Nifty

:

22546.15

Sensex

:

74391.73

-58.70 (-0.26%)
-91.05 (-0.12%)

Login

Nifty
Sensex

:
:

22546.15
74391.73

-58.70 (-0.26%)
-91.05 (-0.12%)

Anuroop Packaging Ltd.

Packaging

Rating :

N/A

BSE: 542865 | NSE: Not Listed

Watchlist

NSE BSE

23.58

30-Apr-2024

Open
High
Low
Previous Close

23.50
23.65
22.62
22.80

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

76
4.43
36.00
15.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

25.14
24.64
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

36.82
N/A
1.56

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
19.08
15.72

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
15.19
20.25

PAT CAGR (%)

10 Years
5 Years
3 Years

-
9.99
22.22

P:E (Median)

8 Years
5 Years
3 Years

-
8.55
10.03

P:BV (Average)

8 Years
5 Years
3 Years

-
1.15
1.24

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
6.49
7.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 3.80 1.76 115.91% 1.10 1.56 -29.49% 1.19 1.49 -20.13% 0.00 0.00 0
Expenses 3.12 1.35 131.11% 0.85 1.40 -39.29% 0.86 1.37 -37.23% 0.00 0.00 0
EBITDA 0.68 0.41 65.85% 0.25 0.16 56.25% 0.32 0.12 166.67% 0.00 0.00 0
EBIDTM 17.96% 23.30% 22.40% 10.42% 27.32% 7.92% 0.00% 0.00%
Other Income 0.02 0.06 -66.67% 0.01 0.13 -92.31% 0.05 0.07 -28.57% 0.00 0.00 0
Interest 0.09 0.05 80.00% 0.09 0.04 125.00% 0.08 0.07 14.29% 0.00 0.00 0
Depreciation 0.05 0.12 -58.33% 0.05 0.12 -58.33% 0.05 0.04 25.00% 0.00 0.00 0
PBT 0.55 0.30 83.33% 0.12 0.14 -14.29% 0.24 0.07 242.86% 0.00 0.00 0
Tax 0.16 0.05 220.00% 0.05 0.07 -28.57% 0.07 0.06 16.67% 0.00 0.00 0
PAT 0.39 0.25 56.00% 0.06 0.07 -14.29% 0.18 0.01 1,700.00% 0.00 0.00 0
PATM 10.24% 14.36% 5.83% 4.35% 14.92% 0.94% 0.00% 0.00%
EPS 0.36 0.24 50.00% 0.06 0.06 0.00% 0.17 0.01 1,600.00% 0.00 0.00 0

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 7.53 16.64 -54.75% 5.43 6.32 -14.08% 2.25 4.77 -52.83% 0.00 0.00 0
Expenses 5.34 13.63 -60.82% 3.73 4.46 -16.37% 1.37 4.39 -68.79% 0.00 0.00 0
EBITDA 2.19 3.02 -27.48% 1.71 1.86 -8.06% 0.88 0.37 137.84% 0.00 0.00 0
EBIDTM 29.07% 18.12% 31.41% 29.40% 39.11% 7.83% 0.00% 0.00%
Other Income 0.07 0.67 -89.55% 0.04 0.36 -88.89% 0.17 0.21 -19.05% 0.00 0.00 0
Interest 0.34 0.68 -50.00% 0.31 0.25 24.00% 0.25 0.13 92.31% 0.00 0.00 0
Depreciation 0.19 0.40 -52.50% 0.15 0.16 -6.25% 0.17 0.10 70.00% 0.00 0.00 0
PBT 1.73 2.59 -33.20% 1.29 1.81 -28.73% 0.63 0.35 80.00% 0.00 0.00 0
Tax 0.42 0.75 -44.00% 0.44 0.40 10.00% 0.08 0.21 -61.90% 0.00 0.00 0
PAT 1.31 1.84 -28.80% 0.85 1.41 -39.72% 0.55 0.14 292.86% 0.00 0.00 0
PATM 17.40% 11.07% 15.72% 22.37% 24.36% 2.96% 0.00% 0.00%
EPS 1.23 1.73 -28.90% 0.80 1.33 -39.85% 0.51 0.13 292.31% 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 8.02 6.25 4.59 6.37 7.10 3.71 2.50 Net Sales Growth - 28.32% 36.17% -27.94% -10.28% 91.37% 48.40% Cost Of Goods Sold - 4.37 3.95 2.80 3.52 3.90 1.91 1.47 Gross Profit - 3.66 2.31 1.79 2.85 3.20 1.79 1.03 GP Margin - 45.64% 36.96% 39.00% 44.74% 45.07% 48.25% 41.20% Total Expenditure - 6.46 5.09 3.78 4.66 5.21 2.59 2.20 Power & Fuel Cost - 0.02 0.02 0.03 0.04 0.05 0.06 0.05 % Of Sales - 0.25% 0.32% 0.65% 0.63% 0.70% 1.62% 2.00% Employee Cost - 0.33 0.31 0.34 0.25 0.30 0.14 0.13 % Of Sales - 4.11% 4.96% 7.41% 3.92% 4.23% 3.77% 5.20% Manufacturing Exp. - 0.47 0.41 0.28 0.31 0.39 0.36 0.34 % Of Sales - 5.86% 6.56% 6.10% 4.87% 5.49% 9.70% 13.60% General & Admin Exp. - 1.12 0.31 0.28 0.34 0.41 0.09 0.19 % Of Sales - 13.97% 4.96% 6.10% 5.34% 5.77% 2.43% 7.60% Selling & Distn. Exp. - 0.05 0.04 0.04 0.06 0.03 0.02 0.02 % Of Sales - 0.62% 0.64% 0.87% 0.94% 0.42% 0.54% 0.80% Miscellaneous Exp. - 0.11 0.05 0.00 0.16 0.12 0.00 0.00 % Of Sales - 1.37% 0.80% 0% 2.51% 1.69% 0% 0% EBITDA - 1.56 1.16 0.81 1.71 1.89 1.12 0.30 EBITDA Margin - 19.45% 18.56% 17.65% 26.84% 26.62% 30.19% 12.00% Other Income - 0.40 0.25 0.27 0.14 0.45 0.26 0.08 Interest - 0.39 0.37 0.36 0.38 0.34 0.28 0.24 Depreciation - 0.16 0.16 0.15 0.12 0.08 0.08 0.09 PBT - 1.41 0.88 0.57 1.35 1.92 1.01 0.06 Tax - 0.39 0.05 0.15 0.34 0.62 0.29 0.02 Tax Rate - 27.66% 5.68% 26.32% 25.19% 32.29% 28.71% 33.33% PAT - 1.02 0.83 0.41 1.01 1.30 0.73 0.03 PAT before Minority Interest - 1.02 0.83 0.41 1.01 1.30 0.73 0.03 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 12.72% 13.28% 8.93% 15.86% 18.31% 19.68% 1.20% PAT Growth - 22.89% 102.44% -59.41% -22.31% 78.08% 2,333.33% EPS - 0.95 0.78 0.38 0.94 1.21 0.68 0.03

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales - 21.79 15.17 14.06 21.00 9.10 Net Sales Growth - 43.64% 7.89% -33.05% 130.77% Cost Of Goods Sold - 4.37 3.95 2.80 2.86 3.24 Gross Profit - 17.43 11.22 11.26 18.14 5.86 GP Margin - 79.99% 73.96% 80.09% 86.38% 64.40% Total Expenditure - 17.39 12.62 12.31 17.62 6.93 Power & Fuel Cost - 0.02 0.02 0.03 0.04 0.05 % Of Sales - 0.09% 0.13% 0.21% 0.19% 0.55% Employee Cost - 5.48 3.06 3.28 3.18 1.96 % Of Sales - 25.15% 20.17% 23.33% 15.14% 21.54% Manufacturing Exp. - 4.59 3.11 3.41 10.19 0.55 % Of Sales - 21.06% 20.50% 24.25% 48.52% 6.04% General & Admin Exp. - 2.71 2.39 2.31 1.09 1.08 % Of Sales - 12.44% 15.75% 16.43% 5.19% 11.87% Selling & Distn. Exp. - 0.11 0.04 0.26 0.11 0.05 % Of Sales - 0.50% 0.26% 1.85% 0.52% 0.55% Miscellaneous Exp. - 0.11 0.06 0.21 0.15 0.00 % Of Sales - 0.50% 0.40% 1.49% 0.71% 0% EBITDA - 4.40 2.55 1.75 3.38 2.17 EBITDA Margin - 20.19% 16.81% 12.45% 16.10% 23.85% Other Income - 0.68 1.29 0.96 0.40 0.88 Interest - 1.01 0.62 0.45 0.44 0.41 Depreciation - 0.42 0.27 0.27 0.17 0.11 PBT - 3.65 2.95 1.99 3.16 2.53 Tax - 0.94 0.61 0.51 0.71 0.84 Tax Rate - 25.75% 20.68% 25.63% 22.47% 33.20% PAT - 2.72 2.34 1.49 2.45 1.69 PAT before Minority Interest - 2.72 2.34 1.49 2.45 1.69 Minority Interest - 0.00 0.00 0.00 0.00 0.00 PAT Margin - 12.48% 15.43% 10.60% 11.67% 18.57% PAT Growth - 16.24% 57.05% -39.18% 44.97% EPS - 2.54 2.19 1.39 2.29 1.58

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 15.72 14.70 10.65 10.24 8.93 1.67 0.93 Share Capital 10.66 10.66 7.66 7.66 7.33 0.70 0.70 Total Reserves 5.06 4.04 2.98 2.58 1.60 0.97 0.24 Non-Current Liabilities 1.05 0.66 1.06 1.09 1.32 0.62 0.79 Secured Loans 1.05 0.70 0.98 1.02 1.27 0.64 0.82 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.02 0.02 0.02 0.02 0.05 0.01 0.00 Current Liabilities 5.47 4.02 4.06 3.18 3.46 3.53 1.97 Trade Payables 1.53 1.10 0.57 0.17 0.67 0.26 0.48 Other Current Liabilities 0.56 0.40 0.33 0.61 0.39 0.39 0.20 Short Term Borrowings 2.66 2.13 2.77 2.09 1.83 2.57 1.24 Short Term Provisions 0.73 0.40 0.39 0.31 0.57 0.31 0.05 Total Liabilities 22.24 19.38 15.77 14.51 13.71 5.82 3.69 Net Block 1.90 2.05 2.21 2.23 1.73 0.92 0.97 Gross Block 2.98 2.96 2.96 2.82 2.20 1.31 1.33 Accumulated Depreciation 1.07 0.91 0.75 0.59 0.48 0.39 0.37 Non Current Assets 14.69 7.44 7.57 7.59 7.62 1.85 1.10 Capital Work in Progress 0.16 0.16 0.16 0.16 0.71 0.40 0.00 Non Current Investment 11.71 4.32 4.32 4.32 4.32 0.13 0.13 Long Term Loans & Adv. 0.92 0.92 0.88 0.88 0.85 0.41 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 7.56 11.94 8.20 6.91 6.09 3.97 2.59 Current Investments 0.00 0.00 0.00 0.00 0.00 0.04 0.02 Inventories 1.77 2.43 1.73 1.37 1.27 0.86 0.46 Sundry Debtors 4.11 2.79 3.44 2.27 2.10 1.57 0.82 Cash & Bank 0.02 0.76 0.23 0.15 0.22 0.14 0.05 Other Current Assets 1.67 0.00 0.00 0.00 2.50 1.36 1.26 Short Term Loans & Adv. 1.67 5.97 2.80 3.12 2.50 1.36 1.26 Net Current Assets 2.09 7.92 4.14 3.74 2.64 0.44 0.62 Total Assets 22.25 19.38 15.77 14.50 13.71 5.82 3.69

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 21.93 19.21 13.64 12.16 9.56 Share Capital 10.66 10.66 7.66 7.66 7.33 Total Reserves 11.26 8.55 5.98 4.50 2.23 Non-Current Liabilities 6.12 1.41 1.67 1.73 1.68 Secured Loans 5.91 1.33 1.50 1.57 1.54 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.09 0.09 0.09 0.09 0.11 Current Liabilities 11.13 15.07 10.96 13.71 5.34 Trade Payables 1.53 1.10 0.57 0.17 0.67 Other Current Liabilities 7.32 5.10 6.31 10.77 1.58 Short Term Borrowings 1.10 7.94 3.32 2.11 2.45 Short Term Provisions 1.19 0.93 0.75 0.67 0.65 Total Liabilities 39.18 35.69 26.27 27.60 16.58 Net Block 9.26 6.48 2.64 2.77 1.95 Gross Block 10.90 7.70 3.58 3.44 2.45 Accumulated Depreciation 1.63 1.21 0.94 0.67 0.50 Non Current Assets 23.61 8.38 4.51 4.64 4.35 Capital Work in Progress 0.16 0.16 0.16 0.16 0.71 Non Current Investment 12.51 0.06 0.06 0.06 0.06 Long Term Loans & Adv. 1.68 1.68 1.65 1.65 1.62 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 Current Assets 15.57 27.31 21.76 22.96 12.22 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 1.77 2.43 1.73 1.37 1.27 Sundry Debtors 8.60 5.59 4.78 7.23 2.58 Cash & Bank 0.08 0.77 2.66 4.81 0.99 Other Current Assets 5.12 0.00 0.00 0.00 7.38 Short Term Loans & Adv. 5.12 18.53 12.59 9.55 7.38 Net Current Assets 4.44 12.24 10.80 9.25 6.88 Total Assets 39.18 35.69 26.27 27.60 16.57

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 6.59 -2.27 0.35 0.15 -0.70 1.12 -0.02 PBT 1.41 0.88 0.57 1.35 1.92 1.01 0.06 Adjustment 0.43 0.27 0.24 0.33 0.01 0.10 0.24 Changes in Working Capital 5.10 -3.26 -0.32 -1.17 -2.31 0.02 -0.30 Cash after chg. in Working capital 6.94 -2.10 0.49 0.51 -0.38 1.13 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.35 -0.17 -0.14 -0.36 -0.32 -0.01 -0.02 Other Direct Exp. Paid 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 Cash From Investing Activity -7.33 0.25 0.13 0.08 -4.95 -0.17 -0.29 Net Fixed Assets -0.02 0.00 -0.14 -0.07 -1.20 -0.38 Net Investments -7.39 0.00 0.00 0.00 -4.15 -0.02 Others 0.08 0.25 0.27 0.15 0.40 0.23 Cash from Financing Activity 0.01 2.54 -0.40 -0.30 5.73 -0.86 0.33 Net Cash Inflow / Outflow -0.74 0.52 0.09 -0.07 0.08 0.09 0.02 Opening Cash & Equivalents 0.76 0.23 0.15 0.22 0.14 0.05 0.02 Closing Cash & Equivalent 0.02 0.76 0.23 0.15 0.22 0.14 0.05

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Cash From Operating Activity 10.99 -1.50 -2.46 3.98 -2.97 PBT 3.65 3.00 2.04 3.22 2.53 Adjustment 1.02 -0.46 -0.30 0.14 -0.37 Changes in Working Capital 7.12 -3.33 -3.70 1.47 -4.67 Cash after chg. in Working capital 11.79 -0.79 -1.96 4.83 -2.50 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.81 -0.70 -0.50 -0.85 -0.47 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -15.25 -2.83 0.84 -0.03 -0.52 Net Fixed Assets -0.02 0.00 -0.14 -0.07 Net Investments -7.39 0.00 0.00 0.00 Others -7.84 -2.83 0.98 0.04 Cash from Financing Activity 3.63 2.40 -0.51 -0.11 4.19 Net Cash Inflow / Outflow -0.64 -1.93 -2.13 3.83 0.71 Opening Cash & Equivalents 0.72 2.65 4.78 0.95 0.24 Closing Cash & Equivalent 0.08 0.72 2.65 4.78 0.95

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 14.75 13.79 13.37 12.85 12.18 23.88 13.37 ROA 4.90% 4.72% 2.73% 7.19% 13.31% 15.31% 0.92% ROE 6.71% 6.55% 3.96% 10.58% 24.52% 55.92% 3.64% ROCE 9.61% 7.73% 6.57% 13.43% 26.17% 31.49% 9.47% Fixed Asset Turnover 2.70 2.11 1.59 2.53 4.04 2.81 1.88 Receivable days 156.99 181.82 226.79 125.12 94.25 117.55 119.10 Inventory Days 95.39 121.18 123.17 75.74 54.72 64.67 66.49 Payable days 109.73 77.07 48.08 43.35 35.16 51.53 76.31 Cash Conversion Cycle 142.65 225.93 301.88 157.50 113.81 130.69 109.28 Total Debt/Equity 0.25 0.21 0.37 0.32 0.37 2.03 2.35 Interest Cover 4.60 3.38 2.58 4.60 6.58 4.68 1.23

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Book Value (Rs.) 20.56 18.01 17.13 15.27 13.04 ROA 7.26% 7.55% 5.52% 11.09% 10.21% ROE 13.21% 14.23% 11.52% 22.57% 17.70% ROCE 15.92% 14.91% 13.98% 24.14% 21.34% Fixed Asset Turnover 2.34 2.69 4.01 7.13 3.71 Receivable days 118.82 124.79 155.96 85.28 103.50 Inventory Days 35.11 49.97 40.21 22.97 51.04 Payable days 109.73 77.07 48.08 53.26 40.57 Cash Conversion Cycle 44.20 97.69 148.09 54.99 113.97 Total Debt/Equity 0.35 0.51 0.38 0.32 0.44 Interest Cover 4.63 5.77 5.47 8.14 7.26

Top Investors:

dilip nanji chheda

ritesh rameshchand agarwal

bharat brijmohan sharma

vijay jaideo poddar

nayna dilip chheda

gretex share broking limited

tushar rohitbhai pandya

anagh bharat sharma

Annual Reports:

News Update:

Anuroop Packaging - Quarterly Results
14th Feb 2024, 16:42 PM

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.

Feedback