Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Plastic Products

Rating :
44/99

BSE: 526853 | NSE: Not Listed

55.37
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  56.2
  •  57.99
  •  55
  •  57.28
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30931
  •  1741375
  •  95.40
  •  51.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 130.37
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 848.76
  • N/A
  • 0.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.01%
  • 1.80%
  • 45.48%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 22.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.75
  • -20.01
  • 16.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.41
  • -19.58
  • 2.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 503.26

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.62
  • 1.12
  • 1.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.73
  • 11.00
  • 11.12

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
200.07
233.59
-14.35%
174.94
245.86
-28.85%
189.92
254.03
-25.24%
182.25
248.13
-26.55%
Expenses
208.33
219.16
-4.94%
157.69
233.84
-32.57%
173.22
239.57
-27.70%
168.80
232.27
-27.33%
EBITDA
-8.26
14.43
-
17.25
12.02
43.51%
16.70
14.46
15.49%
13.45
15.86
-15.20%
EBIDTM
-4.13%
6.18%
9.86%
4.89%
8.79%
5.69%
7.38%
6.39%
Other Income
5.06
4.03
25.56%
3.76
0.45
735.56%
10.11
2.50
304.40%
3.59
3.24
10.80%
Interest
22.59
11.38
98.51%
20.54
16.36
25.55%
19.66
16.44
19.59%
19.00
15.82
20.10%
Depreciation
13.40
9.30
44.09%
10.57
9.64
9.65%
10.48
9.44
11.02%
10.50
9.43
11.35%
PBT
-35.43
225.04
-
-10.10
-20.44
-
-4.93
-1.81
-
-13.30
-6.70
-
Tax
-15.76
146.76
-
3.44
-1.20
-
7.26
1.08
572.22%
-0.16
-0.77
-
PAT
-19.67
78.28
-
-13.54
-19.24
-
-12.19
-2.89
-
-13.14
-5.93
-
PATM
-9.83%
33.51%
-7.74%
-7.83%
-6.42%
-1.14%
-7.21%
-2.39%
EPS
-4.62
19.63
-
-2.91
-7.97
-
-3.22
-2.42
-
-3.36
-2.84
-

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
747.18
981.52
844.70
622.72
1,827.01
2,997.01
2,778.44
2,632.92
2,602.86
2,692.30
3,061.98
Net Sales Growth
-23.88%
16.20%
35.65%
-65.92%
-39.04%
7.87%
5.53%
1.15%
-3.32%
-12.07%
 
Cost Of Goods Sold
501.06
716.90
598.88
408.95
1,001.56
1,637.79
1,516.03
1,429.23
1,349.23
1,434.26
1,667.25
Gross Profit
246.12
264.63
245.82
213.77
825.46
1,359.22
1,262.42
1,203.69
1,253.63
1,258.04
1,394.73
GP Margin
32.94%
26.96%
29.10%
34.33%
45.18%
45.35%
45.44%
45.72%
48.16%
46.73%
45.55%
Total Expenditure
708.04
924.85
784.28
571.78
1,781.57
2,828.57
2,621.12
2,444.56
2,396.40
2,506.72
2,822.76
Power & Fuel Cost
-
42.84
34.35
29.80
73.64
119.84
118.81
118.24
122.15
130.51
164.44
% Of Sales
-
4.36%
4.07%
4.79%
4.03%
4.00%
4.28%
4.49%
4.69%
4.85%
5.37%
Employee Cost
-
62.59
59.27
55.30
370.78
616.93
558.54
524.42
510.49
547.57
562.91
% Of Sales
-
6.38%
7.02%
8.88%
20.29%
20.58%
20.10%
19.92%
19.61%
20.34%
18.38%
Manufacturing Exp.
-
28.94
28.52
24.31
59.27
85.39
78.71
78.60
73.33
75.38
84.28
% Of Sales
-
2.95%
3.38%
3.90%
3.24%
2.85%
2.83%
2.99%
2.82%
2.80%
2.75%
General & Admin Exp.
-
20.70
16.74
13.54
80.26
132.25
107.13
110.50
126.48
171.69
172.31
% Of Sales
-
2.11%
1.98%
2.17%
4.39%
4.41%
3.86%
4.20%
4.86%
6.38%
5.63%
Selling & Distn. Exp.
-
44.65
40.33
33.36
127.97
199.33
181.41
167.22
141.63
147.04
167.48
% Of Sales
-
4.55%
4.77%
5.36%
7.00%
6.65%
6.53%
6.35%
5.44%
5.46%
5.47%
Miscellaneous Exp.
-
8.23
6.19
6.51
68.10
37.04
60.51
16.34
73.11
0.29
167.48
% Of Sales
-
0.84%
0.73%
1.05%
3.73%
1.24%
2.18%
0.62%
2.81%
0.01%
0.13%
EBITDA
39.14
56.67
60.42
50.94
45.44
168.44
157.32
188.36
206.46
185.58
239.22
EBITDA Margin
5.24%
5.77%
7.15%
8.18%
2.49%
5.62%
5.66%
7.15%
7.93%
6.89%
7.81%
Other Income
22.52
10.32
14.58
18.39
96.87
60.24
34.20
38.62
30.29
45.58
17.72
Interest
81.79
60.00
68.93
75.59
174.16
282.84
249.06
176.35
150.76
235.74
217.24
Depreciation
44.95
37.81
39.25
45.51
238.80
378.36
416.19
176.95
163.60
191.11
141.01
PBT
-63.76
-30.83
-33.18
-51.76
-270.64
-432.51
-473.74
-126.31
-77.62
-195.69
-101.32
Tax
-5.22
145.87
0.13
-13.80
-14.62
20.78
-8.10
23.74
-112.28
-15.91
22.96
Tax Rate
8.19%
74.40%
-3.07%
55.29%
12.87%
-4.80%
3.91%
-42.35%
57.74%
8.13%
-22.66%
PAT
-58.54
15.05
-12.59
-21.08
-103.54
-455.08
-201.14
-84.54
-84.86
-179.75
-123.53
PAT before Minority Interest
-33.24
50.21
-4.36
-11.17
-99.03
-453.29
-199.11
-79.81
-82.19
-179.78
-124.27
Minority Interest
25.30
-35.16
-8.23
-9.91
-4.51
-1.79
-2.03
-4.73
-2.67
0.03
0.74
PAT Margin
-7.83%
1.53%
-1.49%
-3.39%
-5.67%
-15.18%
-7.24%
-3.21%
-3.26%
-6.68%
-4.03%
PAT Growth
-216.57%
-
-
-
-
-
-
-
-
-
 
EPS
-24.91
6.40
-5.36
-8.97
-44.06
-193.65
-85.59
-35.97
-36.11
-76.49
-52.57

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
530.65
75.14
86.31
108.29
-69.84
399.88
613.56
712.75
1,096.12
1,323.83
Share Capital
23.55
23.55
23.55
23.55
23.55
23.55
23.55
23.55
23.55
23.55
Total Reserves
507.10
51.60
62.76
84.74
-93.38
376.33
590.01
689.21
1,072.57
1,300.28
Non-Current Liabilities
550.68
448.97
477.46
535.16
1,024.15
960.29
2,035.88
2,090.45
2,228.35
2,126.08
Secured Loans
505.40
418.01
416.93
449.55
608.58
599.06
1,733.58
1,777.42
1,949.32
1,777.81
Unsecured Loans
9.11
118.85
112.96
109.29
136.85
141.89
67.62
115.21
135.20
103.84
Long Term Provisions
3.70
8.82
8.29
6.88
207.05
147.07
134.75
140.60
94.35
116.98
Current Liabilities
333.08
402.64
313.50
311.23
2,069.13
1,978.13
745.23
758.13
966.17
865.85
Trade Payables
155.57
168.11
104.12
95.97
320.22
425.59
318.28
318.10
269.54
240.45
Other Current Liabilities
39.66
72.90
53.75
65.21
186.10
140.74
169.09
133.61
276.58
219.30
Short Term Borrowings
122.62
153.07
147.56
147.85
1,506.46
1,328.11
194.32
213.03
226.83
264.18
Short Term Provisions
15.23
8.56
8.07
2.20
56.35
83.69
63.54
93.39
193.22
141.93
Total Liabilities
1,587.75
1,012.92
955.16
1,022.56
3,087.46
3,401.70
3,457.15
3,620.17
4,340.05
4,368.36
Net Block
1,045.48
464.78
493.03
533.67
2,004.68
2,178.76
2,402.03
2,431.74
1,925.78
2,126.44
Gross Block
2,110.89
1,002.07
1,064.36
1,744.99
4,595.17
4,441.49
3,928.25
3,926.90
3,488.16
3,710.98
Accumulated Depreciation
1,065.41
537.29
571.34
1,211.32
2,590.49
2,262.73
1,526.23
1,495.16
1,562.38
1,584.55
Non Current Assets
1,250.03
592.29
617.78
657.37
2,205.30
2,468.90
2,668.73
2,713.31
2,292.79
2,444.26
Capital Work in Progress
0.73
0.70
0.50
0.32
78.91
170.06
149.48
160.71
218.41
262.32
Non Current Investment
2.46
0.01
0.64
0.67
1.12
1.17
1.17
1.38
0.34
0.15
Long Term Loans & Adv.
125.35
122.30
119.70
118.85
115.83
112.57
111.43
111.08
148.26
55.35
Other Non Current Assets
76.01
3.90
3.91
3.87
4.75
6.33
4.62
8.40
0.00
0.00
Current Assets
337.72
420.62
337.37
365.19
882.17
932.79
788.41
906.86
2,047.26
1,924.10
Current Investments
0.00
0.00
0.00
0.21
0.00
0.67
0.17
0.02
0.00
0.00
Inventories
84.09
136.42
100.90
76.97
369.31
372.87
330.84
397.84
411.81
471.66
Sundry Debtors
187.87
220.01
154.31
107.84
309.38
290.22
208.30
249.27
921.35
879.07
Cash & Bank
30.83
40.07
56.64
64.13
91.29
99.53
124.00
110.43
156.27
106.02
Other Current Assets
34.93
3.93
2.39
92.88
112.19
169.50
125.11
149.29
557.82
467.34
Short Term Loans & Adv.
31.71
20.18
23.13
23.16
20.51
25.55
24.03
32.70
492.38
400.74
Net Current Assets
4.64
17.98
23.87
53.96
-1,186.96
-1,045.34
43.19
148.72
1,081.08
1,058.24
Total Assets
1,587.75
1,012.91
955.15
1,022.56
3,087.47
3,401.69
3,457.14
3,620.17
4,340.05
4,368.36

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 15
Mar 14
Cash From Operating Activity
-6.99
41.27
71.79
256.16
205.62
98.47
300.32
176.92
-315.14
314.10
PBT
-30.83
-33.18
-51.76
-270.64
-432.51
-473.74
-126.31
-194.47
-216.05
-113.34
Adjustment
68.83
97.70
119.57
697.14
650.38
632.55
340.24
439.11
187.43
559.11
Changes in Working Capital
-41.67
-17.15
4.13
-50.29
33.81
-38.45
115.16
-69.73
-116.88
-36.52
Cash after chg. in Working capital
-3.66
47.37
71.94
376.21
251.68
120.36
329.08
174.90
-145.50
409.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-169.75
0.00
Tax Paid
-3.32
-6.10
-0.15
-120.05
-46.06
-21.89
-28.76
2.02
0.11
20.94
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
36.20
-4.26
1.65
1,309.37
-103.83
-202.52
-128.68
-358.06
246.59
-350.56
Net Fixed Assets
853.63
-7.26
684.27
-0.26
1.56
0.37
-18.84
152.30
-16.96
-82.38
Net Investments
-213.00
8.98
83.69
340.19
0.66
38.85
-0.15
129.70
0.70
11.24
Others
-604.43
-5.98
-766.31
969.44
-106.05
-241.74
-109.69
-640.06
262.85
-279.42
Cash from Financing Activity
-18.90
-54.88
-82.68
-1,600.14
-102.64
91.09
-155.20
148.79
118.80
48.09
Net Cash Inflow / Outflow
10.31
-17.87
-9.24
-34.61
-0.86
-12.96
16.44
-32.35
50.25
11.63
Opening Cash & Equivalents
14.16
32.03
41.27
75.88
76.73
89.69
73.25
105.60
106.02
94.40
Closing Cash & Equivalent
24.47
14.16
32.03
41.27
75.88
76.73
89.69
73.25
156.27
106.02

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.)
87.65
31.91
36.66
45.99
-29.66
169.83
260.59
302.72
465.54
562.25
ROA
3.86%
-0.44%
-1.13%
-4.82%
-13.97%
-5.81%
-2.26%
-2.07%
-4.13%
-2.83%
ROE
35.67%
-5.40%
-11.48%
-515.03%
-274.69%
-39.29%
-12.03%
-9.09%
-14.86%
-9.38%
ROCE
31.84%
8.46%
6.41%
4.01%
-6.38%
1.64%
4.40%
-1.40%
1.16%
3.36%
Fixed Asset Turnover
0.63
0.82
0.44
0.58
0.66
0.67
0.68
0.71
0.75
0.94
Receivable days
75.84
80.87
76.83
41.68
36.51
32.61
31.16
80.67
122.04
113.79
Inventory Days
41.00
51.27
52.13
44.58
45.19
46.03
49.63
55.79
59.89
55.07
Payable days
82.40
82.96
89.29
75.84
44.49
46.45
47.10
44.14
37.30
38.93
Cash Conversion Cycle
34.44
49.19
39.66
10.42
37.22
32.18
33.69
92.33
144.63
129.93
Total Debt/Equity
3.09
9.18
7.85
6.53
-32.50
5.22
3.28
2.98
2.11
1.62
Interest Cover
4.27
0.94
0.67
0.35
-0.53
0.17
0.68
-0.29
0.17
0.53

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.