Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Plastic Products

Rating :
60/99

BSE: 526409 | NSE: Not Listed

18.50
23-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  18.00
  •  18.70
  •  17.50
  •  17.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20
  •  1.63
  •  26.45
  •  11.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 174.03
  • 7.19
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 260.65
  • 0.65%
  • 0.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.84%
  • 14.07%
  • 9.19%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.65
  • -1.25
  • 0.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.54
  • -3.75
  • -4.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.82
  • 21.55
  • 14.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.22
  • 8.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.34
  • 0.58
  • 0.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.94
  • 3.33
  • 4.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
228.68
481.72
-52.53%
387.79
538.60
-28.00%
462.32
482.52
-4.19%
412.86
490.86
-15.89%
Expenses
219.75
460.74
-52.30%
369.28
514.09
-28.17%
445.30
455.54
-2.25%
394.74
460.75
-14.33%
EBITDA
8.93
20.98
-57.44%
18.51
24.51
-24.48%
17.03
26.97
-36.86%
18.13
30.11
-39.79%
EBIDTM
3.91%
4.36%
4.77%
4.55%
3.68%
5.59%
4.39%
6.13%
Other Income
2.08
4.16
-50.00%
2.41
5.08
-52.56%
4.53
4.01
12.97%
1.62
-1.42
-
Interest
7.78
12.66
-38.55%
10.96
15.98
-31.41%
10.50
14.53
-27.74%
11.28
15.72
-28.24%
Depreciation
3.03
3.10
-2.26%
3.03
4.03
-24.81%
3.07
4.24
-27.59%
3.02
4.23
-28.61%
PBT
0.20
9.38
-97.87%
6.94
9.58
-27.56%
7.98
12.21
-34.64%
5.45
8.74
-37.64%
Tax
0.11
3.28
-96.65%
-9.33
3.27
-
3.10
4.20
-26.19%
2.47
3.82
-35.34%
PAT
0.09
6.10
-98.52%
16.27
6.31
157.84%
4.89
8.01
-38.95%
2.98
4.92
-39.43%
PATM
0.04%
1.27%
4.20%
1.17%
1.06%
1.66%
0.72%
1.00%
EPS
0.01
0.65
-98.46%
1.73
0.67
158.21%
0.52
0.85
-38.82%
0.32
0.52
-38.46%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,491.65
1,744.70
1,982.53
1,718.03
1,950.08
1,857.71
Net Sales Growth
-25.18%
-12.00%
15.40%
-11.90%
4.97%
 
Cost Of Goods Sold
1,288.63
1,509.49
1,717.45
1,500.98
1,730.52
1,656.08
Gross Profit
203.02
235.21
265.08
217.05
219.56
201.62
GP Margin
13.61%
13.48%
13.37%
12.63%
11.26%
10.85%
Total Expenditure
1,429.07
1,670.05
1,878.25
1,624.64
1,857.51
1,767.33
Power & Fuel Cost
-
31.29
29.42
22.61
18.92
19.42
% Of Sales
-
1.79%
1.48%
1.32%
0.97%
1.05%
Employee Cost
-
40.65
45.86
28.00
22.12
19.43
% Of Sales
-
2.33%
2.31%
1.63%
1.13%
1.05%
Manufacturing Exp.
-
10.19
12.84
6.92
7.92
17.09
% Of Sales
-
0.58%
0.65%
0.40%
0.41%
0.92%
General & Admin Exp.
-
14.09
13.86
8.41
4.67
5.42
% Of Sales
-
0.81%
0.70%
0.49%
0.24%
0.29%
Selling & Distn. Exp.
-
51.35
47.64
44.60
55.28
39.08
% Of Sales
-
2.94%
2.40%
2.60%
2.83%
2.10%
Miscellaneous Exp.
-
13.00
11.17
13.12
18.08
10.79
% Of Sales
-
0.75%
0.56%
0.76%
0.93%
0.58%
EBITDA
62.60
74.65
104.28
93.39
92.57
90.38
EBITDA Margin
4.20%
4.28%
5.26%
5.44%
4.75%
4.87%
Other Income
10.64
12.72
13.34
11.96
11.85
18.87
Interest
40.52
45.42
59.94
55.27
53.98
51.05
Depreciation
12.15
12.22
16.67
17.33
13.15
14.49
PBT
20.57
29.74
41.00
32.75
37.28
43.72
Tax
-3.65
-0.48
15.01
12.53
11.04
5.63
Tax Rate
-17.74%
-1.61%
36.61%
38.26%
29.61%
33.06%
PAT
24.23
30.22
26.01
20.40
26.24
11.39
PAT before Minority Interest
24.23
30.22
25.99
20.23
26.24
11.39
Minority Interest
0.00
0.00
0.02
0.17
0.00
0.00
PAT Margin
1.62%
1.73%
1.31%
1.19%
1.35%
0.61%
PAT Growth
-4.38%
16.19%
27.50%
-22.26%
130.38%
 
EPS
2.57
3.21
2.76
2.17
2.79
1.21

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
345.06
317.73
294.58
274.32
243.29
Share Capital
18.81
18.81
18.81
18.81
18.81
Total Reserves
326.25
298.92
275.77
255.51
224.47
Non-Current Liabilities
62.24
81.11
90.01
91.51
92.48
Secured Loans
13.94
30.53
47.08
50.47
41.46
Unsecured Loans
21.95
19.77
17.80
16.04
29.86
Long Term Provisions
2.46
1.64
0.94
0.54
0.42
Current Liabilities
297.37
405.40
450.93
456.57
443.10
Trade Payables
206.18
290.20
268.34
147.31
133.94
Other Current Liabilities
37.72
36.99
31.15
34.69
39.78
Short Term Borrowings
48.88
70.28
144.41
265.84
262.05
Short Term Provisions
4.59
7.93
7.03
8.73
7.33
Total Liabilities
704.67
804.24
835.33
822.38
778.87
Net Block
235.37
246.55
233.89
211.92
206.03
Gross Block
292.76
293.23
263.97
225.07
296.43
Accumulated Depreciation
57.39
46.67
30.09
13.15
90.41
Non Current Assets
252.30
267.07
261.69
249.85
213.56
Capital Work in Progress
0.00
0.24
4.10
14.01
3.73
Non Current Investment
15.23
15.23
15.21
15.16
2.61
Long Term Loans & Adv.
1.57
2.02
6.53
2.05
1.19
Other Non Current Assets
0.13
3.02
1.96
6.71
0.00
Current Assets
452.37
537.17
573.64
572.54
565.31
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
152.29
162.25
159.11
173.56
100.08
Sundry Debtors
228.87
301.34
333.60
339.75
373.83
Cash & Bank
15.20
18.84
16.97
15.82
27.78
Other Current Assets
56.02
2.80
3.30
1.99
63.62
Short Term Loans & Adv.
50.07
51.94
60.65
41.41
61.37
Net Current Assets
155.00
131.78
122.71
115.97
122.20
Total Assets
704.67
804.24
835.33
822.39
778.87

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
79.28
177.55
199.22
83.32
87.33
PBT
29.74
41.00
32.75
37.24
43.72
Adjustment
57.45
75.99
67.57
71.28
60.70
Changes in Working Capital
0.07
69.97
106.70
-19.76
12.70
Cash after chg. in Working capital
87.26
186.96
207.02
88.76
117.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.99
-9.41
-7.80
-5.44
-3.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
-26.69
Cash From Investing Activity
2.03
-25.90
-23.07
-36.81
-4.37
Net Fixed Assets
-2.40
-23.88
-27.06
61.69
Net Investments
0.00
0.00
0.00
-12.57
Others
4.43
-2.02
3.99
-85.93
Cash from Financing Activity
-84.94
-149.79
-174.99
-49.60
-91.72
Net Cash Inflow / Outflow
-3.64
1.86
1.16
-3.09
-8.77
Opening Cash & Equivalents
18.84
16.98
15.82
18.91
36.54
Closing Cash & Equivalent
15.20
18.84
16.97
15.82
27.78

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
36.68
33.77
31.31
29.16
25.70
ROA
4.01%
3.17%
2.44%
3.28%
1.46%
ROE
9.12%
8.49%
7.11%
10.17%
4.71%
ROCE
16.67%
20.73%
15.38%
14.83%
11.25%
Fixed Asset Turnover
5.95
7.12
7.18
8.20
6.77
Receivable days
55.46
58.45
69.99
60.94
68.04
Inventory Days
32.90
29.58
34.58
23.37
18.21
Payable days
6.21
6.05
7.73
5.86
6.55
Cash Conversion Cycle
82.15
81.98
96.84
78.45
79.71
Total Debt/Equity
0.30
0.43
0.76
1.28
1.50
Interest Cover
1.65
1.68
1.59
1.69
1.33

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.