Nifty
Sensex
:
:
13005.10
44265.12
18.10 (0.14%)
5.38 (0.01%)

Plastic Products

Rating :
65/99

BSE: 530589 | NSE: Not Listed

69.15
26-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  69.35
  •  70.00
  •  65.30
  •  66.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  118
  •  11.96
  •  75.00
  •  23.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 76.07
  • 6.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 91.77
  • 1.45%
  • 0.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.47%
  • 1.39%
  • 33.62%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.62
  • -0.33
  • 7.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.94
  • -8.39
  • 6.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.50
  • -18.41
  • 17.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.26
  • 14.52
  • 9.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.67
  • 2.14
  • 1.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.99
  • 10.44
  • 10.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
30.82
31.30
-1.53%
13.55
28.73
-52.84%
33.22
40.27
-17.51%
33.81
37.17
-9.04%
Expenses
25.67
28.28
-9.23%
14.18
26.60
-46.69%
29.07
36.83
-21.07%
30.36
34.41
-11.77%
EBITDA
5.15
3.02
70.53%
-0.64
2.13
-
4.15
3.44
20.64%
3.45
2.76
25.00%
EBIDTM
16.71%
9.66%
-4.69%
7.41%
12.49%
8.54%
10.19%
7.42%
Other Income
0.00
0.03
-100.00%
0.17
0.03
466.67%
0.03
0.13
-76.92%
0.14
0.24
-41.67%
Interest
0.29
0.50
-42.00%
0.31
0.58
-46.55%
0.46
0.69
-33.33%
0.44
0.63
-30.16%
Depreciation
1.20
1.33
-9.77%
1.17
0.96
21.88%
1.21
1.18
2.54%
1.28
0.87
47.13%
PBT
3.66
1.22
200.00%
-1.94
0.61
-
2.51
1.70
47.65%
1.86
1.50
24.00%
Tax
0.66
0.35
88.57%
-0.27
0.29
-
0.35
1.00
-65.00%
0.51
0.69
-26.09%
PAT
3.00
0.87
244.83%
-1.68
0.32
-
2.16
0.70
208.57%
1.36
0.81
67.90%
PATM
9.73%
2.78%
-12.39%
1.12%
6.50%
1.75%
4.01%
2.18%
EPS
2.73
0.79
245.57%
-1.53
0.29
-
1.96
0.64
206.25%
1.23
0.74
66.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
111.40
127.06
132.92
102.74
84.28
129.18
118.16
102.46
87.41
69.41
66.95
Net Sales Growth
-18.96%
-4.41%
29.38%
21.90%
-34.76%
9.33%
15.32%
17.22%
25.93%
3.67%
 
Cost Of Goods Sold
62.91
74.91
84.31
62.50
50.95
74.91
75.53
63.76
58.95
45.77
45.20
Gross Profit
48.49
52.15
48.60
40.24
33.34
54.27
42.63
38.69
28.46
23.63
21.76
GP Margin
43.53%
41.04%
36.56%
39.17%
39.56%
42.01%
36.08%
37.76%
32.56%
34.04%
32.50%
Total Expenditure
99.28
114.31
122.30
93.55
75.73
109.42
104.60
88.61
82.12
62.32
60.43
Power & Fuel Cost
-
3.91
3.74
2.92
2.12
4.02
4.07
3.65
3.14
2.36
2.08
% Of Sales
-
3.08%
2.81%
2.84%
2.52%
3.11%
3.44%
3.56%
3.59%
3.40%
3.11%
Employee Cost
-
15.33
14.07
10.94
7.18
7.65
6.91
5.68
4.55
3.64
3.35
% Of Sales
-
12.07%
10.59%
10.65%
8.52%
5.92%
5.85%
5.54%
5.21%
5.24%
5.00%
Manufacturing Exp.
-
6.59
6.72
4.59
4.87
6.17
4.69
4.02
3.69
2.75
3.03
% Of Sales
-
5.19%
5.06%
4.47%
5.78%
4.78%
3.97%
3.92%
4.22%
3.96%
4.53%
General & Admin Exp.
-
6.14
6.21
5.95
4.06
4.54
4.05
3.70
2.81
2.57
2.32
% Of Sales
-
4.83%
4.67%
5.79%
4.82%
3.51%
3.43%
3.61%
3.21%
3.70%
3.47%
Selling & Distn. Exp.
-
5.72
6.00
5.62
5.96
10.88
7.90
6.34
6.17
4.95
4.33
% Of Sales
-
4.50%
4.51%
5.47%
7.07%
8.42%
6.69%
6.19%
7.06%
7.13%
6.47%
Miscellaneous Exp.
-
1.72
1.24
1.04
0.60
1.24
1.45
1.46
2.82
0.29
4.33
% Of Sales
-
1.35%
0.93%
1.01%
0.71%
0.96%
1.23%
1.42%
3.23%
0.42%
0.18%
EBITDA
12.11
12.75
10.62
9.19
8.55
19.76
13.56
13.85
5.29
7.09
6.52
EBITDA Margin
10.87%
10.03%
7.99%
8.94%
10.14%
15.30%
11.48%
13.52%
6.05%
10.21%
9.74%
Other Income
0.34
0.22
1.23
0.34
1.29
1.26
0.79
0.72
5.14
0.91
0.53
Interest
1.50
1.97
2.55
1.56
0.61
0.38
1.15
1.26
1.27
1.08
0.71
Depreciation
4.86
4.79
4.02
2.54
0.96
3.47
2.82
3.33
2.73
1.97
2.03
PBT
6.09
6.20
5.28
5.43
8.28
17.17
10.38
9.97
6.43
4.94
4.31
Tax
1.25
1.49
1.98
2.92
3.90
4.90
3.69
2.37
1.35
1.00
1.46
Tax Rate
20.53%
24.03%
37.50%
53.78%
47.10%
28.54%
35.55%
23.77%
21.00%
20.24%
33.87%
PAT
4.84
4.44
3.23
2.74
4.40
12.28
6.70
7.60
5.08
3.95
2.86
PAT before Minority Interest
4.58
4.71
3.31
2.50
4.38
12.28
6.70
7.60
5.08
3.95
2.86
Minority Interest
-0.26
-0.27
-0.08
0.24
0.02
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.34%
3.49%
2.43%
2.67%
5.22%
9.51%
5.67%
7.42%
5.81%
5.69%
4.27%
PAT Growth
79.26%
37.46%
17.88%
-37.73%
-64.17%
83.28%
-11.84%
49.61%
28.61%
38.11%
 
EPS
4.40
4.04
2.94
2.49
4.00
11.16
6.09
6.91
4.62
3.59
2.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
96.83
89.02
82.25
75.63
64.90
55.66
53.03
46.34
42.61
40.14
Share Capital
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
Total Reserves
85.83
78.02
71.25
64.63
53.90
44.66
42.03
35.34
31.61
29.14
Non-Current Liabilities
5.74
7.55
7.67
2.54
1.37
1.56
0.43
1.57
5.15
2.82
Secured Loans
2.35
3.56
3.60
0.16
0.12
0.28
0.43
0.57
0.00
2.82
Unsecured Loans
0.76
1.53
1.48
0.38
0.00
0.00
0.00
1.00
5.15
0.00
Long Term Provisions
0.00
0.00
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
27.67
35.32
30.47
9.87
14.66
14.85
21.94
19.74
18.30
10.49
Trade Payables
6.08
4.90
2.92
1.71
4.99
2.57
4.63
9.18
3.65
3.96
Other Current Liabilities
4.35
3.74
2.57
2.90
4.53
4.13
2.77
2.16
5.01
1.95
Short Term Borrowings
16.34
25.74
24.15
4.55
0.65
3.18
10.46
6.11
7.30
1.93
Short Term Provisions
0.90
0.95
0.82
0.72
4.49
4.98
4.08
2.29
2.33
2.65
Total Liabilities
130.73
132.07
120.49
88.38
80.93
72.07
75.40
67.65
66.06
53.45
Net Block
28.96
29.75
31.82
19.58
18.95
18.30
20.17
20.32
20.39
14.83
Gross Block
40.70
37.75
35.81
20.54
56.65
56.33
56.22
53.50
51.01
44.16
Accumulated Depreciation
11.74
8.00
3.99
0.96
37.70
38.03
36.05
33.18
30.62
29.34
Non Current Assets
62.41
57.54
56.24
43.92
23.81
20.98
22.69
22.47
23.21
17.56
Capital Work in Progress
0.11
0.12
0.06
4.76
2.40
0.20
0.47
0.15
0.14
0.16
Non Current Investment
30.69
25.02
21.61
17.79
0.00
0.52
0.60
0.60
1.12
1.11
Long Term Loans & Adv.
2.54
2.39
2.28
1.48
2.46
1.97
1.45
1.40
1.56
1.46
Other Non Current Assets
0.11
0.25
0.46
0.32
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
68.32
74.53
64.25
44.45
57.11
51.09
52.71
45.18
42.85
35.89
Current Investments
0.00
0.00
0.00
0.00
0.50
0.00
0.00
0.00
0.00
0.00
Inventories
27.39
26.82
24.59
16.46
19.91
21.00
23.03
20.01
15.46
15.02
Sundry Debtors
23.72
28.58
24.43
13.92
18.02
16.72
19.59
15.01
15.30
12.85
Cash & Bank
5.55
8.56
5.49
7.75
10.00
6.84
4.63
3.78
4.58
2.30
Other Current Assets
11.65
3.46
3.15
1.31
8.69
6.53
5.44
6.39
7.52
5.72
Short Term Loans & Adv.
10.68
7.12
6.59
5.01
7.29
5.42
3.81
4.80
5.77
4.67
Net Current Assets
40.65
39.21
33.78
34.58
42.45
36.24
30.77
25.44
24.56
25.41
Total Assets
130.73
132.07
120.49
88.37
80.92
72.07
75.40
67.65
66.06
53.45

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
20.78
10.30
-9.43
10.48
13.78
13.20
2.30
3.93
3.50
1.31
PBT
11.87
11.54
12.19
14.35
17.17
10.38
9.97
6.43
4.94
4.31
Adjustment
7.86
6.42
3.97
0.39
2.59
3.04
3.61
-0.78
1.98
1.99
Changes in Working Capital
2.87
-6.17
-22.27
-1.52
-1.06
3.47
-8.91
-0.37
-2.42
-3.53
Cash after chg. in Working capital
22.60
11.78
-6.11
13.23
18.71
16.89
4.67
5.28
4.50
2.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.81
-1.48
-3.32
-2.75
-4.93
-3.69
-2.37
-1.35
-1.00
-1.46
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
-7.34
-3.91
-13.81
-14.09
-4.73
-0.30
-2.21
2.32
-6.48
-1.15
Net Fixed Assets
-3.62
-1.99
-6.99
18.65
2.91
0.64
-0.80
-1.66
-0.41
-1.74
Net Investments
0.00
0.00
0.00
-2.70
0.02
0.08
0.07
0.57
0.00
0.06
Others
-3.72
-1.92
-6.82
-30.04
-7.66
-1.02
-1.48
3.41
-6.07
0.53
Cash from Financing Activity
-16.91
-3.41
20.47
4.38
-5.50
-10.16
0.96
-6.98
5.46
0.26
Net Cash Inflow / Outflow
-3.46
2.99
-2.77
0.77
3.56
2.74
1.05
-0.73
2.48
0.42
Opening Cash & Equivalents
7.47
4.43
7.36
6.50
6.84
4.63
3.78
4.58
2.11
1.91
Closing Cash & Equivalent
4.37
7.47
4.43
7.45
10.00
6.84
4.63
3.78
4.58
2.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
88.02
80.92
74.77
68.75
58.48
50.08
48.21
42.12
38.74
36.49
ROA
3.59%
2.62%
2.40%
5.17%
16.05%
9.08%
10.63%
7.60%
6.60%
5.44%
ROE
5.07%
3.86%
3.17%
6.26%
20.56%
12.38%
15.30%
11.42%
9.54%
7.25%
ROCE
6.83%
6.71%
7.24%
12.17%
28.31%
18.80%
19.01%
13.75%
11.71%
11.63%
Fixed Asset Turnover
3.24
3.61
3.73
2.41
2.45
2.24
2.00
1.79
1.46
1.55
Receivable days
75.12
72.78
66.66
62.76
45.90
52.62
57.46
59.17
74.02
70.82
Inventory Days
77.87
70.59
71.34
71.43
54.05
63.81
71.48
69.26
80.15
85.55
Payable days
17.70
11.64
9.01
16.68
13.14
12.81
27.78
28.55
22.10
32.53
Cash Conversion Cycle
135.28
131.73
128.99
117.51
86.81
103.62
101.16
99.88
132.07
123.84
Total Debt/Equity
0.22
0.36
0.36
0.07
0.01
0.07
0.21
0.17
0.36
0.12
Interest Cover
4.15
3.07
4.48
14.52
46.70
9.99
8.89
6.04
5.57
7.06

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.