Nifty

:

13206.40

Sensex

:

44851.86

72.50 (0.55%)
219.21 (0.49%)

Login

Nifty
Sensex

:
:

13206.40
44851.86

72.50 (0.55%)
219.21 (0.49%)

Polylink Polymers (India) Ltd.

Chemicals

Rating :

N/A

BSE: 531454 | NSE: Not Listed

Watchlist

NSE BSE

11.60

03-Dec-2020

Open
High
Low
Previous Close

11.05
11.60
10.55
11.05

Volume
Traded Value (lacs)
52 Week High
52 Week Low

32
1.71
16.65
5.48

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

25.65
28.82
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

28.46
N/A
1.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.94
4.90
13.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.55
-4.21
2.69

PAT CAGR (%)

10 Years
5 Years
3 Years

-1.34
23.91
-0.89

P:E (Median)

8 Years
5 Years
3 Years

24.97
26.37
26.26

P:BV (Average)

8 Years
5 Years
3 Years

0.96
0.96
0.96

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.65
11.44
11.76

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 9.02 9.52 -5.25% 5.16 15.02 -65.65% 11.17 12.21 -8.52% 11.34 12.02 -5.66%
Expenses 8.57 9.42 -9.02% 5.07 14.22 -64.35% 10.80 11.80 -8.47% 10.70 11.45 -6.55%
EBITDA 0.45 0.09 400.00% 0.09 0.80 -88.75% 0.37 0.41 -9.76% 0.64 0.57 12.28%
EBIDTM 4.97% 0.98% 1.78% 5.30% 3.29% 3.35% 5.64% 4.76%
Other Income 0.11 0.20 -45.00% 0.12 0.12 0.00% 0.29 0.18 61.11% 0.16 0.07 128.57%
Interest 0.02 0.10 -80.00% 0.02 0.11 -81.82% 0.04 0.14 -71.43% 0.07 0.09 -22.22%
Depreciation 0.21 0.21 0.00% 0.21 0.24 -12.50% 0.21 0.20 5.00% 0.23 0.23 0.00%
PBT 0.33 -0.01 - -0.02 0.56 - 0.40 0.25 60.00% 0.50 0.33 51.52%
Tax 0.09 -0.02 - -0.01 0.16 - 0.08 0.17 -52.94% 0.16 0.07 128.57%
PAT 0.24 0.01 2,300.00% -0.01 0.40 - 0.32 0.07 357.14% 0.34 0.26 30.77%
PATM 2.63% 0.08% -0.25% 2.66% 2.89% 0.59% 3.02% 2.13%
EPS 0.11 0.00 0 -0.01 0.18 - 0.15 0.03 400.00% 0.16 0.12 33.33%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 36.69 47.04 34.46 32.00 35.99 37.04 35.40 32.06 29.50 33.13 31.95 Net Sales Growth -24.77% 36.51% 7.69% -11.09% -2.83% 4.63% 10.42% 8.68% -10.96% 3.69% Cost Of Goods Sold 26.39 34.83 23.54 22.41 24.89 26.56 25.13 22.43 21.63 23.25 23.07 Gross Profit 10.30 12.21 10.91 9.59 11.10 10.49 10.27 9.63 7.87 9.88 8.87 GP Margin 28.08% 25.96% 31.66% 29.97% 30.84% 28.32% 29.01% 30.04% 26.68% 29.82% 27.76% Total Expenditure 35.14 44.79 31.61 30.03 33.24 34.25 32.37 29.34 27.62 30.60 30.02 Power & Fuel Cost - 1.81 1.44 1.41 1.65 1.38 1.26 1.22 1.03 1.69 1.43 % Of Sales - 3.85% 4.18% 4.41% 4.58% 3.73% 3.56% 3.81% 3.49% 5.10% 4.48% Employee Cost - 3.05 2.42 2.27 2.13 1.80 1.54 1.49 1.41 1.34 1.11 % Of Sales - 6.48% 7.02% 7.09% 5.92% 4.86% 4.35% 4.65% 4.78% 4.04% 3.47% Manufacturing Exp. - 1.38 1.00 0.86 0.85 0.72 0.69 0.57 0.59 1.15 1.11 % Of Sales - 2.93% 2.90% 2.69% 2.36% 1.94% 1.95% 1.78% 2.00% 3.47% 3.47% General & Admin Exp. - 0.75 0.76 0.72 0.65 0.63 0.59 0.57 0.50 0.51 0.85 % Of Sales - 1.59% 2.21% 2.25% 1.81% 1.70% 1.67% 1.78% 1.69% 1.54% 2.66% Selling & Distn. Exp. - 2.83 2.32 2.22 2.89 3.20 3.02 2.98 2.17 2.29 2.06 % Of Sales - 6.02% 6.73% 6.94% 8.03% 8.64% 8.53% 9.30% 7.36% 6.91% 6.45% Miscellaneous Exp. - 0.13 0.13 0.14 0.19 -0.04 0.13 0.09 0.29 0.36 2.06 % Of Sales - 0.28% 0.38% 0.44% 0.53% -0.11% 0.37% 0.28% 0.98% 1.09% 1.19% EBITDA 1.55 2.25 2.85 1.97 2.75 2.79 3.03 2.72 1.88 2.53 1.93 EBITDA Margin 4.22% 4.78% 8.27% 6.16% 7.64% 7.53% 8.56% 8.48% 6.37% 7.64% 6.04% Other Income 0.68 0.63 0.70 0.88 0.81 0.69 0.70 0.66 1.00 0.39 2.82 Interest 0.15 0.42 0.40 0.36 0.56 1.08 1.24 1.45 1.72 1.73 1.58 Depreciation 0.86 0.87 0.90 0.75 0.54 1.40 1.41 1.72 1.67 1.85 1.90 PBT 1.21 1.58 2.25 1.74 2.45 1.01 1.08 0.20 -0.51 -0.65 1.27 Tax 0.32 0.47 0.76 0.59 0.63 0.52 0.49 0.40 -4.66 0.00 0.00 Tax Rate 26.45% 29.75% 33.78% 33.91% 25.71% 57.14% 32.24% 28.99% 913.73% 0.00% 0.00% PAT 0.89 1.11 1.49 1.14 1.82 0.38 1.04 0.98 4.15 -0.65 1.27 PAT before Minority Interest 0.89 1.11 1.49 1.14 1.82 0.38 1.04 0.98 4.15 -0.65 1.27 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.43% 2.36% 4.32% 3.56% 5.06% 1.03% 2.94% 3.06% 14.07% -1.96% 3.97% PAT Growth 20.27% -25.50% 30.70% -37.36% 378.95% -63.46% 6.12% -76.39% - - EPS 0.40 0.50 0.67 0.52 0.82 0.17 0.47 0.44 1.88 -0.29 0.57

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 22.31 21.20 19.68 10.58 8.76 8.37 7.33 6.35 -1.09 -0.44 Share Capital 11.06 11.06 11.06 11.06 11.06 11.06 11.06 11.06 15.51 15.51 Total Reserves 11.26 10.14 8.62 -0.48 -2.30 -2.68 -3.73 -4.70 -16.60 -15.95 Non-Current Liabilities 0.47 0.28 -0.12 -2.42 -3.08 -1.03 -0.74 -1.46 6.84 17.40 Secured Loans 0.00 0.15 0.00 0.00 0.00 0.00 0.03 0.08 1.92 12.38 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 2.84 3.31 2.94 4.83 5.02 Long Term Provisions 0.42 0.18 0.19 0.17 0.13 0.11 0.12 0.13 0.09 0.00 Current Liabilities 6.29 5.62 5.87 5.78 6.25 7.87 8.82 11.47 13.83 3.15 Trade Payables 2.29 2.22 2.58 1.58 1.48 1.35 1.93 1.76 3.14 1.66 Other Current Liabilities 0.60 0.50 0.25 0.39 0.28 0.69 1.80 3.17 2.18 1.30 Short Term Borrowings 2.98 2.42 2.58 3.23 4.30 5.41 5.03 6.50 8.42 0.00 Short Term Provisions 0.42 0.48 0.46 0.59 0.20 0.42 0.06 0.04 0.10 0.19 Total Liabilities 29.07 27.10 25.43 13.94 11.93 15.21 15.41 16.36 19.58 20.11 Net Block 15.90 15.86 15.49 5.35 4.78 5.71 7.39 9.21 10.73 12.14 Gross Block 18.42 17.51 16.23 33.87 32.77 32.29 33.50 33.65 33.54 33.11 Accumulated Depreciation 2.52 1.65 0.75 28.52 27.98 26.45 25.91 24.28 22.65 20.81 Non Current Assets 16.10 16.07 15.75 6.21 5.24 6.03 7.66 9.48 11.01 12.14 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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. 0.21 0.21 0.26 0.86 0.46 0.32 0.27 0.27 0.28 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 12.97 11.04 9.68 7.73 6.69 9.18 7.75 6.88 8.57 7.97 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.04 3.72 3.14 2.10 1.27 3.00 1.78 2.62 3.45 2.27 Sundry Debtors 8.51 6.45 5.29 3.96 4.11 4.54 3.71 3.26 4.09 3.72 Cash & Bank 0.17 0.61 0.32 0.39 0.45 0.37 0.75 0.32 0.25 0.31 Other Current Assets 0.25 0.20 0.28 0.42 0.87 1.26 1.52 0.68 0.78 1.67 Short Term Loans & Adv. 0.10 0.06 0.65 0.86 0.66 0.37 0.68 0.25 0.35 1.67 Net Current Assets 6.68 5.41 3.81 1.95 0.44 1.31 -1.07 -4.59 -5.26 4.82 Total Assets 29.07 27.11 25.43 13.94 11.93 15.21 15.41 16.36 19.58 20.11

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 0.39 1.88 1.24 2.55 5.46 -0.15 1.25 2.15 1.75 2.83 PBT 1.58 2.25 1.74 2.45 0.91 1.53 1.38 -0.51 -0.65 1.27 Adjustment 1.26 1.28 1.09 1.04 2.31 1.97 1.94 3.24 3.85 1.17 Changes in Working Capital -1.98 -1.25 -1.41 -0.55 2.69 -2.46 -0.78 0.82 0.24 1.84 Cash after chg. in Working capital 0.86 2.28 1.42 2.95 5.90 1.04 2.54 3.55 3.44 4.29 Interest Paid 0.00 0.00 0.00 0.00 -0.44 -1.19 -1.29 -1.40 -1.69 -1.46 Tax Paid -0.47 -0.40 -0.18 -0.39 0.00 0.00 0.00 0.00 0.00 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 -0.41 -1.55 -0.44 -0.69 -0.43 1.00 1.29 -0.13 -0.48 -0.30 Net Fixed Assets -0.91 -1.28 17.64 -1.10 -0.48 1.21 0.15 -0.11 -0.43 -0.35 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.50 -0.27 -18.08 0.41 0.05 -0.21 1.14 -0.02 -0.05 0.05 Cash from Financing Activity -0.03 -0.33 -0.96 -1.58 -5.01 -1.24 -2.15 -1.98 -1.29 -2.56 Net Cash Inflow / Outflow -0.05 -0.01 -0.16 0.29 0.02 -0.40 0.39 0.03 -0.01 -0.03 Opening Cash & Equivalents 0.19 0.19 0.35 0.06 0.05 0.44 0.05 0.02 0.03 0.34 Closing Cash & Equivalent 0.14 0.19 0.19 0.35 0.06 0.05 0.44 0.05 0.02 0.31

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 10.09 9.59 8.90 4.79 3.96 3.79 3.32 2.87 -0.71 -0.28 ROA 3.97% 5.66% 5.80% 14.10% 2.84% 6.80% 6.14% 23.08% -3.30% 5.75% ROE 5.12% 7.28% 7.55% 18.87% 4.49% 13.25% 14.27% 157.68% 0.00% 0.00% ROCE 8.17% 11.49% 11.64% 22.44% 13.36% 16.51% 16.24% 7.17% 6.55% 15.22% Fixed Asset Turnover 2.62 2.08 1.38 1.13 1.20 1.13 1.01 0.93 1.06 1.03 Receivable days 58.05 61.13 48.87 38.97 40.56 40.37 37.63 42.87 40.36 52.71 Inventory Days 30.08 35.70 27.68 16.27 20.03 23.41 23.75 35.41 29.57 25.97 Payable days 18.26 27.37 24.92 16.69 15.15 17.44 22.26 31.59 27.75 22.48 Cash Conversion Cycle 69.86 69.47 51.64 38.55 45.44 46.34 39.13 46.69 42.19 56.20 Total Debt/Equity 0.13 0.12 0.13 0.30 0.49 0.99 1.30 1.84 -15.41 -39.64 Interest Cover 4.73 6.61 5.78 5.37 1.84 2.24 1.95 0.70 0.62 1.81

Top Investors:

hitesh ramji jhaveri

sanidhya mittal

Annual Reports:

News Update:

No Latest News!

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.

Feedback