Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Plastic Products

Rating :
60/99

BSE: 531761 | NSE: Not Listed

361.60
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  360.00
  •  378.00
  •  356.20
  •  363.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  312
  •  176.95
  •  525.00
  •  315.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 474.04
  • 18.99
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 438.84
  • 0.28%
  • 1.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.11%
  • 5.07%
  • 25.62%
  • FII
  • DII
  • Others
  • 0%
  • 10.00%
  • 12.20%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 41.17
  • 243.19
  • 10.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.48
  • 129.32
  • 5.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.90
  • 157.84
  • 15.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.32
  • 15.85
  • 16.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.58
  • 8.41
  • 9.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -179.12
  • -265.65
  • -538.45

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
83.14
-100.00%
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
76.87
-100.00%
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.27
-100.00%
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7.54%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.87
-100.00%
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.74
-100.00%
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.32
-100.00%
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.09
-100.00%
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.92
-100.00%
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.17
-100.00%
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
3.81%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.34
-100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Net Sales
252.32
239.69
208.35
89.57
Net Sales Growth
18.69%
15.04%
132.61%
 
Cost Of Goods Sold
181.33
174.53
156.41
71.63
Gross Profit
70.99
65.16
51.94
17.93
GP Margin
28.14%
27.19%
24.93%
20.02%
Total Expenditure
223.85
207.76
184.47
81.70
Power & Fuel Cost
-
10.82
9.77
3.75
% Of Sales
-
4.51%
4.69%
4.19%
Employee Cost
-
7.85
5.82
2.11
% Of Sales
-
3.28%
2.79%
2.36%
Manufacturing Exp.
-
19.90
17.68
6.32
% Of Sales
-
8.30%
8.49%
7.06%
General & Admin Exp.
-
5.29
4.56
1.64
% Of Sales
-
2.21%
2.19%
1.83%
Selling & Distn. Exp.
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
Miscellaneous Exp.
-
0.19
0.00
0.00
% Of Sales
-
0.08%
0%
0%
EBITDA
28.46
31.93
23.88
7.87
EBITDA Margin
11.28%
13.32%
11.46%
8.79%
Other Income
1.18
0.32
0.33
0.53
Interest
3.30
3.56
4.72
2.84
Depreciation
4.96
4.68
4.09
2.10
PBT
21.38
24.01
15.39
3.45
Tax
7.72
8.37
5.45
1.10
Tax Rate
36.11%
34.86%
35.41%
8.72%
PAT
13.66
7.90
5.01
5.81
PAT before Minority Interest
10.03
15.64
9.94
11.52
Minority Interest
-3.63
-7.74
-4.93
-5.71
PAT Margin
5.41%
3.30%
2.40%
6.49%
PAT Growth
13.55%
57.68%
-13.77%
 
Unadjusted EPS
20.08
15.82
10.02
11.63

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Shareholder's Funds
36.89
28.98
23.97
Share Capital
5.00
5.00
5.00
Total Reserves
31.89
23.98
18.97
Non-Current Liabilities
13.90
15.56
18.59
Secured Loans
10.91
13.30
17.22
Unsecured Loans
0.64
0.49
0.27
Long Term Provisions
0.36
0.24
0.22
Current Liabilities
36.64
35.43
42.92
Trade Payables
19.11
8.81
9.14
Other Current Liabilities
7.08
8.09
7.71
Short Term Borrowings
6.13
16.22
23.30
Short Term Provisions
4.33
2.31
2.76
Total Liabilities
121.16
105.96
106.54
Net Block
49.49
45.28
37.26
Gross Block
74.03
65.22
53.17
Accumulated Depreciation
24.54
19.93
15.91
Non Current Assets
51.54
56.83
48.64
Capital Work in Progress
0.00
0.00
0.00
Non Current Investment
0.30
0.30
0.30
Long Term Loans & Adv.
1.75
11.25
11.08
Other Non Current Assets
0.00
0.00
0.00
Current Assets
69.62
49.13
57.90
Current Investments
0.00
0.00
0.00
Inventories
22.68
13.72
24.90
Sundry Debtors
34.21
29.51
19.72
Cash & Bank
1.31
1.95
2.94
Other Current Assets
11.42
0.65
0.56
Short Term Loans & Adv.
10.34
3.30
9.78
Net Current Assets
32.98
13.70
14.99
Total Assets
121.16
105.96
106.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
16.39
21.67
6.69
PBT
24.01
15.39
3.45
Adjustment
0.49
3.87
7.94
Changes in Working Capital
-2.19
7.49
-12.02
Cash after chg. in Working capital
22.32
26.76
-0.62
Interest Paid
0.00
0.00
0.00
Tax Paid
-5.93
-5.09
-1.85
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
9.17
Cash From Investing Activity
-8.87
-12.10
-39.51
Net Fixed Assets
-94.36
0.00
Net Investments
9.70
0.00
Others
75.79
-12.10
Cash from Financing Activity
-8.15
-10.57
35.72
Net Cash Inflow / Outflow
-0.64
-0.99
2.90
Opening Cash & Equivalents
1.95
2.94
0.04
Closing Cash & Equivalent
1.31
1.95
2.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
73.81
57.99
47.98
ROA
13.77%
9.35%
10.81%
ROE
47.50%
37.54%
48.06%
ROCE
45.87%
30.45%
22.41%
Fixed Asset Turnover
3.44
3.52
1.68
Receivable days
48.52
43.12
80.38
Inventory Days
27.72
33.84
101.49
Payable days
23.24
17.03
40.21
Cash Conversion Cycle
53.00
59.93
141.67
Total Debt/Equity
0.55
1.18
1.88
Interest Cover
7.75
4.26
5.44

News Update:


  • Apollo Pipes - Quarterly Results
    12th Aug 2019, 16:20 PM

    Read More
  • Apollo Pipes gets nod to acquire assets of Kisan Mouldings' Kamataka unit
    18th Jul 2019, 14:25 PM

    The Finance Committee of Board of Directors of the company at its meeting held on July 18, 2019, approved the same

    Read More
  • Apollo Pipes registers sales volume growth of 20% to 13,953 MTPA in Q1 FY20
    2nd Jul 2019, 11:35 AM

    The growth was fueled by contribution from the cPVC and HDPE pipe segments

    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.