Nifty
Sensex
:
:
11341.15
38214.47
36.10 (0.32%)
87.39 (0.23%)

Plastic Products

Rating :
45/99

BSE: 530589 | NSE: Not Listed

64.55
14-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  66.00
  •  66.00
  •  63.00
  •  66.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39
  •  1.96
  •  120.00
  •  55.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 73.48
  • 20.21
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 97.30
  • 1.50%
  • 1.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.47%
  • 2.60%
  • 34.33%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.28
  • 5.23
  • 9.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.25
  • 9.87
  • -5.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.09
  • 9.72
  • -17.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.08
  • 19.99
  • 23.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.04
  • 2.89
  • 3.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.90
  • 13.11
  • 13.89

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
28.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
26.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
2.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
7.41%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
1.12%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
Mar 10
Net Sales
-
132.92
102.74
84.28
129.18
118.16
102.46
87.41
69.41
66.95
56.84
Net Sales Growth
-
29.38%
21.90%
-34.76%
9.33%
15.32%
17.22%
25.93%
3.67%
17.79%
 
Cost Of Goods Sold
-
84.31
61.79
50.95
74.91
75.53
63.76
58.95
45.77
45.20
34.55
Gross Profit
-
48.60
40.95
33.34
54.27
42.63
38.69
28.46
23.63
21.76
22.29
GP Margin
-
36.56%
39.86%
39.56%
42.01%
36.08%
37.76%
32.56%
34.04%
32.50%
39.22%
Total Expenditure
-
122.30
93.55
75.73
109.42
104.60
88.61
82.12
62.32
60.43
49.62
Power & Fuel Cost
-
3.74
2.92
2.12
4.02
4.07
3.65
3.14
2.36
2.08
2.16
% Of Sales
-
2.81%
2.84%
2.52%
3.11%
3.44%
3.56%
3.59%
3.40%
3.11%
3.80%
Employee Cost
-
14.07
10.99
7.18
7.65
6.91
5.68
4.55
3.64
3.35
2.80
% Of Sales
-
10.59%
10.70%
8.52%
5.92%
5.85%
5.54%
5.21%
5.24%
5.00%
4.93%
Manufacturing Exp.
-
6.72
5.53
4.87
6.17
4.69
4.02
3.69
2.75
3.03
4.07
% Of Sales
-
5.06%
5.38%
5.78%
4.78%
3.97%
3.92%
4.22%
3.96%
4.53%
7.16%
General & Admin Exp.
-
6.21
5.67
4.06
4.54
4.05
3.70
2.81
2.57
2.32
1.39
% Of Sales
-
4.67%
5.52%
4.82%
3.51%
3.43%
3.61%
3.21%
3.70%
3.47%
2.45%
Selling & Distn. Exp.
-
6.00
5.62
5.96
10.88
7.90
6.34
6.17
4.95
4.33
3.46
% Of Sales
-
4.51%
5.47%
7.07%
8.42%
6.69%
6.19%
7.06%
7.13%
6.47%
6.09%
Miscellaneous Exp.
-
1.24
1.04
0.60
1.24
1.45
1.46
2.82
0.29
0.12
3.46
% Of Sales
-
0.93%
1.01%
0.71%
0.96%
1.23%
1.42%
3.23%
0.42%
0.18%
2.11%
EBITDA
-
10.62
9.19
8.55
19.76
13.56
13.85
5.29
7.09
6.52
7.22
EBITDA Margin
-
7.99%
8.94%
10.14%
15.30%
11.48%
13.52%
6.05%
10.21%
9.74%
12.70%
Other Income
-
1.23
0.34
1.29
1.26
0.79
0.72
5.14
0.91
0.53
0.63
Interest
-
2.55
1.56
0.61
0.38
1.15
1.26
1.27
1.08
0.71
0.58
Depreciation
-
4.02
2.54
0.96
3.47
2.82
3.33
2.73
1.97
2.03
2.09
PBT
-
5.28
5.43
8.28
17.17
10.38
9.97
6.43
4.94
4.31
5.19
Tax
-
1.98
2.92
3.90
4.90
3.69
2.37
1.35
1.00
1.46
0.93
Tax Rate
-
37.50%
53.78%
47.10%
28.54%
35.55%
23.77%
21.00%
20.24%
33.87%
17.92%
PAT
-
3.23
2.74
4.40
12.28
6.70
7.60
5.08
3.95
2.86
4.26
PAT before Minority Interest
-
3.31
2.50
4.38
12.28
6.70
7.60
5.08
3.95
2.86
4.26
Minority Interest
-
-0.08
0.24
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
2.43%
2.67%
5.22%
9.51%
5.67%
7.42%
5.81%
5.69%
4.27%
7.49%
PAT Growth
-
17.88%
-37.73%
-64.17%
83.28%
-11.84%
49.61%
28.61%
38.11%
-32.86%
 
Unadjusted EPS
-
8.62
8.42
9.51
11.16
6.08
6.91
4.62
3.59
2.60
3.87

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
Mar 10
Shareholder's Funds
89.02
82.25
75.63
64.90
55.66
53.03
46.34
42.61
40.14
38.70
Share Capital
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
Total Reserves
78.02
71.25
64.63
53.90
44.66
42.03
35.34
31.61
29.14
27.70
Non-Current Liabilities
7.55
7.67
2.54
1.37
1.56
0.43
1.57
5.15
2.82
2.74
Secured Loans
3.56
3.60
0.16
0.12
0.28
0.43
0.57
0.00
2.82
1.72
Unsecured Loans
1.53
1.48
0.38
0.00
0.00
0.00
1.00
5.15
0.00
1.02
Long Term Provisions
0.00
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
35.32
30.47
9.87
14.66
14.85
21.94
19.74
18.30
10.49
10.10
Trade Payables
4.90
1.77
1.71
4.99
2.57
4.63
9.18
3.65
3.96
6.51
Other Current Liabilities
3.74
3.72
2.90
4.53
4.13
2.77
2.16
5.01
1.95
1.67
Short Term Borrowings
25.74
24.15
4.55
0.65
3.18
10.46
6.11
7.30
1.93
0.00
Short Term Provisions
0.95
0.82
0.72
4.49
4.98
4.08
2.29
2.33
2.65
1.92
Total Liabilities
132.07
120.49
88.38
80.93
72.07
75.40
67.65
66.06
53.45
51.54
Net Block
29.75
31.82
19.58
18.95
18.30
20.17
20.32
20.39
14.83
14.83
Gross Block
37.75
35.35
20.54
56.65
56.33
56.22
53.50
51.01
44.16
42.19
Accumulated Depreciation
8.00
3.53
0.96
37.70
38.03
36.05
33.18
30.62
29.34
27.36
Non Current Assets
57.54
56.24
43.92
23.81
20.98
22.69
22.47
23.21
17.56
16.46
Capital Work in Progress
0.12
0.06
4.76
2.40
0.20
0.47
0.15
0.14
0.16
0.33
Non Current Investment
25.02
21.61
17.79
0.00
0.52
0.60
0.60
1.12
1.11
1.30
Long Term Loans & Adv.
2.39
2.28
1.48
2.46
1.97
1.45
1.40
1.56
1.46
0.00
Other Non Current Assets
0.25
0.46
0.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
74.53
64.25
44.45
57.11
51.09
52.71
45.18
42.85
35.89
35.08
Current Investments
0.00
0.00
0.00
0.50
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
26.82
24.59
16.46
19.91
21.00
23.03
20.01
15.46
15.02
16.36
Sundry Debtors
28.58
24.43
13.92
18.02
16.72
19.59
15.01
15.30
12.85
13.13
Cash & Bank
8.56
5.49
7.75
10.00
6.84
4.63
3.78
4.58
2.30
1.91
Other Current Assets
10.58
3.59
1.31
1.40
6.53
5.44
6.39
7.52
5.72
3.68
Short Term Loans & Adv.
7.12
6.15
5.01
7.29
5.42
3.81
4.80
5.77
4.67
3.68
Net Current Assets
39.21
33.78
34.58
42.45
36.24
30.77
25.44
24.56
25.41
24.98
Total Assets
132.07
120.49
88.37
80.92
72.07
75.40
67.65
66.06
53.45
51.55

Cash Flow

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
Mar 10
Cash From Operating Activity
10.30
-8.96
10.48
13.78
13.20
2.30
3.93
3.50
1.31
4.35
PBT
11.54
12.19
14.35
17.17
10.38
9.97
6.43
4.94
4.31
5.19
Adjustment
6.42
3.97
0.39
2.59
3.04
3.61
-0.78
1.98
1.99
2.10
Changes in Working Capital
-6.17
-21.79
-1.52
-1.06
3.47
-8.91
-0.37
-2.42
-3.53
-2.00
Cash after chg. in Working capital
11.78
-5.63
13.23
18.71
16.89
4.67
5.28
4.50
2.77
5.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.48
-3.32
-2.75
-4.93
-3.69
-2.37
-1.35
-1.00
-1.46
-0.93
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
-3.91
-13.66
-14.09
-4.73
-0.30
-2.21
2.32
-6.48
-1.15
-1.62
Net Fixed Assets
-1.99
-6.99
18.65
2.91
0.64
-0.80
-1.66
-0.41
-1.74
Net Investments
0.00
0.00
-2.70
0.02
0.08
0.07
0.57
0.00
0.06
Others
-1.92
-6.67
-30.04
-7.66
-1.02
-1.48
3.41
-6.07
0.53
Cash from Financing Activity
-3.41
20.47
4.38
-5.50
-10.16
0.96
-6.98
5.46
0.26
-2.83
Net Cash Inflow / Outflow
2.99
-2.14
0.77
3.56
2.74
1.05
-0.73
2.48
0.42
-0.10
Opening Cash & Equivalents
4.43
7.45
6.50
6.84
4.63
3.78
4.58
2.11
1.91
2.01
Closing Cash & Equivalent
7.47
5.14
7.45
10.00
6.84
4.63
3.78
4.58
2.30
1.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
80.92
74.77
68.75
58.48
50.08
48.21
42.12
38.74
36.49
35.17
ROA
2.62%
2.40%
5.17%
16.05%
9.08%
10.63%
7.60%
6.60%
5.44%
8.26%
ROE
3.86%
3.17%
6.26%
20.56%
12.38%
15.30%
11.42%
9.54%
7.25%
11.01%
ROCE
6.71%
7.24%
12.17%
28.31%
18.80%
19.01%
13.75%
11.71%
11.63%
13.91%
Fixed Asset Turnover
3.61
3.76
2.41
2.45
2.24
2.00
1.79
1.46
1.55
1.83
Receivable days
72.78
66.66
62.76
45.90
52.62
57.46
59.17
74.02
70.82
61.94
Inventory Days
70.59
71.34
71.43
54.05
63.81
71.48
69.26
80.15
85.55
77.21
Payable days
11.64
6.75
16.68
13.14
12.81
27.78
28.55
22.10
32.53
44.62
Cash Conversion Cycle
131.73
131.25
117.51
86.81
103.62
101.16
99.88
132.07
123.84
94.53
Total Debt/Equity
0.36
0.36
0.07
0.01
0.07
0.21
0.17
0.36
0.12
0.07
Interest Cover
3.07
4.48
14.52
46.70
9.99
8.89
6.04
5.57
7.06
9.98

News Update:


  • Prima Plastics - Quarterly Results
    13th Aug 2019, 20:12 PM

    Read More

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.