.70 0.69 0.37 0.33 0.27 0.41 % Of Sales - 3.79% 3.70% 3.40% 3.54% 4.08% 3.97% 2.63% 2.73% 2.54% 3.45% General & Admin Exp. - 1.18 1.14 0.97 0.76 0.31 0.65 0.65 0.46 0.38 0.32 % Of Sales - 3.73% 3.67% 4.02% 3.69% 1.81% 3.74% 4.62% 3.80% 3.57% 2.70% Selling & Distn. Exp. - 0.32 0.30 0.16 0.13 0.11 0.04 0.17 0.14 0.13 0.12 % Of Sales - 1.01% 0.97% 0.66% 0.63% 0.64% 0.23% 1.21% 1.16% 1.22% 1.01% Miscellaneous Exp. - 0.03 0.05 0.08 0.27 0.13 0.02 0.06 0.06 0.05 0.12 % Of Sales - 0.09% 0.16% 0.33% 1.31% 0.76% 0.12% 0.43% 0.50% 0.47% 0.42% EBITDA 2.94 2.93 2.85 1.83 1.76 1.55 1.33 1.13 0.91 0.88 0.96 EBITDA Margin 9.57% 9.25% 9.18% 7.59% 8.54% 9.04% 7.65% 8.03% 7.53% 8.27% 8.09% Other Income 0.72 0.66 0.68 0.46 0.09 0.04 0.02 0.03 0.04 0.04 0.15 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.79 0.76 0.66 0.52 0.34 0.43 0.27 0.19 0.23 0.26 0.45 PBT 2.89 2.83 2.87 1.77 1.51 1.16 1.08 0.96 0.72 0.64 0.65 Tax 0.71 0.67 0.73 0.46 0.46 0.30 0.25 0.31 0.19 0.12 0.08 Tax Rate 24.57% 23.67% 25.44% 25.99% 30.46% 25.86% 23.15% 32.29% 26.39% 18.75% 12.31% PAT 2.17 2.16 2.14 1.31 1.04 0.85 0.83 0.65 0.53 0.52 0.57 PAT before Minority Interest 2.17 2.16 2.14 1.31 1.04 0.85 0.83 0.65 0.53 0.52 0.57 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.06% 6.82% 6.89% 5.44% 5.05% 4.96% 4.78% 4.62% 4.38% 4.89% 4.80% PAT Growth -6.06% 0.93% 63.36% 25.96% 22.35% 2.41% 27.69% 22.64% 1.92% -8.77% EPS 4.09 4.08 4.04 2.47 1.96 1.60 1.57 1.23 1.00 0.98 1.08

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 18.44 15.11 13.47 11.43 10.10 9.10 8.04 7.22 6.44 5.92 Share Capital 5.27 5.27 5.27 4.65 4.65 4.65 4.65 4.65 4.65 4.65 Total Reserves 13.17 9.84 8.20 6.77 5.45 4.44 3.39 2.57 1.79 1.27 Non-Current Liabilities 0.55 0.63 0.43 0.40 0.27 0.22 0.17 0.05 -0.05 -0.03 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.11 0.13 0.11 0.10 0.02 0.02 0.02 0.02 0.02 0.04 Current Liabilities 2.90 2.68 2.51 2.31 1.82 1.82 1.33 1.16 0.76 0.91 Trade Payables 1.79 1.34 2.00 1.17 1.19 1.42 0.77 0.83 0.37 0.45 Other Current Liabilities 0.42 0.75 0.50 1.07 0.58 0.16 0.31 0.11 0.19 0.15 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.69 0.59 0.00 0.06 0.05 0.24 0.25 0.22 0.19 0.31 Total Liabilities 21.89 18.42 16.41 14.14 12.19 11.14 9.54 8.43 7.15 6.80 Net Block 5.24 5.26 4.91 3.07 2.87 2.45 1.37 1.32 1.45 1.59 Gross Block 12.79 12.19 11.27 9.00 14.00 13.15 11.80 11.60 11.57 11.50 Accumulated Depreciation 7.55 6.94 6.36 5.93 11.13 10.70 10.43 10.27 10.12 9.91 Non Current Assets 16.00 11.58 9.52 8.27 7.44 6.85 5.72 4.95 1.49 1.63 Capital Work in Progress 0.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 9.22 6.21 4.53 4.81 4.50 4.33 4.32 3.59 0.00 0.00 Long Term Loans & Adv. 0.74 0.11 0.08 0.38 0.07 0.07 0.04 0.04 0.04 0.04 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 5.89 6.85 6.88 5.86 4.74 4.28 3.82 3.48 5.66 5.17 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.40 1.20 Inventories 1.48 1.50 2.53 1.91 0.58 0.73 0.63 0.44 0.56 0.97 Sundry Debtors 2.04 1.25 3.63 2.68 2.57 2.77 2.17 2.35 1.02 1.03 Cash & Bank 1.55 3.38 0.43 1.05 1.40 0.36 0.69 0.26 0.25 1.52 Other Current Assets 0.81 0.03 0.03 0.03 0.19 0.43 0.33 0.44 0.43 0.45 Short Term Loans & Adv. 0.77 0.69 0.26 0.20 0.17 0.43 0.33 0.44 0.43 0.43 Net Current Assets 3.00 4.16 4.37 3.56 2.93 2.46 2.49 2.32 4.90 4.26 Total Assets 21.89 18.43 16.40 14.13 12.18 11.13 9.54 8.43 7.15 6.80

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 1.77 5.45 0.10 0.73 1.91 0.80 1.16 -0.09 1.09 0.96 PBT 2.83 2.87 1.83 1.51 1.16 1.08 0.96 0.53 0.71 0.52 Adjustment 0.28 0.01 0.15 0.67 0.42 0.26 0.19 0.41 0.24 0.45 Changes in Working Capital -0.75 3.09 -1.37 -1.00 0.57 -0.29 0.23 -0.84 0.40 -0.02 Cash after chg. in Working capital 2.36 5.97 0.60 1.17 2.15 1.05 1.38 0.10 1.35 0.96 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.59 -0.52 -0.50 -0.44 -0.24 -0.25 -0.22 -0.19 -0.27 0.00 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 -3.59 -2.50 -1.53 -1.08 -0.85 -1.13 -0.73 0.11 -2.32 -1.24 Net Fixed Assets -1.40 -0.92 -2.27 5.00 -0.85 -1.35 -0.20 -0.03 -0.07 0.01 Net Investments -3.01 -1.68 0.28 -0.31 -0.17 -0.01 -0.73 -0.19 -2.20 -1.20 Others 0.82 0.10 0.46 -5.77 0.17 0.23 0.20 0.33 -0.05 -0.05 Cash from Financing Activity 0.00 0.00 0.81 0.00 -0.02 0.00 0.00 0.00 -0.04 0.00 Net Cash Inflow / Outflow -1.82 2.94 -0.62 -0.36 1.05 -0.33 0.43 0.01 -1.27 -0.27 Opening Cash & Equivalents 3.38 0.43 1.05 1.40 0.36 0.69 0.26 0.25 1.52 1.79 Closing Cash & Equivalent 1.55 3.38 0.43 1.05 1.40 0.36 0.69 0.26 0.25 1.52

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 34.98 28.66 25.55 24.56 21.71 19.55 17.29 15.52 13.85 12.73 ROA 10.71% 12.29% 8.56% 7.92% 7.31% 8.02% 7.23% 6.81% 7.48% 8.70% ROE 12.87% 14.98% 10.50% 9.68% 8.88% 9.68% 8.52% 7.77% 8.43% 10.05% ROCE 16.89% 20.09% 14.21% 13.99% 12.06% 12.61% 12.59% 10.52% 10.42% 11.50% Fixed Asset Turnover 2.54 2.65 2.38 1.79 1.26 1.39 1.27 1.20 1.08 1.18 Receivable days 18.98 28.71 47.82 46.51 56.85 51.87 55.49 44.30 30.01 30.40 Inventory Days 17.18 23.67 33.57 22.05 13.99 14.28 13.14 13.13 22.39 24.29 Payable days 26.54 28.27 34.39 31.02 42.05 25.01 22.83 13.63 0.00 0.00 Cash Conversion Cycle 9.62 24.10 47.01 37.54 28.79 41.14 45.80 43.80 52.40 54.69 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 2833.20 926.16 1965.56 3764.25 1286.11 968.15 913.43 705.20 439.94 616.00

Top Investors:

amit krishnakant desai

Annual Reports:

News Update:

Duropack - Quarterly Results
13th Aug 2024, 18:29 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.

Feedback