Nifty

:

25461.30

Sensex

:

83442.50

0.30 (0.00%)
9.61 (0.01%)

Login

Nifty
Sensex

:
:

25461.30
83442.50

0.30 (0.00%)
9.61 (0.01%)

Vinayak Polycon International Ltd.

Plastic Products

Rating :

N/A

BSE: 534639 | NSE: Not Listed

Watchlist

NSE BSE

39.12

07-Jul-2025

Open
High
Low
Previous Close

39.12
41.4
39.12
40.99

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

54
2114
41.4
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12.05
53.81
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

14.60
N/A
2.41

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.31
6.68
12.10

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.75
7.37
12.28

PAT CAGR (%)

10 Years
5 Years
3 Years

10.18
70.72
93.54

P:E (Median)

8 Years
5 Years
3 Years

36.16
38.80
39.78

P:BV (Average)

8 Years
5 Years
3 Years

1.63
1.65
1.73

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.38
8.83
8.73

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 5.12 5.54 -7.58% 6.08 5.42 12.18% 5.77 5.68 1.58% 4.20 4.87 -13.76%
Expenses 4.81 5.06 -4.94% 5.76 5.08 13.39% 5.43 5.31 2.26% 3.89 4.50 -13.56%
EBITDA 0.31 0.49 -36.73% 0.32 0.34 -5.88% 0.34 0.38 -10.53% 0.30 0.37 -18.92%
EBIDTM 6.10% 8.77% 5.33% 6.26% 5.87% 6.62% 7.27% 7.53%
Other Income 0.03 0.02 50.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.07 0.10 -30.00% 0.07 0.09 -22.22% 0.09 0.12 -25.00% 0.09 0.13 -30.77%
Depreciation 0.17 0.21 -19.05% 0.17 0.19 -10.53% 0.17 0.19 -10.53% 0.17 0.20 -15.00%
PBT 0.10 0.20 -50.00% 0.09 0.06 50.00% 0.08 0.07 14.29% 0.04 0.05 -20.00%
Tax 0.00 0.07 -100.00% 0.03 -0.01 - 0.05 0.01 400.00% 0.00 0.01 -100.00%
PAT 0.09 0.14 -35.71% 0.06 0.07 -14.29% 0.03 0.06 -50.00% 0.04 0.03 33.33%
PATM 1.84% 2.47% 0.90% 1.20% 0.55% 1.02% 1.05% 0.70%
EPS 0.30 0.44 -31.82% 0.18 0.21 -14.29% 0.10 0.19 -47.37% 0.14 0.11 27.27%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 21.17 21.51 21.80 15.27 11.54 15.57 23.27 18.15 17.73 15.28 17.11 Net Sales Growth -1.58% -1.33% 42.76% 32.32% -25.88% -33.09% 28.21% 2.37% 16.03% -10.70% Cost Of Goods Sold 12.93 13.48 14.06 9.28 6.15 9.00 15.05 10.96 10.27 8.69 10.87 Gross Profit 8.24 8.04 7.74 5.98 5.40 6.57 8.23 7.18 7.46 6.58 6.25 GP Margin 38.91% 37.38% 35.50% 39.16% 46.79% 42.20% 35.37% 39.56% 42.08% 43.06% 36.53% Total Expenditure 19.89 19.94 20.63 14.39 10.88 14.47 21.81 16.87 16.02 14.17 15.79 Power & Fuel Cost - 2.18 2.02 1.46 1.38 1.69 1.91 1.80 1.76 1.63 1.39 % Of Sales - 10.13% 9.27% 9.56% 11.96% 10.85% 8.21% 9.92% 9.93% 10.67% 8.12% Employee Cost - 2.12 2.05 2.02 2.01 1.98 1.95 1.85 1.69 1.57 1.35 % Of Sales - 9.86% 9.40% 13.23% 17.42% 12.72% 8.38% 10.19% 9.53% 10.27% 7.89% Manufacturing Exp. - 1.46 1.84 1.04 0.78 1.02 2.12 1.43 1.43 1.44 1.63 % Of Sales - 6.79% 8.44% 6.81% 6.76% 6.55% 9.11% 7.88% 8.07% 9.42% 9.53% General & Admin Exp. - 0.67 0.61 0.57 0.56 0.70 0.70 0.72 0.74 0.64 0.34 % Of Sales - 3.11% 2.80% 3.73% 4.85% 4.50% 3.01% 3.97% 4.17% 4.19% 1.99% Selling & Distn. Exp. - 0.01 0.00 0.01 0.01 0.03 0.01 0.06 0.12 0.14 0.11 % Of Sales - 0.05% 0% 0.07% 0.09% 0.19% 0.04% 0.33% 0.68% 0.92% 0.64% Miscellaneous Exp. - 0.03 0.04 0.01 0.01 0.06 0.07 0.06 0.01 0.06 0.11 % Of Sales - 0.14% 0.18% 0.07% 0.09% 0.39% 0.30% 0.33% 0.06% 0.39% 0.70% EBITDA 1.27 1.57 1.17 0.88 0.66 1.10 1.46 1.28 1.71 1.11 1.32 EBITDA Margin 6.00% 7.30% 5.37% 5.76% 5.72% 7.06% 6.27% 7.05% 9.64% 7.26% 7.71% Other Income 0.03 0.02 0.08 0.02 0.03 0.02 0.02 0.02 0.01 0.01 0.01 Interest 0.32 0.43 0.39 0.25 0.22 0.36 0.37 0.38 0.46 0.27 0.41 Depreciation 0.68 0.79 0.66 0.62 0.69 0.72 0.91 0.86 1.06 0.67 0.77 PBT 0.31 0.37 0.19 0.03 -0.22 0.04 0.20 0.05 0.21 0.18 0.16 Tax 0.08 0.08 0.07 -0.02 -0.03 0.02 0.15 -0.06 0.10 0.06 0.05 Tax Rate 25.81% 21.62% 36.84% -66.67% 13.64% 50.00% 26.79% -120.00% 47.62% 33.33% 31.25% PAT 0.22 0.29 0.12 0.04 -0.19 0.02 0.41 0.11 0.10 0.13 0.11 PAT before Minority Interest 0.22 0.29 0.12 0.04 -0.19 0.02 0.41 0.11 0.10 0.13 0.11 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 1.04% 1.35% 0.55% 0.26% -1.65% 0.13% 1.76% 0.61% 0.56% 0.85% 0.64% PAT Growth -26.67% 141.67% 200.00% - - -95.12% 272.73% 10.00% -23.08% 18.18% EPS 0.71 0.94 0.39 0.13 -0.61 0.06 1.32 0.35 0.32 0.42 0.35

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 4.78 4.49 4.37 4.33 4.52 4.50 4.09 3.98 3.88 3.75 Share Capital 3.08 3.08 3.08 3.08 3.08 3.08 3.08 3.08 3.08 3.08 Total Reserves 1.70 1.41 1.29 1.25 1.44 1.42 1.01 0.90 0.80 0.67 Non-Current Liabilities 1.54 1.78 0.28 0.34 0.38 0.28 1.68 2.28 1.13 1.67 Secured Loans 1.12 1.42 0.00 0.04 0.08 0.00 0.00 0.00 0.00 0.51 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 1.39 1.97 0.00 0.00 Long Term Provisions 0.38 0.32 0.28 0.28 0.24 0.19 0.15 0.08 0.00 0.00 Current Liabilities 4.11 5.68 4.80 4.76 5.22 6.03 5.63 4.62 3.42 2.94 Trade Payables 0.30 0.65 0.81 0.98 0.94 0.69 1.38 1.30 0.17 0.45 Other Current Liabilities 0.74 0.69 0.59 0.86 0.33 0.49 0.50 0.30 0.56 0.52 Short Term Borrowings 2.98 4.31 3.40 2.91 3.91 4.63 3.72 2.97 2.40 1.75 Short Term Provisions 0.09 0.03 0.01 0.00 0.03 0.22 0.03 0.04 0.28 0.21 Total Liabilities 10.43 11.95 9.45 9.43 10.12 10.81 11.40 10.88 8.43 8.36 Net Block 3.60 4.30 2.93 3.42 3.71 3.46 4.36 4.90 3.63 3.92 Gross Block 13.84 13.75 13.19 13.19 14.23 13.25 13.25 12.93 10.60 10.23 Accumulated Depreciation 10.24 9.45 10.26 9.78 10.52 9.80 8.89 8.03 6.97 6.31 Non Current Assets 4.00 4.61 3.23 3.77 4.31 3.79 4.75 5.26 3.89 4.13 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. 0.40 0.31 0.30 0.35 0.60 0.34 0.39 0.36 0.27 0.21 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 6.43 7.33 6.23 5.67 5.81 7.01 6.65 5.61 4.53 4.23 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 2.25 1.52 1.92 1.79 1.88 0.82 1.03 0.67 0.91 1.03 Sundry Debtors 3.84 5.37 4.03 3.48 3.61 5.80 5.31 4.44 2.88 2.40 Cash & Bank 0.06 0.03 0.01 0.06 0.05 0.03 0.06 0.02 0.08 0.03 Other Current Assets 0.28 0.05 0.05 0.04 0.28 0.37 0.25 0.49 0.66 0.77 Short Term Loans & Adv. 0.24 0.37 0.22 0.29 0.24 0.31 0.21 0.28 0.63 0.74 Net Current Assets 2.32 1.66 1.42 0.91 0.59 0.99 1.03 1.00 1.11 1.29 Total Assets 10.43 11.94 9.46 9.44 10.12 10.80 11.40 10.87 8.42 8.36

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 2.16 -0.09 0.22 1.13 1.97 0.81 0.55 1.13 0.55 1.91 PBT 0.37 0.19 0.03 -0.22 0.03 0.20 0.05 0.21 0.18 0.16 Adjustment 1.19 0.98 0.86 0.89 1.06 1.27 1.22 1.50 0.93 1.17 Changes in Working Capital 0.62 -1.24 -0.67 0.46 1.01 -0.92 -0.70 -0.54 -0.48 0.67 Cash after chg. in Working capital 2.19 -0.08 0.22 1.13 2.10 0.55 0.58 1.17 0.64 2.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.03 -0.01 0.00 0.00 -0.13 -0.09 -0.03 -0.04 -0.09 -0.09 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 0.36 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.06 -1.96 -0.12 -0.38 -0.96 0.01 -0.30 -2.32 -0.36 0.00 Net Fixed Assets -0.09 -0.56 0.00 1.04 -0.98 0.00 -0.32 -2.33 -0.37 -0.01 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.03 -1.40 -0.12 -1.42 0.02 0.01 0.02 0.01 0.01 0.01 Cash from Financing Activity -2.06 2.06 -0.14 -0.75 -1.00 -0.86 -0.20 1.13 -0.14 -1.91 Net Cash Inflow / Outflow 0.03 0.02 -0.05 0.01 0.02 -0.04 0.05 -0.06 0.05 0.00 Opening Cash & Equivalents 0.03 0.01 0.06 0.05 0.03 0.06 0.02 0.08 0.03 0.03 Closing Cash & Equivalent 0.06 0.03 0.01 0.06 0.05 0.03 0.06 0.02 0.08 0.03

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 15.53 14.57 14.19 14.06 14.68 14.61 13.28 12.91 12.58 12.17 ROA 2.63% 1.09% 0.45% -1.97% 0.20% 3.70% 1.01% 1.06% 1.52% 1.21% ROE 6.35% 2.64% 0.97% -4.35% 0.47% 9.57% 2.78% 2.60% 3.35% 3.07% ROCE 8.17% 6.26% 3.57% 0.02% 4.52% 10.15% 4.71% 8.45% 6.91% 7.88% Fixed Asset Turnover 1.56 1.62 1.16 0.84 1.13 1.76 1.45 1.76 1.82 2.08 Receivable days 78.10 78.69 89.84 112.10 110.21 87.12 93.98 64.66 50.98 46.10 Inventory Days 32.02 28.85 44.40 58.04 31.62 14.53 16.37 13.87 18.67 16.24 Payable days 12.83 18.93 35.24 57.16 33.11 17.07 28.81 16.47 8.05 10.95 Cash Conversion Cycle 97.29 88.60 99.00 112.97 108.72 84.57 81.54 62.06 61.60 51.39 Total Debt/Equity 0.92 1.34 0.82 0.80 0.88 1.03 1.25 1.24 0.74 0.72 Interest Cover 1.87 1.48 1.10 0.01 1.12 2.50 1.13 1.45 1.68 1.40

Top Investors:

sankalp granites private limited

maratha petrochemicals private limited

sigo polymers private limited

raj kumar sethia

ridam polymers private limited

sigo polymers (p) ltd

maratha petrochemicals (p) ltd

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