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

Plastic Products

Rating :
39/99

BSE: 526415 | NSE: Not Listed

20.00
13-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  20.60
  •  20.60
  •  19.25
  •  20.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  26
  •  2.51
  •  70.90
  •  18.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 38.42
  • 5.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 160.47
  • N/A
  • 0.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.72%
  • 6.39%
  • 27.83%
  • FII
  • DII
  • Others
  • 0%
  • 0.03%
  • 6.03%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.38
  • 5.33
  • 10.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.81
  • 9.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.64
  • 6.43
  • 5.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.20
  • 17.06
  • 13.16

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
33.95
36.57
-7.16%
41.11
44.15
-6.89%
41.26
36.71
12.39%
37.78
34.34
10.02%
Expenses
26.05
28.80
-9.55%
27.44
32.09
-14.49%
30.41
31.39
-3.12%
30.08
27.17
10.71%
EBITDA
7.90
7.77
1.67%
13.68
12.06
13.43%
10.86
5.32
104.14%
7.70
7.17
7.39%
EBIDTM
23.27%
21.24%
33.26%
27.32%
26.30%
14.50%
20.40%
20.87%
Other Income
0.67
0.07
857.14%
0.10
0.38
-73.68%
0.56
1.80
-68.89%
0.26
0.26
0.00%
Interest
4.42
4.09
8.07%
4.47
4.33
3.23%
3.83
3.25
17.85%
3.97
3.36
18.15%
Depreciation
2.29
2.05
11.71%
1.88
1.33
41.35%
2.14
1.61
32.92%
1.91
1.59
20.13%
PBT
1.88
1.39
35.25%
5.03
-2.20
-
5.97
2.54
135.04%
1.72
2.34
-26.50%
Tax
0.39
0.27
44.44%
5.89
0.98
501.02%
1.36
0.49
177.55%
0.33
0.10
230.00%
PAT
1.49
1.11
34.23%
-0.86
-3.18
-
4.61
2.04
125.98%
1.39
2.24
-37.95%
PATM
4.40%
3.04%
-2.09%
-7.21%
11.17%
5.57%
3.67%
6.53%
EPS
0.78
0.58
34.48%
-0.45
-1.71
-
2.40
1.10
118.18%
0.72
1.20
-40.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
154.10
142.26
83.52
106.06
67.48
109.72
61.27
41.59
38.24
Net Sales Growth
1.54%
70.33%
-21.25%
57.17%
-38.50%
79.08%
47.32%
8.76%
 
Cost Of Goods Sold
78.77
59.60
30.39
55.03
28.62
49.42
24.89
11.65
9.44
Gross Profit
75.33
82.65
53.13
51.04
38.87
60.29
36.37
29.94
28.80
GP Margin
48.88%
58.10%
63.61%
48.12%
57.60%
54.95%
59.36%
71.99%
75.31%
Total Expenditure
113.98
111.50
66.16
86.41
77.77
94.30
49.64
35.08
33.69
Power & Fuel Cost
-
7.06
4.26
3.70
5.20
6.00
3.24
3.02
2.66
% Of Sales
-
4.96%
5.10%
3.49%
7.71%
5.47%
5.29%
7.26%
6.96%
Employee Cost
-
12.13
9.44
8.10
8.01
9.09
6.57
6.20
6.59
% Of Sales
-
8.53%
11.30%
7.64%
11.87%
8.28%
10.72%
14.91%
17.23%
Manufacturing Exp.
-
24.27
10.77
9.22
6.81
14.74
7.37
9.44
9.62
% Of Sales
-
17.06%
12.90%
8.69%
10.09%
13.43%
12.03%
22.70%
25.16%
General & Admin Exp.
-
2.51
3.80
3.59
3.19
2.86
2.29
1.86
2.25
% Of Sales
-
1.76%
4.55%
3.38%
4.73%
2.61%
3.74%
4.47%
5.88%
Selling & Distn. Exp.
-
4.73
7.06
6.13
3.05
10.65
2.18
2.36
2.92
% Of Sales
-
3.32%
8.45%
5.78%
4.52%
9.71%
3.56%
5.67%
7.64%
Miscellaneous Exp.
-
1.19
0.45
0.64
22.90
1.54
3.09
0.54
0.21
% Of Sales
-
0.84%
0.54%
0.60%
33.94%
1.40%
5.04%
1.30%
0.55%
EBITDA
40.14
30.76
17.36
19.65
-10.29
15.42
11.63
6.51
4.55
EBITDA Margin
26.05%
21.62%
20.79%
18.53%
-15.25%
14.05%
18.98%
15.65%
11.90%
Other Income
1.59
2.85
1.24
0.30
22.56
0.29
0.35
0.42
0.36
Interest
16.69
14.48
13.41
13.67
11.42
10.62
6.92
5.76
3.82
Depreciation
8.22
6.37
4.53
3.96
3.78
7.01
5.54
5.50
6.03
PBT
14.60
12.76
0.66
2.32
-2.93
-1.92
-0.48
-4.34
-4.95
Tax
7.97
1.70
0.96
-3.06
-1.65
3.52
-0.22
-2.09
-1.12
Tax Rate
54.59%
43.26%
92.31%
43.47%
37.93%
-65.19%
9.02%
22.09%
26.67%
PAT
6.63
2.23
0.07
-3.98
-2.69
-8.91
-2.23
-7.36
-3.08
PAT before Minority Interest
6.63
2.23
0.07
-3.98
-2.69
-8.91
-2.23
-7.36
-3.08
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.30%
1.57%
0.08%
-3.75%
-3.99%
-8.12%
-3.64%
-17.70%
-8.05%
PAT Growth
200.00%
3,085.71%
-
-
-
-
-
-
 
Unadjusted EPS
3.45
1.17
0.13
-2.21
-1.50
-5.22
-1.31
-4.61
-1.93

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
45.62
35.96
24.87
28.85
28.77
37.45
37.17
44.53
Share Capital
18.60
18.60
17.97
17.97
17.07
16.97
15.97
15.97
Total Reserves
17.45
15.26
6.90
10.88
11.13
19.85
21.20
28.56
Non-Current Liabilities
83.29
32.48
25.65
45.21
38.00
43.28
47.27
45.91
Secured Loans
21.94
16.89
29.30
41.36
37.60
45.64
47.78
43.07
Unsecured Loans
63.50
19.81
1.42
6.73
1.61
1.70
3.34
3.89
Long Term Provisions
0.73
0.76
0.89
0.55
0.57
0.56
0.56
0.61
Current Liabilities
72.94
110.58
106.65
72.24
78.96
63.88
48.30
38.93
Trade Payables
17.29
18.08
17.93
8.70
11.45
11.50
3.23
1.77
Other Current Liabilities
28.91
49.25
43.47
25.19
35.02
27.07
22.49
18.77
Short Term Borrowings
26.50
42.59
44.60
37.20
31.30
24.66
21.93
18.38
Short Term Provisions
0.23
0.65
0.65
1.16
1.19
0.65
0.65
0.00
Total Liabilities
201.85
179.02
157.17
146.30
145.73
144.72
132.85
129.38
Net Block
88.33
76.44
56.02
52.40
51.07
53.43
46.21
47.54
Gross Block
152.45
134.54
109.62
102.64
100.57
96.09
83.45
79.30
Accumulated Depreciation
64.12
58.09
53.60
50.24
49.50
42.65
37.24
31.76
Non Current Assets
103.91
85.60
70.39
57.62
54.65
53.65
47.89
47.77
Capital Work in Progress
14.12
8.60
13.61
4.51
3.35
0.00
1.55
0.11
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.56
0.51
0.76
0.71
0.24
0.22
0.13
0.12
Other Non Current Assets
0.89
0.04
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
97.94
93.42
86.79
88.67
91.07
84.35
78.74
75.62
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
44.79
38.26
30.36
12.65
24.73
20.01
13.68
12.24
Sundry Debtors
22.93
30.27
39.50
29.27
28.00
34.79
19.12
16.11
Cash & Bank
2.41
2.37
1.07
1.55
7.73
12.63
8.10
14.77
Other Current Assets
27.80
0.35
0.18
22.43
30.61
16.93
37.85
32.50
Short Term Loans & Adv.
22.80
22.17
15.68
22.78
30.36
16.67
37.76
32.43
Net Current Assets
25.00
-17.16
-19.87
16.44
12.11
20.48
30.44
36.69
Total Assets
201.85
179.02
157.18
146.29
145.72
144.72
132.85
129.39

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
19.63
23.42
20.36
19.02
4.97
-1.92
2.03
PBT
3.93
1.03
-7.04
-5.40
-2.44
-9.46
-4.20
Adjustment
20.35
17.51
19.03
25.38
16.79
16.42
9.36
Changes in Working Capital
-4.64
4.88
22.05
9.79
-2.46
-3.12
0.73
Cash after chg. in Working capital
19.63
23.42
34.03
29.77
11.89
3.84
5.89
Interest Paid
0.00
0.00
-13.67
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
-0.13
0.00
0.00
-0.03
Other Direct Exp. Paid
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
Cash From Investing Activity
-23.40
-19.79
-16.64
-5.51
-20.94
-5.34
-7.93
Net Fixed Assets
-22.70
-19.50
-18.93
-6.65
6.72
-4.07
Net Investments
0.00
-0.06
0.00
-0.11
-3.63
3.27
Others
-0.70
-0.23
2.29
1.25
-24.03
-4.54
Cash from Financing Activity
3.81
-2.30
-4.21
-18.41
20.50
0.59
10.12
Net Cash Inflow / Outflow
0.04
1.33
-0.48
-4.90
4.53
-6.67
4.22
Opening Cash & Equivalents
2.37
1.04
1.55
12.63
8.10
14.77
10.54
Closing Cash & Equivalent
2.41
2.37
1.07
7.73
12.63
8.10
14.77

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
19.38
18.21
13.84
16.05
16.52
17.74
19.38
24.13
ROA
1.17%
0.04%
-2.62%
-1.84%
-6.14%
-1.60%
-5.62%
-2.38%
ROE
6.37%
0.25%
-14.81%
-9.44%
-30.57%
-7.30%
-21.20%
-7.99%
ROCE
11.71%
10.65%
5.12%
5.67%
4.42%
3.89%
-3.40%
-0.36%
Fixed Asset Turnover
1.01
0.75
1.06
0.71
1.24
0.74
0.54
0.51
Receivable days
66.83
139.41
111.27
145.32
94.22
148.66
145.11
145.77
Inventory Days
104.32
137.10
69.59
94.86
67.14
92.91
106.78
110.78
Payable days
54.81
102.60
51.89
58.65
40.38
54.34
24.24
16.76
Cash Conversion Cycle
116.34
173.91
128.97
181.53
120.98
187.23
227.64
239.79
Total Debt/Equity
3.45
3.20
4.11
3.57
3.16
2.91
2.62
1.74
Interest Cover
1.27
1.08
0.49
0.62
0.49
0.65
-0.64
-0.10

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.