Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Plastic Products

Rating :
48/99

BSE: 526409 | NSE: Not Listed

16.50
13-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  18.50
  •  18.50
  •  15.00
  •  16.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  61
  •  2.91
  •  35.90
  •  13.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 155.22
  • 6.11
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 362.56
  • 1.45%
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.84%
  • 14.12%
  • 9.44%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.60%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.12
  • 7.02
  • -2.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.46
  • 7.31
  • 1.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.05
  • 2.43
  • 21.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.25
  • 0.43
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.44
  • 2.48
  • 5.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
481.72
487.23
-1.13%
538.60
462.50
16.45%
482.61
397.65
21.37%
490.37
352.17
39.24%
Expenses
460.74
462.78
-0.44%
514.09
424.71
21.04%
455.54
374.97
21.49%
460.75
339.02
35.91%
EBITDA
20.98
24.45
-14.19%
24.51
37.79
-35.14%
27.07
22.69
19.30%
29.62
13.14
125.42%
EBIDTM
4.36%
5.02%
4.55%
8.17%
5.61%
5.71%
6.04%
3.73%
Other Income
4.16
4.60
-9.57%
5.08
2.20
130.91%
3.92
-0.47
-
-1.62
3.33
-
Interest
12.66
14.40
-12.08%
15.98
18.83
-15.14%
14.53
12.57
15.59%
15.03
8.47
77.45%
Depreciation
3.10
4.17
-25.66%
4.03
5.33
-24.39%
4.24
4.02
5.47%
4.23
4.04
4.70%
PBT
9.38
10.47
-10.41%
9.58
15.84
-39.52%
12.21
5.63
116.87%
8.74
3.96
120.71%
Tax
3.28
3.73
-12.06%
3.27
8.82
-62.93%
4.20
1.42
195.77%
3.82
0.79
383.54%
PAT
6.10
6.75
-9.63%
6.31
7.01
-9.99%
8.01
4.21
90.26%
4.92
3.17
55.21%
PATM
1.27%
1.38%
1.17%
1.52%
1.66%
1.06%
1.00%
0.90%
EPS
0.65
0.72
-9.72%
0.67
0.75
-10.67%
0.86
0.46
86.96%
0.52
0.33
57.58%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Net Sales
1,993.30
1,721.72
1,950.08
1,857.71
Net Sales Growth
17.28%
-11.71%
4.97%
 
Cost Of Goods Sold
1,715.59
1,478.38
1,730.52
1,656.08
Gross Profit
277.71
243.34
219.56
201.62
GP Margin
13.93%
14.13%
11.26%
10.85%
Total Expenditure
1,891.12
1,625.65
1,857.51
1,767.33
Power & Fuel Cost
-
23.92
18.92
19.42
% Of Sales
-
1.39%
0.97%
1.05%
Employee Cost
-
25.59
22.12
19.43
% Of Sales
-
1.49%
1.13%
1.05%
Manufacturing Exp.
-
7.07
7.92
17.09
% Of Sales
-
0.41%
0.41%
0.92%
General & Admin Exp.
-
8.21
4.67
5.42
% Of Sales
-
0.48%
0.24%
0.29%
Selling & Distn. Exp.
-
68.51
55.28
39.08
% Of Sales
-
3.98%
2.83%
2.10%
Miscellaneous Exp.
-
13.97
18.08
10.79
% Of Sales
-
0.81%
0.93%
0.58%
EBITDA
102.18
96.07
92.57
90.38
EBITDA Margin
5.13%
5.58%
4.75%
4.87%
Other Income
11.54
11.69
11.85
18.87
Interest
58.20
57.68
53.98
51.05
Depreciation
15.60
17.33
13.15
14.49
PBT
39.91
32.75
37.28
43.72
Tax
14.57
12.53
11.04
5.63
Tax Rate
36.51%
38.26%
29.61%
33.06%
PAT
25.34
20.40
26.24
11.39
PAT before Minority Interest
25.34
20.23
26.24
11.39
Minority Interest
0.00
0.17
0.00
0.00
PAT Margin
1.27%
1.18%
1.35%
0.61%
PAT Growth
19.87%
-22.26%
130.38%
 
Unadjusted EPS
2.70
2.17
2.77
1.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Shareholder's Funds
294.58
274.32
243.29
Share Capital
18.81
18.81
18.81
Total Reserves
275.77
255.51
224.47
Non-Current Liabilities
95.83
91.51
92.48
Secured Loans
47.08
50.47
41.46
Unsecured Loans
17.80
16.04
29.86
Long Term Provisions
0.94
0.54
0.42
Current Liabilities
444.82
456.57
443.10
Trade Payables
267.33
147.31
133.94
Other Current Liabilities
26.05
34.69
39.78
Short Term Borrowings
144.41
265.84
262.05
Short Term Provisions
7.03
8.73
7.33
Total Liabilities
835.04
822.38
778.87
Net Block
233.89
211.92
206.03
Gross Block
263.96
225.07
296.43
Accumulated Depreciation
30.08
13.15
90.41
Non Current Assets
260.45
249.85
213.56
Capital Work in Progress
4.10
14.01
3.73
Non Current Investment
15.21
15.16
2.61
Long Term Loans & Adv.
5.37
2.05
1.19
Other Non Current Assets
1.88
6.71
0.00
Current Assets
574.59
572.54
565.31
Current Investments
0.00
0.00
0.00
Inventories
159.11
173.56
100.08
Sundry Debtors
329.68
339.75
373.83
Cash & Bank
16.98
15.82
27.78
Other Current Assets
68.82
1.99
2.25
Short Term Loans & Adv.
65.52
41.41
61.37
Net Current Assets
129.77
115.97
122.20
Total Assets
835.04
822.39
778.87

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
201.64
83.32
87.33
PBT
32.75
37.24
43.72
Adjustment
69.98
71.28
60.70
Changes in Working Capital
106.70
-19.76
12.70
Cash after chg. in Working capital
209.44
88.76
117.11
Interest Paid
0.00
0.00
0.00
Tax Paid
-7.80
-5.44
-3.09
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
-26.69
Cash From Investing Activity
-23.08
-36.81
-4.37
Net Fixed Assets
-27.06
61.69
Net Investments
0.00
-12.57
Others
3.98
-85.93
Cash from Financing Activity
-177.40
-49.60
-91.72
Net Cash Inflow / Outflow
1.16
-3.09
-8.77
Opening Cash & Equivalents
15.82
18.91
36.54
Closing Cash & Equivalent
16.98
15.82
27.78

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
31.31
29.16
25.70
ROA
2.44%
3.28%
1.46%
ROE
7.11%
10.17%
4.71%
ROCE
15.81%
14.83%
11.25%
Fixed Asset Turnover
7.20
8.20
6.77
Receivable days
69.44
60.94
68.04
Inventory Days
34.51
23.37
18.21
Payable days
7.62
5.86
6.55
Cash Conversion Cycle
96.33
78.45
79.71
Total Debt/Equity
0.76
1.28
1.50
Interest Cover
1.57
1.69
1.33

News Update:


  • Kkalpana lnds. (I) - Quarterly Results
    14th Aug 2019, 18:11 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.