Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Plastic Products

Rating :
N/A

BSE: 538715 | NSE: Not Listed

388.45
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  412.25
  •  412.25
  •  380
  •  412.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42226
  •  16437600
  •  465.00
  •  220.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 420.47
  • 31.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 466.46
  • 0.13%
  • 5.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.75%
  • 1.79%
  • 27.56%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.73
  • 7.22
  • 17.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.86
  • 2.97
  • 6.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.53
  • 8.83
  • 23.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.52
  • 18.67
  • 22.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.61
  • 2.11
  • 2.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.32
  • 9.98
  • 12.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
54.78
50.48
8.52%
52.02
40.16
29.53%
54.65
43.75
24.91%
50.19
36.79
36.42%
Expenses
46.07
43.97
4.78%
44.21
35.30
25.24%
47.05
39.41
19.39%
43.29
34.06
27.10%
EBITDA
8.71
6.50
34.00%
7.80
4.85
60.82%
7.59
4.34
74.88%
6.91
2.73
153.11%
EBIDTM
15.90%
12.88%
15.00%
12.09%
13.89%
9.91%
13.76%
7.41%
Other Income
0.22
0.15
46.67%
0.14
0.02
600.00%
0.12
0.06
100.00%
0.05
0.07
-28.57%
Interest
1.33
1.11
19.82%
1.21
0.98
23.47%
1.24
1.01
22.77%
1.30
0.91
42.86%
Depreciation
1.91
1.15
66.09%
1.86
0.90
106.67%
1.66
0.88
88.64%
1.47
0.85
72.94%
PBT
5.68
4.40
29.09%
4.87
2.99
62.88%
4.81
2.50
92.40%
4.18
1.04
301.92%
Tax
1.61
0.95
69.47%
1.54
0.74
108.11%
1.23
0.37
232.43%
1.09
0.39
179.49%
PAT
4.06
3.45
17.68%
3.33
2.26
47.35%
3.58
2.14
67.29%
3.10
0.65
376.92%
PATM
7.42%
6.83%
6.41%
5.62%
6.56%
4.89%
6.17%
1.75%
EPS
3.75
3.19
17.55%
3.08
2.08
48.08%
3.31
1.98
67.17%
2.86
0.60
376.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
211.64
171.17
133.64
106.43
111.96
120.77
132.16
97.95
69.20
71.79
67.64
Net Sales Growth
23.64%
28.08%
25.57%
-4.94%
-7.29%
-8.62%
34.93%
41.55%
-3.61%
6.14%
 
Cost Of Goods Sold
116.83
107.31
84.57
60.50
61.90
67.30
73.38
54.78
37.39
40.07
41.63
Gross Profit
94.81
63.86
49.07
45.94
50.06
53.47
58.78
43.16
31.80
31.72
26.00
GP Margin
44.80%
37.31%
36.72%
43.16%
44.71%
44.27%
44.48%
44.06%
45.95%
44.18%
38.44%
Total Expenditure
180.62
152.75
119.97
92.97
97.30
104.86
113.95
83.39
58.76
61.67
59.76
Power & Fuel Cost
-
5.53
4.27
4.17
4.32
4.35
4.25
3.50
1.95
2.01
2.01
% Of Sales
-
3.23%
3.20%
3.92%
3.86%
3.60%
3.22%
3.57%
2.82%
2.80%
2.97%
Employee Cost
-
22.15
17.03
15.06
17.20
19.00
19.44
12.58
9.91
9.35
8.07
% Of Sales
-
12.94%
12.74%
14.15%
15.36%
15.73%
14.71%
12.84%
14.32%
13.02%
11.93%
Manufacturing Exp.
-
7.86
5.77
6.17
6.19
6.45
8.58
6.94
4.91
5.58
4.49
% Of Sales
-
4.59%
4.32%
5.80%
5.53%
5.34%
6.49%
7.09%
7.10%
7.77%
6.64%
General & Admin Exp.
-
7.02
6.10
5.18
5.90
5.70
5.51
3.64
3.06
3.40
2.60
% Of Sales
-
4.10%
4.56%
4.87%
5.27%
4.72%
4.17%
3.72%
4.42%
4.74%
3.84%
Selling & Distn. Exp.
-
2.72
2.06
1.84
1.76
2.05
2.77
1.92
1.52
1.25
0.95
% Of Sales
-
1.59%
1.54%
1.73%
1.57%
1.70%
2.10%
1.96%
2.20%
1.74%
1.40%
Miscellaneous Exp.
-
0.16
0.16
0.06
0.03
0.00
0.02
0.01
0.01
0.02
0.95
% Of Sales
-
0.09%
0.12%
0.06%
0.03%
0%
0.02%
0.01%
0.01%
0.03%
0.01%
EBITDA
31.01
18.42
13.67
13.46
14.66
15.91
18.21
14.56
10.44
10.12
7.88
EBITDA Margin
14.65%
10.76%
10.23%
12.65%
13.09%
13.17%
13.78%
14.86%
15.09%
14.10%
11.65%
Other Income
0.53
0.30
0.35
0.53
0.49
0.43
0.28
0.33
0.55
0.37
0.13
Interest
5.08
4.01
3.87
4.38
4.98
4.96
4.83
4.17
3.11
2.97
2.50
Depreciation
6.90
3.78
3.39
3.42
3.52
3.54
3.80
3.20
2.38
2.33
1.18
PBT
19.54
10.93
6.76
6.20
6.64
7.84
9.86
7.52
5.50
5.19
4.32
Tax
5.47
2.44
1.67
1.72
1.81
2.28
3.00
2.56
1.89
1.79
1.47
Tax Rate
27.99%
22.32%
24.70%
27.74%
29.10%
29.08%
30.43%
34.04%
34.36%
34.49%
34.03%
PAT
14.07
8.49
5.09
4.47
4.41
5.56
6.85
4.94
3.62
3.39
2.85
PAT before Minority Interest
14.07
8.49
5.09
4.47
4.41
5.56
6.86
4.95
3.62
3.40
2.85
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
-0.01
0.00
-0.01
0.00
PAT Margin
6.65%
4.96%
3.81%
4.20%
3.94%
4.60%
5.18%
5.04%
5.23%
4.72%
4.21%
PAT Growth
65.53%
66.80%
13.87%
1.36%
-20.68%
-18.83%
38.66%
36.46%
6.78%
18.95%
 
EPS
13.03
7.86
4.71
4.14
4.08
5.15
6.34
4.57
3.35
3.14
2.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
68.80
60.21
55.02
50.41
46.17
40.51
30.38
23.52
19.91
13.62
Share Capital
10.82
10.82
10.82
10.82
10.82
10.82
10.58
10.25
8.20
3.00
Total Reserves
57.98
49.39
44.20
39.59
35.35
29.69
19.80
13.27
11.71
10.62
Non-Current Liabilities
28.12
24.34
22.64
18.42
22.27
19.50
21.18
17.71
10.99
11.18
Secured Loans
21.62
17.87
18.14
10.51
10.14
8.69
9.29
11.54
5.26
5.05
Unsecured Loans
3.23
3.46
1.50
4.96
9.43
8.26
9.73
4.86
4.56
5.28
Long Term Provisions
2.22
2.04
1.93
1.92
1.50
1.45
1.06
0.90
0.71
0.00
Current Liabilities
50.50
47.21
41.38
47.08
47.98
48.41
41.05
30.73
33.49
28.88
Trade Payables
8.59
7.52
4.85
8.77
10.87
9.69
8.43
2.97
5.58
3.59
Other Current Liabilities
13.66
10.80
9.51
8.85
7.83
8.81
10.17
11.20
11.36
9.79
Short Term Borrowings
23.34
24.87
23.40
25.12
24.50
24.55
18.35
13.39
13.41
13.17
Short Term Provisions
4.91
4.02
3.62
4.34
4.78
5.35
4.11
3.17
3.14
2.33
Total Liabilities
147.46
131.80
119.08
115.95
116.45
108.45
92.63
71.97
64.40
53.69
Net Block
60.92
43.67
41.28
39.98
41.39
41.63
38.54
31.43
23.29
21.10
Gross Block
85.35
64.36
58.61
53.93
51.98
48.91
41.73
47.04
33.59
29.17
Accumulated Depreciation
24.44
20.69
17.33
13.95
10.59
7.28
3.18
15.61
10.29
8.07
Non Current Assets
64.01
54.20
50.39
45.17
44.37
44.20
40.53
33.57
25.85
23.66
Capital Work in Progress
0.07
8.19
6.77
2.92
0.13
0.00
0.07
0.01
0.00
0.00
Non Current Investment
0.02
0.01
0.00
1.71
2.30
0.80
0.23
1.50
1.92
1.92
Long Term Loans & Adv.
1.27
0.55
0.58
0.56
0.55
1.76
1.70
0.64
0.64
0.65
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
83.45
77.60
68.69
70.77
72.09
64.26
52.10
38.41
38.55
30.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
49.46
44.52
36.01
30.37
33.14
31.14
22.24
13.76
14.85
10.88
Sundry Debtors
21.70
22.45
23.92
28.28
26.47
25.12
23.43
19.59
18.04
13.95
Cash & Bank
4.98
4.28
2.28
2.76
3.09
1.94
2.47
1.80
2.24
1.64
Other Current Assets
7.32
0.63
1.00
0.91
9.40
6.06
3.97
3.25
3.42
3.55
Short Term Loans & Adv.
6.71
5.73
5.48
8.45
8.48
5.59
3.65
3.17
3.32
3.48
Net Current Assets
32.95
30.39
27.31
23.69
24.11
15.85
11.05
7.67
5.06
1.14
Total Assets
147.46
131.80
119.08
115.94
116.46
108.46
92.63
71.98
64.40
53.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
13.97
9.81
7.59
12.38
8.24
10.34
7.41
4.97
4.95
2.27
PBT
10.93
6.76
6.20
6.64
7.84
9.86
7.52
5.50
5.19
4.32
Adjustment
7.63
7.15
7.53
8.27
8.35
8.50
7.22
5.09
5.13
3.56
Changes in Working Capital
-2.33
-2.33
-4.38
-1.08
-6.04
-6.40
-6.39
-4.79
-4.49
-4.74
Cash after chg. in Working capital
16.23
11.57
9.34
13.83
10.15
11.97
8.34
5.80
5.83
3.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.26
-1.76
-1.75
-1.45
-1.92
-1.63
-0.94
-0.83
-0.88
-0.87
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
-12.71
-7.10
-8.35
-4.50
-4.78
-4.55
-6.95
-9.70
-4.36
-9.70
Net Fixed Assets
-5.97
-4.25
-5.29
-3.69
-2.71
-2.16
6.50
-10.34
-12.62
-8.49
Net Investments
0.00
0.00
1.71
0.59
-1.50
-3.67
-0.38
0.42
0.00
-0.12
Others
-6.74
-2.85
-4.77
-1.40
-0.57
1.28
-13.07
0.22
8.26
-1.09
Cash from Financing Activity
-0.56
-0.71
0.28
-8.21
-2.30
-6.44
0.15
4.29
0.01
7.58
Net Cash Inflow / Outflow
0.69
2.00
-0.48
-0.33
1.15
-0.66
0.60
-0.44
0.60
0.15
Opening Cash & Equivalents
4.28
2.28
2.76
3.09
1.94
2.60
1.80
2.24
1.64
1.49
Closing Cash & Equivalent
4.98
4.28
2.28
2.76
3.09
1.94
2.47
1.80
2.24
1.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
63.56
55.63
50.83
46.57
42.66
37.43
28.71
22.86
19.34
22.08
ROA
6.08%
4.06%
3.81%
3.80%
4.95%
6.82%
6.02%
5.30%
5.76%
6.24%
ROE
13.16%
8.83%
8.48%
9.14%
12.84%
19.36%
18.41%
16.71%
20.41%
25.54%
ROCE
12.47%
9.78%
10.68%
11.94%
14.35%
18.76%
18.17%
16.69%
18.94%
20.38%
Fixed Asset Turnover
2.29
2.18
1.89
2.11
2.39
2.97
2.36
1.86
2.47
4.09
Receivable days
47.03
63.25
89.51
89.24
77.96
65.89
74.98
91.84
75.29
65.22
Inventory Days
100.11
109.85
113.82
103.51
97.13
72.45
62.74
69.79
60.53
58.19
Payable days
27.41
26.71
41.09
37.06
34.84
29.19
25.32
27.17
27.32
27.04
Cash Conversion Cycle
119.73
146.38
162.24
155.69
140.24
109.14
112.40
134.47
108.49
96.37
Total Debt/Equity
0.83
0.89
0.88
0.87
1.02
1.10
1.36
1.44
1.32
2.01
Interest Cover
3.72
2.75
2.42
2.25
2.58
3.04
2.80
2.77
2.75
2.63

News Update:


  • Dhabriya Polywood’s arm receives work order from Godrej Group
    4th Jul 2024, 14:38 PM

    The project is scheduled to be completed by 12 months, in various tranches as per the terms of the order

    Read More
  • Dhabriya Polywood bags order from Radiance Realty Group
    4th Jul 2024, 14:11 PM

    The company has received the work order for Supply & Installation of uPVC Windows & Doors

    Read More
  • Dhabriya Polywood - Quarterly Results
    22nd May 2024, 15:24 PM

    Read More
  • Dhabriya Polywood’s arm bags order from ADANI Group
    6th May 2024, 15:14 PM

    The order is worth Rs 1.77 crore (including GST)

    Read More
  • Dhabriya Polywood’s arm bags order from DLF Group
    6th May 2024, 14:42 PM

    The order is worth Rs 16.76 crore (including GST)

    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.