Nifty
Sensex
:
:
24319.30
79986.84
-189.95 (-0.78%)
-515.24 (-0.64%)

Plastic Products

Rating :
46/99

BSE: 526415 | NSE: Not Listed

14.15
22-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  14.62
  •  15.05
  •  14
  •  14.62
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  555647
  •  8014284
  •  21.50
  •  9.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 410.75
  • 362.85
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 486.15
  • N/A
  • 3.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.82%
  • 5.47%
  • 27.03%
  • FII
  • DII
  • Others
  • 19.64%
  • 0.02%
  • 3.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.16
  • 2.97
  • 25.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.64
  • -4.25
  • 11.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.05
  • -
  • -37.40

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.43
  • 2.10
  • 2.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.95
  • 14.06
  • 11.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
60.08
53.26
12.81%
40.93
46.99
-12.90%
40.31
40.09
0.55%
43.25
41.11
5.21%
Expenses
48.84
43.71
11.74%
32.43
35.31
-8.16%
32.42
33.35
-2.79%
36.43
36.88
-1.22%
EBITDA
11.24
9.55
17.70%
8.50
11.68
-27.23%
7.89
6.74
17.06%
6.82
4.24
60.85%
EBIDTM
18.71%
17.93%
20.77%
24.85%
19.57%
16.81%
15.77%
10.31%
Other Income
0.25
0.12
108.33%
0.00
0.02
-100.00%
0.14
0.11
27.27%
0.00
0.00
0
Interest
3.71
4.01
-7.48%
3.56
4.41
-19.27%
4.31
4.84
-10.95%
3.31
3.90
-15.13%
Depreciation
4.12
2.92
41.10%
3.20
2.98
7.38%
3.03
2.98
1.68%
2.98
3.35
-11.04%
PBT
1.91
2.76
-30.80%
1.75
4.27
-59.02%
0.65
-1.06
-
0.53
-3.12
-
Tax
2.62
4.79
-45.30%
0.68
-0.22
-
0.24
0.24
0.00%
0.17
0.00
0
PAT
-0.71
-2.03
-
1.07
4.49
-76.17%
0.42
-1.30
-
0.36
-3.12
-
PATM
-1.19%
-3.81%
2.61%
9.55%
1.03%
-3.24%
0.83%
-7.59%
EPS
-0.02
-0.11
-
0.04
0.23
-82.61%
0.02
-0.07
-
0.02
-0.16
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
184.57
181.45
101.15
91.91
78.81
156.73
142.26
83.52
106.06
67.48
109.72
Net Sales Growth
1.72%
79.39%
10.05%
16.62%
-49.72%
10.17%
70.33%
-21.25%
57.17%
-38.50%
 
Cost Of Goods Sold
103.69
66.43
39.96
37.00
25.66
62.15
59.60
30.39
55.03
28.62
49.42
Gross Profit
80.88
115.02
61.18
54.92
53.15
94.58
82.65
53.13
51.04
38.87
60.29
GP Margin
43.82%
63.39%
60.48%
59.75%
67.44%
60.35%
58.10%
63.61%
48.12%
57.60%
54.95%
Total Expenditure
150.12
149.25
86.68
73.63
64.88
116.73
111.50
66.16
86.41
77.77
94.30
Power & Fuel Cost
-
8.40
5.21
3.53
4.32
7.00
7.06
4.26
3.70
5.20
6.00
% Of Sales
-
4.63%
5.15%
3.84%
5.48%
4.47%
4.96%
5.10%
3.49%
7.71%
5.47%
Employee Cost
-
20.65
11.99
10.95
12.48
15.94
12.13
9.44
8.10
8.01
9.09
% Of Sales
-
11.38%
11.85%
11.91%
15.84%
10.17%
8.53%
11.30%
7.64%
11.87%
8.28%
Manufacturing Exp.
-
40.13
22.51
17.04
16.36
23.70
24.27
10.77
9.22
6.81
14.74
% Of Sales
-
22.12%
22.25%
18.54%
20.76%
15.12%
17.06%
12.90%
8.69%
10.09%
13.43%
General & Admin Exp.
-
3.28
2.20
1.46
2.07
2.66
2.51
3.80
3.59
3.19
2.86
% Of Sales
-
1.81%
2.17%
1.59%
2.63%
1.70%
1.76%
4.55%
3.38%
4.73%
2.61%
Selling & Distn. Exp.
-
8.89
3.96
3.04
2.88
4.06
4.73
7.06
6.13
3.05
10.65
% Of Sales
-
4.90%
3.91%
3.31%
3.65%
2.59%
3.32%
8.45%
5.78%
4.52%
9.71%
Miscellaneous Exp.
-
1.45
0.85
0.62
1.11
1.22
1.19
0.45
0.64
22.90
10.65
% Of Sales
-
0.80%
0.84%
0.67%
1.41%
0.78%
0.84%
0.54%
0.60%
33.94%
1.40%
EBITDA
34.45
32.20
14.47
18.28
13.93
40.00
30.76
17.36
19.65
-10.29
15.42
EBITDA Margin
18.67%
17.75%
14.31%
19.89%
17.68%
25.52%
21.62%
20.79%
18.53%
-15.25%
14.05%
Other Income
0.39
0.24
1.22
0.53
2.57
0.99
2.85
1.24
0.30
22.56
0.29
Interest
14.89
17.15
13.17
17.13
15.06
16.37
14.48
13.41
13.67
11.42
10.62
Depreciation
13.33
12.21
13.05
10.50
9.64
7.98
6.37
4.53
3.96
3.78
7.01
PBT
4.84
3.08
-10.54
-8.81
-8.21
16.65
12.76
0.66
2.32
-2.93
-1.92
Tax
3.71
4.81
-2.90
-1.05
-5.04
7.85
1.70
0.96
-3.06
-1.65
3.52
Tax Rate
76.65%
168.77%
27.31%
11.63%
58.20%
55.67%
43.26%
92.31%
43.47%
37.93%
-65.19%
PAT
1.14
-1.96
-7.72
-7.99
-3.55
6.25
2.23
0.07
-3.98
-2.69
-8.91
PAT before Minority Interest
1.14
-1.96
-7.72
-7.99
-3.62
6.25
2.23
0.07
-3.98
-2.69
-8.91
Minority Interest
0.00
0.00
0.00
0.00
0.07
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.62%
-1.08%
-7.63%
-8.69%
-4.50%
3.99%
1.57%
0.08%
-3.75%
-3.99%
-8.12%
PAT Growth
158.16%
-
-
-
-
180.27%
3,085.71%
-
-
-
 
EPS
0.04
-0.07
-0.27
-0.28
-0.12
0.22
0.08
0.00
-0.14
-0.09
-0.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
36.28
38.84
47.45
55.40
58.19
45.62
35.96
24.87
28.85
28.77
Share Capital
19.20
19.20
19.20
19.20
19.20
18.60
18.60
17.97
17.97
17.07
Total Reserves
17.09
19.65
28.26
36.20
39.00
17.45
15.26
6.90
10.88
11.13
Non-Current Liabilities
70.65
50.14
47.81
71.82
62.04
83.29
32.48
25.65
45.21
38.00
Secured Loans
41.80
7.89
-14.38
16.93
17.87
21.94
16.89
29.30
41.36
37.60
Unsecured Loans
30.19
49.20
66.21
56.84
41.08
63.50
19.81
1.42
6.73
1.61
Long Term Provisions
2.05
1.19
1.11
1.11
1.12
0.73
0.76
0.89
0.55
0.57
Current Liabilities
128.73
139.88
135.17
94.53
98.76
72.72
110.58
106.65
72.24
78.96
Trade Payables
24.23
21.33
19.94
10.00
12.55
17.29
18.08
17.93
8.70
11.45
Other Current Liabilities
69.68
77.02
79.94
49.25
45.02
28.69
49.25
43.47
25.19
35.02
Short Term Borrowings
34.38
40.86
34.61
32.37
38.27
26.50
42.59
44.60
37.20
31.30
Short Term Provisions
0.44
0.68
0.68
2.91
2.91
0.23
0.65
0.65
1.16
1.19
Total Liabilities
235.66
228.90
230.66
221.93
218.99
201.63
179.02
157.17
146.30
145.73
Net Block
118.71
123.00
123.08
120.02
115.71
88.33
76.44
56.02
52.40
51.07
Gross Block
225.63
217.80
213.53
199.98
186.20
152.45
134.54
109.62
102.64
100.57
Accumulated Depreciation
106.92
94.79
90.45
79.96
70.50
64.12
58.09
53.60
50.24
49.50
Non Current Assets
120.70
124.85
124.77
121.69
116.94
103.91
85.60
70.39
57.62
54.65
Capital Work in Progress
0.52
0.52
0.52
0.56
0.24
14.12
8.60
13.61
4.51
3.35
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.24
1.11
1.09
1.06
0.94
0.56
0.51
0.76
0.71
0.24
Other Non Current Assets
0.22
0.21
0.08
0.05
0.06
0.89
0.04
0.00
0.00
0.00
Current Assets
114.97
104.06
105.89
100.24
102.04
97.72
93.42
86.79
88.67
91.07
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
75.57
66.96
64.24
56.64
52.11
44.79
38.26
30.36
12.65
24.73
Sundry Debtors
16.10
12.73
10.58
9.39
18.33
22.93
30.27
39.50
29.27
28.00
Cash & Bank
1.17
1.69
2.36
1.82
2.47
2.41
2.37
1.07
1.55
7.73
Other Current Assets
22.13
1.40
2.23
3.95
29.14
27.59
22.52
15.86
45.21
30.61
Short Term Loans & Adv.
21.13
21.27
26.49
28.43
25.10
22.59
22.17
15.68
22.78
30.36
Net Current Assets
-13.76
-35.83
-29.28
5.71
3.29
25.00
-17.16
-19.87
16.44
12.11
Total Assets
235.67
228.91
230.66
221.93
218.98
201.63
179.02
157.18
146.29
145.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Cash From Operating Activity
20.09
6.81
29.47
25.81
36.79
19.63
23.42
20.36
19.02
4.97
PBT
2.85
-10.62
-9.04
-8.66
14.10
3.93
1.03
-7.04
-5.40
-2.44
Adjustment
28.85
25.67
27.90
25.15
25.64
20.35
17.51
19.03
25.38
16.79
Changes in Working Capital
-11.36
-8.24
13.87
9.32
-2.64
-4.64
4.88
22.05
9.79
-2.46
Cash after chg. in Working capital
20.35
6.81
32.73
25.81
37.11
19.63
23.42
34.03
29.77
11.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-13.67
0.00
0.00
Tax Paid
-0.26
0.00
-3.26
0.00
-0.32
0.00
0.00
0.00
-0.13
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
-7.75
-12.13
-13.36
-14.51
-22.60
-23.40
-19.79
-16.64
-5.51
-20.94
Net Fixed Assets
-7.88
30.38
-12.81
-12.50
-17.29
-22.70
-19.50
-18.93
-6.65
6.72
Net Investments
0.01
-40.14
0.00
-0.01
0.00
0.00
-0.06
0.00
-0.11
-3.63
Others
0.12
-2.37
-0.55
-2.00
-5.31
-0.70
-0.23
2.29
1.25
-24.03
Cash from Financing Activity
-12.87
4.66
-15.57
-11.95
-14.13
3.81
-2.30
-4.21
-18.41
20.50
Net Cash Inflow / Outflow
-0.53
-0.66
0.54
-0.65
0.06
0.04
1.33
-0.48
-4.90
4.53
Opening Cash & Equivalents
1.69
2.36
1.82
2.47
2.41
2.37
1.04
1.55
12.63
8.10
Closing Cash & Equivalent
1.17
1.69
2.36
1.82
2.47
2.41
2.37
1.07
7.73
12.63

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
1.89
20.24
24.72
28.86
30.32
19.38
18.21
13.84
16.05
16.52
ROA
-0.84%
-3.36%
-3.53%
-1.64%
2.97%
1.17%
0.04%
-2.62%
-1.84%
-6.14%
ROE
-5.21%
-17.89%
-15.53%
-6.37%
13.26%
6.37%
0.25%
-14.81%
-9.44%
-30.57%
ROCE
11.20%
1.45%
4.53%
3.52%
17.38%
11.71%
10.65%
5.12%
5.67%
4.42%
Fixed Asset Turnover
0.82
0.47
0.44
0.41
0.93
0.99
0.75
1.06
0.71
1.24
Receivable days
29.00
42.07
39.67
64.20
48.05
68.26
139.41
111.27
145.32
94.22
Inventory Days
143.36
236.73
240.01
251.83
112.83
106.54
137.10
69.59
94.86
67.14
Payable days
125.17
188.44
147.70
56.12
44.06
54.81
102.60
51.89
58.65
40.38
Cash Conversion Cycle
47.20
90.35
131.98
259.91
116.82
119.99
173.91
128.97
181.53
120.98
Total Debt/Equity
3.94
3.58
2.65
2.31
2.10
3.45
3.20
4.11
3.57
3.16
Interest Cover
1.17
0.19
0.47
0.43
1.86
1.27
1.08
0.49
0.62
0.49

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.