Nifty

:

24924.70

Sensex

:

82429.90

916.70 (3.82%)
2975.43 (3.74%)

Login

Nifty
Sensex

:
:

24924.70
82429.90

916.70 (3.82%)
2975.43 (3.74%)

Dutron Polymers Ltd.

Plastic Products

Rating :

N/A

BSE: 517437 | NSE: Not Listed

Watchlist

NSE BSE

142.25

06-Feb-2025

Open
High
Low
Previous Close

147.80
150.00
142.05
156.50

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

238
0.35
232.95
110.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

82.62
33.25
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

86.36
1.09%
2.89

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.83
5.98
-1.44

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.93
1.54
-1.70

PAT CAGR (%)

10 Years
5 Years
3 Years

3.78
4.46
-5.47

P:E (Median)

8 Years
5 Years
3 Years

38.86
35.80
31.10

P:BV (Average)

8 Years
5 Years
3 Years

3.84
3.86
3.34

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.04
17.91
16.23

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 27.09 29.92 -9.46% 19.54 27.30 -28.42% 33.76 36.25 -6.87% 25.78 28.02 -7.99%
Expenses 26.09 28.79 -9.38% 18.73 26.34 -28.89% 31.43 33.99 -7.53% 25.12 26.46 -5.06%
EBITDA 1.00 1.13 -11.50% 0.81 0.96 -15.62% 2.33 2.27 2.64% 0.65 1.56 -58.33%
EBIDTM 3.68% 3.76% 4.14% 3.52% 6.92% 6.25% 2.53% 5.56%
Other Income 0.11 0.09 22.22% 0.09 0.08 12.50% 0.13 0.09 44.44% 0.27 -0.08 -
Interest 0.12 0.20 -40.00% 0.16 0.26 -38.46% 0.18 0.26 -30.77% 0.12 0.28 -57.14%
Depreciation 0.29 0.28 3.57% 0.30 0.28 7.14% 0.28 0.28 0.00% 0.28 0.31 -9.68%
PBT 0.70 0.74 -5.41% 0.44 0.50 -12.00% 2.00 1.81 10.50% 0.52 0.88 -40.91%
Tax 0.18 0.22 -18.18% 0.11 0.11 0.00% 0.50 0.40 25.00% 0.40 0.18 122.22%
PAT 0.53 0.52 1.92% 0.33 0.40 -17.50% 1.50 1.41 6.38% 0.12 0.71 -83.10%
PATM 1.94% 1.72% 1.70% 1.45% 4.45% 3.89% 0.48% 2.52%
EPS 0.88 0.86 2.33% 0.56 0.66 -15.15% 2.50 2.35 6.38% 0.21 1.18 -82.20%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 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 106.17 119.24 131.91 124.55 94.38 89.18 106.36 97.03 87.08 104.08 81.88 Net Sales Growth -12.61% -9.61% 5.91% 31.97% 5.83% -16.15% 9.62% 11.43% -16.33% 27.11% Cost Of Goods Sold 91.15 99.35 112.15 107.13 78.28 72.55 89.20 81.20 72.15 88.88 67.26 Gross Profit 15.02 19.89 19.75 17.42 16.10 16.62 17.16 15.83 14.93 15.20 14.62 GP Margin 14.15% 16.68% 14.97% 13.99% 17.06% 18.64% 16.13% 16.31% 17.15% 14.60% 17.86% Total Expenditure 101.37 114.21 126.20 119.07 89.25 84.52 101.46 91.77 81.53 98.68 78.11 Power & Fuel Cost - 4.69 4.24 3.31 3.04 3.75 3.82 3.34 3.14 3.75 2.66 % Of Sales - 3.93% 3.21% 2.66% 3.22% 4.20% 3.59% 3.44% 3.61% 3.60% 3.25% Employee Cost - 7.46 6.45 5.93 5.80 5.99 5.72 4.77 4.04 0.71 0.59 % Of Sales - 6.26% 4.89% 4.76% 6.15% 6.72% 5.38% 4.92% 4.64% 0.68% 0.72% Manufacturing Exp. - 1.10 1.10 1.04 0.98 1.15 1.13 0.85 1.12 3.99 3.16 % Of Sales - 0.92% 0.83% 0.84% 1.04% 1.29% 1.06% 0.88% 1.29% 3.83% 3.86% General & Admin Exp. - 0.97 0.92 0.79 0.75 0.85 0.90 0.79 0.65 0.61 0.54 % Of Sales - 0.81% 0.70% 0.63% 0.79% 0.95% 0.85% 0.81% 0.75% 0.59% 0.66% Selling & Distn. Exp. - 0.63 1.16 0.85 0.37 0.20 0.69 0.82 0.41 0.72 3.90 % Of Sales - 0.53% 0.88% 0.68% 0.39% 0.22% 0.65% 0.85% 0.47% 0.69% 4.76% Miscellaneous Exp. - 0.01 0.17 0.02 0.01 0.01 0.01 0.01 0.02 0.02 3.90 % Of Sales - 0.01% 0.13% 0.02% 0.01% 0.01% 0.01% 0.01% 0.02% 0.02% 0.01% EBITDA 4.79 5.03 5.71 5.48 5.13 4.66 4.90 5.26 5.55 5.40 3.77 EBITDA Margin 4.51% 4.22% 4.33% 4.40% 5.44% 5.23% 4.61% 5.42% 6.37% 5.19% 4.60% Other Income 0.60 0.52 0.30 0.40 0.44 0.62 0.61 0.17 0.15 0.15 0.18 Interest 0.58 0.87 1.26 1.06 1.45 1.51 1.64 1.66 1.41 1.34 1.09 Depreciation 1.15 1.11 1.17 1.18 1.12 1.14 1.05 0.96 1.54 1.44 1.23 PBT 3.66 3.57 3.58 3.64 2.99 2.63 2.82 2.80 2.76 2.77 1.62 Tax 1.19 1.13 1.00 0.74 0.71 0.66 0.72 0.98 0.92 0.81 0.76 Tax Rate 32.51% 31.65% 27.93% 20.33% 23.75% 25.10% 25.53% 35.00% 33.33% 29.24% 31.02% PAT 2.48 2.45 2.58 2.90 2.28 1.97 2.10 1.82 1.83 1.96 1.69 PAT before Minority Interest 2.48 2.45 2.58 2.90 2.28 1.97 2.10 1.82 1.83 1.96 1.69 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 2.34% 2.05% 1.96% 2.33% 2.42% 2.21% 1.97% 1.88% 2.10% 1.88% 2.06% PAT Growth -18.42% -5.04% -11.03% 27.19% 15.74% -6.19% 15.38% -0.55% -6.63% 15.98% EPS 4.13 4.08 4.30 4.83 3.80 3.28 3.50 3.03 3.05 3.27 2.82

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 26.43 24.88 23.04 20.98 19.24 16.97 17.07 16.26 15.51 14.55 Share Capital 6.00 6.00 6.00 6.00 6.00 6.00 6.00 6.00 6.00 6.00 Total Reserves 20.43 18.88 17.04 14.98 13.24 10.97 11.07 10.26 9.51 8.55 Non-Current Liabilities 7.82 10.94 14.50 14.51 15.77 16.93 22.54 9.47 7.55 8.10 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 6.25 9.64 13.36 13.25 13.77 14.23 20.20 7.86 7.54 8.10 Long Term Provisions 0.53 0.36 0.30 0.35 1.07 1.85 1.55 1.19 0.00 0.00 Current Liabilities 2.01 3.87 4.82 3.26 3.63 4.73 8.11 12.32 12.19 11.23 Trade Payables 0.01 2.32 3.00 1.05 1.37 0.02 3.55 2.78 2.73 3.21 Other Current Liabilities 0.07 0.10 0.42 0.64 0.22 0.19 0.16 0.27 0.46 1.29 Short Term Borrowings 0.00 0.00 0.00 0.00 0.74 2.36 2.47 7.80 7.57 5.48 Short Term Provisions 1.93 1.46 1.40 1.58 1.30 2.16 1.93 1.48 1.43 1.25 Total Liabilities 36.26 39.69 42.36 38.75 38.64 38.63 47.72 38.05 35.25 33.88 Net Block 7.10 7.68 8.17 8.66 8.97 8.74 8.12 8.80 8.51 6.70 Gross Block 22.34 21.82 21.14 20.52 19.96 21.49 19.82 19.54 17.73 14.49 Accumulated Depreciation 15.24 14.13 12.97 11.86 10.99 12.75 11.70 10.74 9.23 7.78 Non Current Assets 12.98 12.64 11.50 11.31 12.08 11.68 10.78 11.21 9.15 7.33 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 2.33 2.07 1.76 0.00 0.00 Long Term Loans & Adv. 0.74 0.65 0.68 0.67 0.63 0.61 0.60 0.66 0.64 0.63 Other Non Current Assets 5.15 4.31 2.65 1.98 2.49 0.00 0.00 0.00 0.00 0.00 Current Assets 23.27 27.06 30.86 27.44 26.55 26.95 36.94 26.84 26.10 26.55 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 10.49 13.21 11.23 12.64 14.39 12.32 13.79 16.13 13.14 11.97 Sundry Debtors 11.92 11.26 18.33 11.72 10.22 13.51 22.58 9.57 12.19 13.80 Cash & Bank 0.66 1.72 1.48 3.00 0.47 0.34 0.06 0.47 0.05 0.26 Other Current Assets 0.20 0.60 0.02 0.02 1.47 0.78 0.50 0.67 0.73 0.53 Short Term Loans & Adv. 0.16 0.27 -0.20 0.06 1.14 0.35 0.11 0.66 0.73 0.53 Net Current Assets 21.26 23.18 26.04 24.17 22.93 22.22 28.82 14.52 13.91 15.32 Total Assets 36.25 39.70 42.36 38.75 38.63 38.63 47.72 38.05 35.25 33.88

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 4.95 7.94 1.50 6.26 3.19 8.22 -4.95 3.23 4.40 -0.72 PBT 3.57 3.58 3.64 2.99 2.63 2.82 2.80 2.76 2.77 1.62 Adjustment 1.71 2.30 2.10 2.67 1.80 0.60 0.96 1.91 1.44 1.22 Changes in Working Capital 0.56 3.17 -3.39 1.23 -0.36 5.70 -7.60 -0.32 1.20 -2.65 Cash after chg. in Working capital 5.84 9.05 2.35 6.90 4.08 9.12 -3.85 4.34 5.41 0.19 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.89 -1.11 -0.85 -0.64 -0.72 -0.90 -1.10 -1.11 -1.01 -0.91 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 -0.17 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.27 -0.50 -0.55 -0.73 -1.01 -1.23 -0.28 -1.83 -3.21 -0.28 Net Fixed Assets -0.52 -0.68 -0.62 -0.56 1.53 -1.67 -0.28 -1.81 -3.24 7.05 Net Investments 0.00 0.00 0.00 0.00 2.33 -0.26 -0.31 -1.76 0.00 0.00 Others 0.25 0.18 0.07 -0.17 -4.87 0.70 0.31 1.74 0.03 -7.33 Cash from Financing Activity -5.73 -7.19 -2.47 -2.99 -2.06 -6.71 4.82 -0.97 -1.40 1.03 Net Cash Inflow / Outflow -1.06 0.25 -1.53 2.54 0.12 0.28 -0.41 0.43 -0.21 0.03 Opening Cash & Equivalents 1.72 1.48 3.00 0.47 0.34 0.06 0.47 0.05 0.26 0.23 Closing Cash & Equivalent 0.66 1.72 1.48 3.00 0.47 0.34 0.06 0.47 0.05 0.26

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.) 43.73 41.15 38.08 34.65 31.75 27.97 28.13 26.79 25.54 23.94 ROA 6.44% 6.29% 7.15% 5.89% 5.09% 4.86% 4.23% 5.00% 5.67% 5.14% ROE 9.61% 10.86% 13.29% 11.45% 10.98% 12.46% 11.02% 11.68% 13.21% 11.85% ROCE 13.29% 13.72% 13.40% 13.15% 12.39% 12.22% 12.50% 13.41% 14.08% 13.41% Fixed Asset Turnover 5.40 6.14 5.98 4.66 4.30 5.15 5.81 5.44 7.52 5.06 Receivable days 35.47 40.94 44.03 42.42 48.57 61.93 51.32 39.14 39.13 44.99 Inventory Days 36.28 33.83 34.98 52.26 54.66 44.81 47.77 52.66 37.80 53.08 Payable days 4.27 8.66 6.89 5.63 3.50 6.35 12.32 12.01 10.88 17.80 Cash Conversion Cycle 67.47 66.11 72.12 89.06 99.73 100.38 86.78 79.79 66.06 80.27 Total Debt/Equity 0.24 0.39 0.58 0.64 0.76 0.99 1.34 0.97 0.99 0.95 Interest Cover 5.13 3.85 4.42 3.06 2.74 2.72 2.68 2.95 3.07 3.25

Top Investors:

investor education and protection fund (iepf)

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