Nifty

:

15885.15

Sensex

:

52950.63

122.10 (0.77%)
363.79 (0.69%)

Login

Nifty
Sensex

:
:

15885.15
52950.63

122.10 (0.77%)
363.79 (0.69%)

Polylink Polymers (India) Ltd.

Chemicals

Rating :

57/99

BSE: 531454 | NSE: Not Listed

Watchlist

NSE BSE

22.30

02-Aug-2021

Open
High
Low
Previous Close

22.35
22.35
21.40
21.35

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

110
1.97
28.00
8.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

49.31
41.30
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

49.27
N/A
2.01

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.57
5.51
10.94

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-2.62
-6.74
-7.40

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-10.08
-10.45

P:E (Median)

8 Years
5 Years
3 Years

26.89
27.60
26.60

P:BV (Average)

8 Years
5 Years
3 Years

1.14
1.14
1.14

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.52
12.69
11.86

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 11.94 11.17 6.89% 11.32 11.34 -0.18% 9.02 9.52 -5.25% 5.16 15.02 -65.65%
Expenses 11.08 10.81 2.50% 10.85 10.70 1.40% 8.57 9.42 -9.02% 5.07 14.22 -64.35%
EBITDA 0.85 0.36 136.11% 0.47 0.64 -26.56% 0.45 0.09 400.00% 0.09 0.80 -88.75%
EBIDTM 7.14% 3.24% 4.10% 5.64% 4.97% 0.98% 1.78% 5.30%
Other Income 0.17 0.29 -41.38% 0.13 0.16 -18.75% 0.11 0.20 -45.00% 0.12 0.12 0.00%
Interest 0.01 0.04 -75.00% 0.03 0.07 -57.14% 0.02 0.10 -80.00% 0.02 0.11 -81.82%
Depreciation 0.19 0.21 -9.52% 0.21 0.23 -8.70% 0.21 0.21 0.00% 0.21 0.24 -12.50%
PBT 0.82 0.40 105.00% 0.36 0.50 -28.00% 0.33 -0.01 - -0.02 0.56 -
Tax 0.08 0.08 0.00% 0.13 0.16 -18.75% 0.09 -0.02 - -0.01 0.16 -
PAT 0.74 0.32 131.25% 0.22 0.34 -35.29% 0.24 0.01 2,300.00% -0.01 0.40 -
PATM 6.22% 2.85% 1.96% 3.02% 2.63% 0.08% -0.25% 2.66%
EPS 0.34 0.14 142.86% 0.10 0.16 -37.50% 0.11 0.00 0 -0.01 0.18 -

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 37.44 47.05 47.04 34.46 32.00 35.99 37.04 35.40 32.06 29.50 33.13 Net Sales Growth -20.43% 0.02% 36.51% 7.69% -11.09% -2.83% 4.63% 10.42% 8.68% -10.96% Cost Of Goods Sold 27.05 34.89 34.83 23.54 22.41 24.89 26.56 25.13 22.43 21.63 23.25 Gross Profit 10.39 12.16 12.21 10.91 9.59 11.10 10.49 10.27 9.63 7.87 9.88 GP Margin 27.74% 25.84% 25.96% 31.66% 29.97% 30.84% 28.32% 29.01% 30.04% 26.68% 29.82% Total Expenditure 35.57 45.11 44.79 31.61 30.03 33.24 34.25 32.37 29.34 27.62 30.60 Power & Fuel Cost - 2.06 1.81 1.44 1.41 1.65 1.38 1.26 1.22 1.03 1.69 % Of Sales - 4.38% 3.85% 4.18% 4.41% 4.58% 3.73% 3.56% 3.81% 3.49% 5.10% Employee Cost - 2.89 3.05 2.42 2.27 2.13 1.80 1.54 1.49 1.41 1.34 % Of Sales - 6.14% 6.48% 7.02% 7.09% 5.92% 4.86% 4.35% 4.65% 4.78% 4.04% Manufacturing Exp. - 1.15 1.38 1.00 0.86 0.85 0.72 0.69 0.57 0.59 1.15 % Of Sales - 2.44% 2.93% 2.90% 2.69% 2.36% 1.94% 1.95% 1.78% 2.00% 3.47% General & Admin Exp. - 0.98 0.75 0.76 0.72 0.65 0.63 0.59 0.57 0.50 0.51 % Of Sales - 2.08% 1.59% 2.21% 2.25% 1.81% 1.70% 1.67% 1.78% 1.69% 1.54% Selling & Distn. Exp. - 2.89 2.83 2.32 2.22 2.89 3.20 3.02 2.98 2.17 2.29 % Of Sales - 6.14% 6.02% 6.73% 6.94% 8.03% 8.64% 8.53% 9.30% 7.36% 6.91% Miscellaneous Exp. - 0.25 0.13 0.13 0.14 0.19 -0.04 0.13 0.09 0.29 2.29 % Of Sales - 0.53% 0.28% 0.38% 0.44% 0.53% -0.11% 0.37% 0.28% 0.98% 1.09% EBITDA 1.86 1.94 2.25 2.85 1.97 2.75 2.79 3.03 2.72 1.88 2.53 EBITDA Margin 4.97% 4.12% 4.78% 8.27% 6.16% 7.64% 7.53% 8.56% 8.48% 6.37% 7.64% Other Income 0.53 0.77 0.63 0.70 0.88 0.81 0.69 0.70 0.66 1.00 0.39 Interest 0.08 0.37 0.42 0.40 0.36 0.56 1.08 1.24 1.45 1.72 1.73 Depreciation 0.82 0.90 0.87 0.90 0.75 0.54 1.40 1.41 1.72 1.67 1.85 PBT 1.49 1.45 1.58 2.25 1.74 2.45 1.01 1.08 0.20 -0.51 -0.65 Tax 0.29 0.38 0.47 0.76 0.59 0.63 0.52 0.49 0.40 -4.66 0.00 Tax Rate 19.46% 26.21% 29.75% 33.78% 33.91% 25.71% 57.14% 32.24% 28.99% 913.73% 0.00% PAT 1.19 1.07 1.11 1.49 1.14 1.82 0.38 1.04 0.98 4.15 -0.65 PAT before Minority Interest 1.19 1.07 1.11 1.49 1.14 1.82 0.38 1.04 0.98 4.15 -0.65 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 3.18% 2.27% 2.36% 4.32% 3.56% 5.06% 1.03% 2.94% 3.06% 14.07% -1.96% PAT Growth 11.21% -3.60% -25.50% 30.70% -37.36% 378.95% -63.46% 6.12% -76.39% - EPS 0.54 0.48 0.50 0.67 0.52 0.82 0.17 0.47 0.44 1.88 -0.29

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 23.37 22.31 21.20 19.68 10.58 8.76 8.37 7.33 6.35 -1.09 Share Capital 11.06 11.06 11.06 11.06 11.06 11.06 11.06 11.06 11.06 15.51 Total Reserves 12.32 11.26 10.14 8.62 -0.48 -2.30 -2.68 -3.73 -4.70 -16.60 Non-Current Liabilities 0.61 0.47 0.28 -0.12 -2.42 -3.08 -1.03 -0.74 -1.46 6.84 Secured Loans 0.00 0.00 0.15 0.00 0.00 0.00 0.00 0.03 0.08 1.92 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 2.84 3.31 2.94 4.83 Long Term Provisions 0.28 0.42 0.18 0.19 0.17 0.13 0.11 0.12 0.13 0.09 Current Liabilities 4.20 6.29 5.62 5.87 5.78 6.25 7.87 8.82 11.47 13.83 Trade Payables 2.84 2.29 2.22 2.58 1.58 1.48 1.35 1.93 1.76 3.14 Other Current Liabilities 0.42 0.60 0.50 0.25 0.39 0.28 0.69 1.80 3.17 2.18 Short Term Borrowings 0.42 2.98 2.42 2.58 3.23 4.30 5.41 5.03 6.50 8.42 Short Term Provisions 0.53 0.42 0.48 0.46 0.59 0.20 0.42 0.06 0.04 0.10 Total Liabilities 28.18 29.07 27.10 25.43 13.94 11.93 15.21 15.41 16.36 19.58 Net Block 15.75 15.90 15.86 15.49 5.35 4.78 5.71 7.39 9.21 10.73 Gross Block 19.17 18.42 17.51 16.23 33.87 32.77 32.29 33.50 33.65 33.54 Accumulated Depreciation 3.42 2.52 1.65 0.75 28.52 27.98 26.45 25.91 24.28 22.65 Non Current Assets 15.99 16.10 16.07 15.75 6.21 5.24 6.03 7.66 9.48 11.01 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. 0.23 0.21 0.21 0.26 0.86 0.46 0.32 0.27 0.27 0.28 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 12.20 12.97 11.04 9.68 7.73 6.69 9.18 7.75 6.88 8.57 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.18 4.04 3.72 3.14 2.10 1.27 3.00 1.78 2.62 3.45 Sundry Debtors 7.27 8.51 6.45 5.29 3.96 4.11 4.54 3.71 3.26 4.09 Cash & Bank 0.45 0.17 0.61 0.32 0.39 0.45 0.37 0.75 0.32 0.25 Other Current Assets 0.29 0.15 0.20 0.28 1.28 0.87 1.26 1.52 0.68 0.78 Short Term Loans & Adv. 0.21 0.10 0.06 0.65 0.86 0.66 0.37 0.68 0.25 0.35 Net Current Assets 7.99 6.68 5.41 3.81 1.95 0.44 1.31 -1.07 -4.59 -5.26 Total Assets 28.19 29.07 27.11 25.43 13.94 11.93 15.21 15.41 16.36 19.58

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 3.80 0.39 1.88 1.24 2.55 5.46 -0.15 1.25 2.15 1.75 PBT 1.45 1.58 2.25 1.74 2.45 0.91 1.53 1.38 -0.51 -0.65 Adjustment 1.29 1.26 1.28 1.09 1.04 2.31 1.97 1.94 3.24 3.85 Changes in Working Capital 1.39 -1.98 -1.25 -1.41 -0.55 2.69 -2.46 -0.78 0.82 0.24 Cash after chg. in Working capital 4.12 0.86 2.28 1.42 2.95 5.90 1.04 2.54 3.55 3.44 Interest Paid 0.00 0.00 0.00 0.00 0.00 -0.44 -1.19 -1.29 -1.40 -1.69 Tax Paid -0.33 -0.47 -0.40 -0.18 -0.39 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 -0.77 -0.41 -1.55 -0.44 -0.69 -0.43 1.00 1.29 -0.13 -0.48 Net Fixed Assets -0.75 -0.91 -1.28 17.64 -1.10 -0.48 1.21 0.15 -0.11 -0.43 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.02 0.50 -0.27 -18.08 0.41 0.05 -0.21 1.14 -0.02 -0.05 Cash from Financing Activity -2.94 -0.03 -0.33 -0.96 -1.58 -5.01 -1.24 -2.15 -1.98 -1.29 Net Cash Inflow / Outflow 0.09 -0.05 -0.01 -0.16 0.29 0.02 -0.40 0.39 0.03 -0.01 Opening Cash & Equivalents 0.14 0.19 0.19 0.35 0.06 0.05 0.44 0.05 0.02 0.03 Closing Cash & Equivalent 0.23 0.14 0.19 0.19 0.35 0.06 0.05 0.44 0.05 0.02

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 10.57 10.09 9.59 8.90 4.79 3.96 3.79 3.32 2.87 -0.71 ROA 3.73% 3.97% 5.66% 5.80% 14.10% 2.84% 6.80% 6.14% 23.08% -3.30% ROE 4.67% 5.12% 7.28% 7.55% 18.87% 4.49% 13.25% 14.27% 157.68% 0.00% ROCE 7.40% 8.17% 11.49% 11.64% 22.44% 13.36% 16.51% 16.24% 7.17% 6.55% Fixed Asset Turnover 2.50 2.62 2.08 1.38 1.13 1.20 1.13 1.01 0.93 1.06 Receivable days 61.21 58.05 61.13 48.87 38.97 40.56 40.37 37.63 42.87 40.36 Inventory Days 31.87 30.08 35.70 27.68 16.27 20.03 23.41 23.75 35.41 29.57 Payable days 20.81 18.26 27.37 24.92 16.69 15.15 17.44 22.26 31.59 27.75 Cash Conversion Cycle 72.27 69.86 69.47 51.64 38.55 45.44 46.34 39.13 46.69 42.19 Total Debt/Equity 0.02 0.13 0.12 0.13 0.30 0.49 0.99 1.30 1.84 -15.41 Interest Cover 4.90 4.73 6.61 5.78 5.37 1.84 2.24 1.95 0.70 0.62

Top Investors:

hitesh ramji jhaveri

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