Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Plastic Products

Rating :
77/99

BSE: 524091 | NSE: ACRYSIL

802.55
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  780.00
  •  823.70
  •  740.00
  •  762.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  273779
  •  2135.02
  •  823.70
  •  181.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,152.81
  • 44.87
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,235.04
  • 0.25%
  • 10.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.04%
  • 2.92%
  • 39.74%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.00%
  • 13.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.33
  • 11.34
  • 7.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.72
  • 19.94
  • 9.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.33
  • 40.06
  • 31.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.53
  • 22.11
  • 17.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.63
  • 2.89
  • 3.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.09
  • 10.46
  • 10.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
97.55
45.98
112.16%
100.63
64.35
56.38%
87.48
73.17
19.56%
75.63
70.68
7.00%
Expenses
76.33
36.24
110.62%
80.31
54.73
46.74%
67.27
60.89
10.48%
60.17
58.65
2.59%
EBITDA
21.22
9.73
118.09%
20.31
9.63
110.90%
20.20
12.29
64.36%
15.46
12.03
28.51%
EBIDTM
21.75%
21.17%
20.19%
14.96%
23.10%
16.79%
20.44%
17.02%
Other Income
2.74
1.03
166.02%
4.78
1.91
150.26%
0.36
1.75
-79.43%
1.84
0.92
100.00%
Interest
1.92
1.97
-2.54%
2.06
2.17
-5.07%
1.56
2.01
-22.39%
1.63
2.45
-33.47%
Depreciation
3.60
2.78
29.50%
3.76
3.52
6.82%
3.22
2.91
10.65%
2.91
3.08
-5.52%
PBT
18.44
6.01
206.82%
19.28
5.85
229.57%
15.78
9.12
73.03%
12.76
7.43
71.74%
Tax
4.94
1.45
240.69%
6.17
1.35
357.04%
3.60
2.27
58.59%
3.29
1.76
86.93%
PAT
13.50
4.56
196.05%
13.12
4.50
191.56%
12.18
6.84
78.07%
9.46
5.66
67.14%
PATM
13.84%
9.93%
13.04%
7.00%
13.92%
9.35%
12.51%
8.01%
EPS
5.04
1.72
193.02%
4.89
1.46
234.93%
4.53
2.55
77.65%
3.52
2.14
64.49%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
361.29
309.72
276.23
251.60
196.47
180.99
173.83
127.23
106.46
79.58
62.62
Net Sales Growth
42.14%
12.12%
9.79%
28.06%
8.55%
4.12%
36.63%
19.51%
33.78%
27.08%
 
Cost Of Goods Sold
163.93
116.92
117.00
109.54
82.61
69.45
68.94
48.55
41.73
30.67
24.38
Gross Profit
197.36
192.79
159.23
142.06
113.86
111.53
104.88
78.68
64.73
48.91
38.24
GP Margin
54.63%
62.25%
57.64%
56.46%
57.95%
61.62%
60.33%
61.84%
60.80%
61.46%
61.07%
Total Expenditure
284.08
242.83
228.62
209.21
169.47
154.04
143.31
102.85
87.10
65.70
54.66
Power & Fuel Cost
-
6.95
6.50
5.83
4.63
4.16
3.96
4.00
3.73
3.36
2.60
% Of Sales
-
2.24%
2.35%
2.32%
2.36%
2.30%
2.28%
3.14%
3.50%
4.22%
4.15%
Employee Cost
-
19.38
19.40
16.98
14.36
12.71
13.22
9.49
7.11
4.82
6.79
% Of Sales
-
6.26%
7.02%
6.75%
7.31%
7.02%
7.61%
7.46%
6.68%
6.06%
10.84%
Manufacturing Exp.
-
47.00
36.10
32.87
28.65
26.92
24.14
18.36
15.44
12.63
7.82
% Of Sales
-
15.17%
13.07%
13.06%
14.58%
14.87%
13.89%
14.43%
14.50%
15.87%
12.49%
General & Admin Exp.
-
16.17
21.16
18.65
18.22
17.80
12.79
10.00
8.64
6.41
4.09
% Of Sales
-
5.22%
7.66%
7.41%
9.27%
9.83%
7.36%
7.86%
8.12%
8.05%
6.53%
Selling & Distn. Exp.
-
30.68
25.86
24.18
20.61
19.47
19.60
12.05
10.24
7.71
7.83
% Of Sales
-
9.91%
9.36%
9.61%
10.49%
10.76%
11.28%
9.47%
9.62%
9.69%
12.50%
Miscellaneous Exp.
-
5.73
2.60
1.16
0.39
3.53
0.66
0.40
0.21
0.10
7.83
% Of Sales
-
1.85%
0.94%
0.46%
0.20%
1.95%
0.38%
0.31%
0.20%
0.13%
1.84%
EBITDA
77.19
66.89
47.61
42.39
27.00
26.95
30.52
24.38
19.36
13.88
7.96
EBITDA Margin
21.37%
21.60%
17.24%
16.85%
13.74%
14.89%
17.56%
19.16%
18.19%
17.44%
12.71%
Other Income
9.72
8.01
4.73
2.13
4.61
2.54
1.79
0.69
0.65
0.55
0.64
Interest
7.17
8.40
9.93
11.67
7.58
11.13
9.13
7.64
4.84
3.90
3.05
Depreciation
13.49
12.66
11.93
8.64
7.14
5.67
5.43
4.27
4.82
4.37
3.81
PBT
66.26
53.83
30.48
24.21
16.88
12.69
17.75
13.16
10.36
6.16
1.74
Tax
18.00
14.51
7.62
6.72
4.65
4.71
5.61
4.16
2.62
1.35
0.24
Tax Rate
27.17%
26.96%
25.00%
27.76%
27.55%
37.12%
31.61%
31.61%
25.29%
21.92%
13.79%
PAT
48.26
39.13
22.07
17.25
11.95
7.26
10.92
8.73
7.72
4.84
1.64
PAT before Minority Interest
47.99
39.32
22.86
17.48
12.24
7.97
12.15
9.01
7.74
4.82
1.50
Minority Interest
-0.27
-0.19
-0.79
-0.23
-0.29
-0.71
-1.23
-0.28
-0.02
0.02
0.14
PAT Margin
13.36%
12.63%
7.99%
6.86%
6.08%
4.01%
6.28%
6.86%
7.25%
6.08%
2.62%
PAT Growth
123.84%
77.30%
27.94%
44.35%
64.60%
-33.52%
25.09%
13.08%
59.50%
195.12%
 
EPS
18.07
14.66
8.27
6.46
4.48
2.72
4.09
3.27
2.89
1.81
0.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
191.41
157.81
134.90
118.30
111.72
79.60
41.66
33.98
27.86
24.81
Share Capital
5.34
5.34
5.19
5.19
5.19
5.19
4.66
4.51
4.46
2.97
Total Reserves
186.08
152.47
127.65
113.11
106.53
74.41
37.00
29.10
23.40
21.83
Non-Current Liabilities
30.95
24.26
19.47
21.31
21.67
24.57
28.61
11.91
5.34
5.14
Secured Loans
21.71
21.21
16.57
18.62
19.27
17.89
22.14
6.79
4.74
4.44
Unsecured Loans
0.00
0.00
0.00
0.00
0.75
3.88
4.50
4.18
0.04
0.04
Long Term Provisions
0.69
0.57
0.42
0.42
0.43
0.30
0.14
0.08
0.07
0.10
Current Liabilities
166.25
140.10
134.68
118.84
97.48
92.98
73.67
50.47
45.11
31.38
Trade Payables
41.78
29.01
31.23
37.89
26.28
32.91
16.00
14.99
12.28
6.54
Other Current Liabilities
18.83
18.53
18.04
15.33
13.71
11.87
13.07
8.86
6.12
6.34
Short Term Borrowings
72.83
68.36
68.20
62.42
52.44
39.94
38.35
23.25
23.32
15.87
Short Term Provisions
32.81
24.20
17.20
3.19
5.05
8.26
6.25
3.36
3.40
2.63
Total Liabilities
391.17
324.53
290.63
259.79
232.73
199.29
146.65
96.60
78.54
61.35
Net Block
151.90
124.84
119.48
111.20
98.04
66.61
58.20
34.89
32.01
27.74
Gross Block
234.68
195.83
178.54
161.73
141.49
104.39
90.58
63.07
55.39
47.06
Accumulated Depreciation
82.77
70.99
59.06
50.53
43.45
37.77
32.38
28.19
23.38
19.32
Non Current Assets
170.29
138.81
126.69
117.48
104.26
71.05
64.26
39.46
33.40
29.97
Capital Work in Progress
10.01
9.09
3.50
2.12
2.28
1.77
3.72
1.96
0.06
0.28
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.
8.38
4.88
3.71
4.16
3.91
2.67
2.33
2.62
1.33
1.94
Other Non Current Assets
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
0.00
0.00
Current Assets
220.88
185.73
163.94
142.31
128.47
128.24
82.39
57.13
45.14
31.37
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
54.55
59.74
53.70
48.17
41.04
34.80
31.78
23.55
16.76
10.92
Sundry Debtors
83.02
62.27
54.32
48.15
38.18
42.54
32.35
24.97
21.05
15.20
Cash & Bank
20.13
19.53
13.99
17.45
22.23
28.44
6.69
2.41
2.19
2.01
Other Current Assets
63.17
18.33
20.09
24.39
27.02
22.47
11.58
6.20
5.14
3.25
Short Term Loans & Adv.
35.73
25.86
21.84
4.15
4.23
7.16
4.87
2.10
2.84
2.25
Net Current Assets
54.63
45.63
29.26
23.47
30.99
35.27
8.72
6.67
0.03
-0.01
Total Assets
391.17
324.54
290.63
259.79
232.73
199.29
146.65
96.59
78.54
61.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
45.42
30.12
23.68
15.59
5.73
10.59
7.16
5.72
2.17
5.50
PBT
53.83
30.48
24.21
16.88
12.69
17.75
13.16
10.36
6.16
1.74
Adjustment
24.16
21.43
16.28
10.37
13.51
10.63
9.94
6.13
5.39
5.17
Changes in Working Capital
-20.14
-14.37
-8.58
-5.74
-14.93
-13.38
-15.17
-7.85
-8.19
-0.89
Cash after chg. in Working capital
57.86
37.55
31.90
21.52
11.27
15.01
7.93
8.64
3.36
6.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.44
-7.43
-8.22
-5.93
-5.54
-4.43
-0.77
-2.91
-1.18
-0.52
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
-34.76
-19.47
-17.22
-19.98
-14.22
-12.60
-27.18
-9.42
-8.26
-4.74
Net Fixed Assets
-38.63
-19.36
-17.47
-18.25
-28.64
-7.79
-10.84
-7.97
-7.39
-3.40
Net Investments
0.00
0.00
0.00
0.00
-0.14
-1.22
-5.32
-2.21
-4.10
-0.76
Others
3.87
-0.11
0.25
-1.73
14.56
-3.59
-11.02
0.76
3.23
-0.58
Cash from Financing Activity
-8.85
-9.87
-4.27
-0.39
2.24
18.74
24.58
3.79
5.68
-0.03
Net Cash Inflow / Outflow
1.81
0.78
2.19
-4.79
-6.26
16.73
4.56
0.10
-0.41
0.73
Opening Cash & Equivalents
5.92
5.14
2.95
21.83
28.09
5.85
1.28
1.19
1.60
0.87
Closing Cash & Equivalent
7.74
5.92
5.14
17.05
21.83
22.57
5.85
1.28
1.19
1.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
71.70
59.12
51.20
45.60
43.06
30.68
17.89
14.91
12.50
11.13
ROA
10.99%
7.43%
6.35%
4.97%
3.69%
7.02%
7.41%
8.84%
6.89%
2.47%
ROE
22.52%
15.73%
13.92%
10.64%
8.33%
20.03%
23.94%
25.19%
18.29%
6.07%
ROCE
22.49%
16.45%
16.25%
12.18%
14.06%
20.56%
22.16%
23.01%
18.77%
10.19%
Fixed Asset Turnover
1.44
1.48
1.48
1.30
1.47
1.84
1.72
1.83
1.58
1.51
Receivable days
85.61
77.03
74.33
80.19
81.39
76.18
79.37
77.30
81.52
90.58
Inventory Days
67.35
74.95
73.89
82.87
76.47
67.72
76.62
67.72
62.26
60.88
Payable days
55.28
49.22
60.99
70.73
76.33
63.42
55.39
55.04
51.26
47.91
Cash Conversion Cycle
97.68
102.76
87.23
92.32
81.53
80.49
100.60
89.98
92.52
103.55
Total Debt/Equity
0.53
0.65
0.73
0.77
0.72
0.84
1.75
1.17
1.12
0.95
Interest Cover
7.41
4.07
3.07
3.23
2.14
2.95
2.72
3.14
2.58
1.57

News Update:


  • Acrysil ropes in ‘Vaani Kapoor’ for new marketing campaign under brand ‘Carysil’
    23rd Sep 2021, 09:51 AM

    The association of Vani Kapoor will help the company to strength its brand position and create a brand recall for lifestyle products among the youth

    Read More
  • Acrysil expands Quartz Sinks capacity
    31st Aug 2021, 09:25 AM

    Thus taking the Overall Capacity to 1,000,000 sinks p.a.

    Read More
  • Acrysil to expand production capacity of Quartz Kitchen Sinks at Gujarat plant
    28th Jun 2021, 16:36 PM

    The expansion in production capacity is to meet the growing demand of Quartz Kitchen Sinks in global market

    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.