Nifty
Sensex
:
:
11875.80
40486.44
-61.85 (-0.52%)
-220.87 (-0.54%)

Plastic Products

Rating :
48/99

BSE: 526415 | NSE: Not Listed

17.25
21-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  17.50
  •  18.20
  •  17.00
  •  17.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44
  •  1.98
  •  41.20
  •  13.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 33.13
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 153.07
  • N/A
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.72%
  • 6.00%
  • 29.16%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.03%
  • 5.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.44
  • 18.36
  • 23.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.93
  • -
  • 18.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.57
  • -
  • 346.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.56
  • 4.83
  • 2.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.34
  • 13.35
  • 8.59

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
6.17
33.95
-81.83%
15.26
41.11
-62.88%
14.18
41.26
-65.63%
15.42
37.78
-59.18%
Expenses
7.92
26.05
-69.60%
15.07
27.44
-45.08%
13.39
30.41
-55.97%
10.36
30.08
-65.56%
EBITDA
-1.75
7.90
-
0.19
13.68
-98.61%
0.79
10.86
-92.73%
5.05
7.70
-34.42%
EBIDTM
-28.34%
23.27%
1.21%
33.26%
5.60%
26.31%
32.77%
20.39%
Other Income
0.01
0.67
-98.51%
2.05
0.10
1,950.00%
-0.04
0.56
-
-0.11
0.26
-
Interest
0.35
4.42
-92.08%
2.37
4.47
-46.98%
4.09
3.83
6.79%
4.17
3.97
5.04%
Depreciation
2.60
2.29
13.54%
2.39
1.88
27.13%
2.48
2.14
15.89%
2.48
1.91
29.84%
PBT
-4.72
1.88
-
-2.92
5.03
-
-5.85
5.97
-
-1.77
1.72
-
Tax
0.00
0.39
-100.00%
-5.04
5.89
-
-0.19
1.36
-
-0.19
0.33
-
PAT
-4.72
1.49
-
2.13
-0.86
-
-5.66
4.61
-
-1.58
1.39
-
PATM
-76.45%
4.40%
13.94%
-2.09%
-39.89%
11.17%
-10.27%
3.67%
EPS
-2.46
0.78
-
1.11
-0.45
-
-2.95
2.40
-
-0.82
0.72
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
51.03
156.73
142.26
83.52
106.06
67.48
109.72
61.27
41.59
38.24
Net Sales Growth
-66.89%
10.17%
70.33%
-21.25%
57.17%
-38.50%
79.08%
47.32%
8.76%
 
Cost Of Goods Sold
26.84
62.15
59.60
30.39
55.03
28.62
49.42
24.89
11.65
9.44
Gross Profit
24.19
94.58
82.65
53.13
51.04
38.87
60.29
36.37
29.94
28.80
GP Margin
47.40%
60.35%
58.10%
63.61%
48.12%
57.60%
54.95%
59.36%
71.99%
75.31%
Total Expenditure
46.74
116.73
111.50
66.16
86.41
77.77
94.30
49.64
35.08
33.69
Power & Fuel Cost
-
7.00
7.06
4.26
3.70
5.20
6.00
3.24
3.02
2.66
% Of Sales
-
4.47%
4.96%
5.10%
3.49%
7.71%
5.47%
5.29%
7.26%
6.96%
Employee Cost
-
15.94
12.13
9.44
8.10
8.01
9.09
6.57
6.20
6.59
% Of Sales
-
10.17%
8.53%
11.30%
7.64%
11.87%
8.28%
10.72%
14.91%
17.23%
Manufacturing Exp.
-
23.70
24.27
10.77
9.22
6.81
14.74
7.37
9.44
9.62
% Of Sales
-
15.12%
17.06%
12.90%
8.69%
10.09%
13.43%
12.03%
22.70%
25.16%
General & Admin Exp.
-
2.66
2.51
3.80
3.59
3.19
2.86
2.29
1.86
2.25
% Of Sales
-
1.70%
1.76%
4.55%
3.38%
4.73%
2.61%
3.74%
4.47%
5.88%
Selling & Distn. Exp.
-
4.06
4.73
7.06
6.13
3.05
10.65
2.18
2.36
2.92
% Of Sales
-
2.59%
3.32%
8.45%
5.78%
4.52%
9.71%
3.56%
5.67%
7.64%
Miscellaneous Exp.
-
1.22
1.19
0.45
0.64
22.90
1.54
3.09
0.54
0.21
% Of Sales
-
0.78%
0.84%
0.54%
0.60%
33.94%
1.40%
5.04%
1.30%
0.55%
EBITDA
4.28
40.00
30.76
17.36
19.65
-10.29
15.42
11.63
6.51
4.55
EBITDA Margin
8.39%
25.52%
21.62%
20.79%
18.53%
-15.25%
14.05%
18.98%
15.65%
11.90%
Other Income
1.91
0.99
2.85
1.24
0.30
22.56
0.29
0.35
0.42
0.36
Interest
10.98
16.37
14.48
13.41
13.67
11.42
10.62
6.92
5.76
3.82
Depreciation
9.95
7.98
6.37
4.53
3.96
3.78
7.01
5.54
5.50
6.03
PBT
-15.26
16.65
12.76
0.66
2.32
-2.93
-1.92
-0.48
-4.34
-4.95
Tax
-5.42
7.85
1.70
0.96
-3.06
-1.65
3.52
-0.22
-2.09
-1.12
Tax Rate
35.52%
55.67%
43.26%
92.31%
43.47%
37.93%
-65.19%
9.02%
22.09%
26.67%
PAT
-9.83
6.25
2.23
0.07
-3.98
-2.69
-8.91
-2.23
-7.36
-3.08
PAT before Minority Interest
-9.81
6.25
2.23
0.07
-3.98
-2.69
-8.91
-2.23
-7.36
-3.08
Minority Interest
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-19.26%
3.99%
1.57%
0.08%
-3.75%
-3.99%
-8.12%
-3.64%
-17.70%
-8.05%
PAT Growth
-248.27%
180.27%
3,085.71%
-
-
-
-
-
-
 
EPS
-5.12
3.26
1.16
0.04
-2.07
-1.40
-4.64
-1.16
-3.83
-1.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
58.19
45.62
35.96
24.87
28.85
28.77
37.45
37.17
44.53
Share Capital
19.20
18.60
18.60
17.97
17.97
17.07
16.97
15.97
15.97
Total Reserves
39.00
17.45
15.26
6.90
10.88
11.13
19.85
21.20
28.56
Non-Current Liabilities
62.04
83.29
32.48
25.65
45.21
38.00
43.28
47.27
45.91
Secured Loans
17.87
21.94
16.89
29.30
41.36
37.60
45.64
47.78
43.07
Unsecured Loans
41.08
63.50
19.81
1.42
6.73
1.61
1.70
3.34
3.89
Long Term Provisions
1.12
0.73
0.76
0.89
0.55
0.57
0.56
0.56
0.61
Current Liabilities
98.76
72.72
110.58
106.65
72.24
78.96
63.88
48.30
38.93
Trade Payables
12.55
17.29
18.08
17.93
8.70
11.45
11.50
3.23
1.77
Other Current Liabilities
45.02
28.69
49.25
43.47
25.19
35.02
27.07
22.49
18.77
Short Term Borrowings
38.27
26.50
42.59
44.60
37.20
31.30
24.66
21.93
18.38
Short Term Provisions
2.91
0.23
0.65
0.65
1.16
1.19
0.65
0.65
0.00
Total Liabilities
218.99
201.63
179.02
157.17
146.30
145.73
144.72
132.85
129.38
Net Block
115.71
88.33
76.44
56.02
52.40
51.07
53.43
46.21
47.54
Gross Block
186.20
152.45
134.54
109.62
102.64
100.57
96.09
83.45
79.30
Accumulated Depreciation
70.50
64.12
58.09
53.60
50.24
49.50
42.65
37.24
31.76
Non Current Assets
116.94
103.91
85.60
70.39
57.62
54.65
53.65
47.89
47.77
Capital Work in Progress
0.24
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
0.00
Long Term Loans & Adv.
0.94
0.56
0.51
0.76
0.71
0.24
0.22
0.13
0.12
Other Non Current Assets
0.06
0.89
0.04
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
102.04
97.72
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
0.00
Inventories
52.11
44.79
38.26
30.36
12.65
24.73
20.01
13.68
12.24
Sundry Debtors
18.33
22.93
30.27
39.50
29.27
28.00
34.79
19.12
16.11
Cash & Bank
2.47
2.41
2.37
1.07
1.55
7.73
12.63
8.10
14.77
Other Current Assets
29.14
5.00
0.35
0.18
45.21
30.61
16.93
37.85
32.50
Short Term Loans & Adv.
25.10
22.59
22.17
15.68
22.78
30.36
16.67
37.76
32.43
Net Current Assets
3.29
25.00
-17.16
-19.87
16.44
12.11
20.48
30.44
36.69
Total Assets
218.98
201.63
179.02
157.18
146.29
145.72
144.72
132.85
129.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
36.79
19.63
23.42
20.36
19.02
4.97
-1.92
2.03
PBT
14.10
3.93
1.03
-7.04
-5.40
-2.44
-9.46
-4.20
Adjustment
25.64
20.35
17.51
19.03
25.38
16.79
16.42
9.36
Changes in Working Capital
-2.64
-4.64
4.88
22.05
9.79
-2.46
-3.12
0.73
Cash after chg. in Working capital
37.11
19.63
23.42
34.03
29.77
11.89
3.84
5.89
Interest Paid
0.00
0.00
0.00
-13.67
0.00
0.00
0.00
0.00
Tax Paid
-0.32
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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-22.60
-23.40
-19.79
-16.64
-5.51
-20.94
-5.34
-7.93
Net Fixed Assets
-17.29
-22.70
-19.50
-18.93
-6.65
6.72
-4.07
Net Investments
0.00
0.00
-0.06
0.00
-0.11
-3.63
3.27
Others
-5.31
-0.70
-0.23
2.29
1.25
-24.03
-4.54
Cash from Financing Activity
-14.13
3.81
-2.30
-4.21
-18.41
20.50
0.59
10.12
Net Cash Inflow / Outflow
0.06
0.04
1.33
-0.48
-4.90
4.53
-6.67
4.22
Opening Cash & Equivalents
2.41
2.37
1.04
1.55
12.63
8.10
14.77
10.54
Closing Cash & Equivalent
2.47
2.41
2.37
1.07
7.73
12.63
8.10
14.77

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
30.32
19.38
18.21
13.84
16.05
16.52
17.74
19.38
24.13
ROA
2.97%
1.17%
0.04%
-2.62%
-1.84%
-6.14%
-1.60%
-5.62%
-2.38%
ROE
13.26%
6.37%
0.25%
-14.81%
-9.44%
-30.57%
-7.30%
-21.20%
-7.99%
ROCE
17.38%
11.71%
10.65%
5.12%
5.67%
4.42%
3.89%
-3.40%
-0.36%
Fixed Asset Turnover
0.93
0.99
0.75
1.06
0.71
1.24
0.74
0.54
0.51
Receivable days
48.05
68.26
139.41
111.27
145.32
94.22
148.66
145.11
145.77
Inventory Days
112.83
106.54
137.10
69.59
94.86
67.14
92.91
106.78
110.78
Payable days
44.06
54.81
102.60
51.89
58.65
40.38
54.34
24.24
16.76
Cash Conversion Cycle
116.82
119.99
173.91
128.97
181.53
120.98
187.23
227.64
239.79
Total Debt/Equity
2.10
3.45
3.20
4.11
3.57
3.16
2.91
2.62
1.74
Interest Cover
1.86
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.