Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Plastic Products - Packaging

Rating :
44/99

BSE: 500135 | NSE: EPL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,882.93
  • 26.34
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,347.43
  • 2.80%
  • 2.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.53%
  • 1.64%
  • 9.94%
  • FII
  • DII
  • Others
  • 12.13%
  • 15.77%
  • 8.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.48
  • 7.21
  • 7.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.29
  • 4.38
  • 0.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.92
  • 5.16
  • 2.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.27
  • 26.09
  • 28.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.38
  • 3.46
  • 3.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.76
  • 10.27
  • 11.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
948.10
870.10
8.96%
831.80
799.10
4.09%
880.20
810.20
8.64%
883.40
768.60
14.94%
Expenses
799.50
710.70
12.49%
706.20
654.20
7.95%
747.10
670.40
11.44%
744.70
610.10
22.06%
EBITDA
148.60
159.40
-6.78%
125.60
144.90
-13.32%
133.10
139.80
-4.79%
138.70
158.50
-12.49%
EBIDTM
15.67%
18.32%
15.10%
18.13%
15.12%
17.25%
15.70%
20.62%
Other Income
6.80
1.40
385.71%
4.20
5.30
-20.75%
2.20
3.00
-26.67%
3.10
3.20
-3.12%
Interest
15.70
9.70
61.86%
12.20
8.90
37.08%
11.40
8.60
32.56%
10.30
8.40
22.62%
Depreciation
66.40
62.20
6.75%
65.20
61.90
5.33%
63.10
60.10
4.99%
64.20
58.80
9.18%
PBT
73.30
88.90
-17.55%
51.30
79.40
-35.39%
60.80
74.10
-17.95%
67.30
94.50
-28.78%
Tax
24.90
29.70
-16.16%
14.10
18.90
-25.40%
10.70
15.50
-30.97%
8.20
22.00
-62.73%
PAT
48.40
59.20
-18.24%
37.20
60.50
-38.51%
50.10
58.60
-14.51%
59.10
72.50
-18.48%
PATM
5.10%
6.80%
4.47%
7.57%
5.69%
7.23%
6.69%
9.43%
EPS
1.46
1.60
-8.75%
1.06
1.84
-42.39%
1.54
1.80
-14.44%
1.81
2.25
-19.56%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
3,543.50
3,432.80
3,091.60
2,761.40
2,706.93
2,423.88
2,302.29
2,127.50
2,322.96
2,126.62
1,831.77
Net Sales Growth
9.10%
11.04%
11.96%
2.01%
11.68%
5.28%
8.22%
-8.41%
9.23%
16.10%
 
Cost Of Goods Sold
1,603.50
1,517.60
1,293.40
1,158.10
1,164.81
1,036.60
1,007.89
923.52
1,136.22
1,039.54
887.33
Gross Profit
1,940.00
1,915.20
1,798.20
1,603.30
1,542.12
1,387.28
1,294.40
1,203.98
1,186.73
1,087.09
944.43
GP Margin
54.75%
55.79%
58.16%
58.06%
56.97%
57.23%
56.22%
56.59%
51.09%
51.12%
51.56%
Total Expenditure
2,997.50
2,856.70
2,480.50
2,203.90
2,207.81
1,959.02
1,880.40
1,723.72
1,932.20
1,772.49
1,518.65
Power & Fuel Cost
-
81.70
74.40
72.00
71.44
65.95
68.84
63.73
69.16
64.26
56.26
% Of Sales
-
2.38%
2.41%
2.61%
2.64%
2.72%
2.99%
3.00%
2.98%
3.02%
3.07%
Employee Cost
-
650.00
606.40
531.10
500.56
433.79
405.21
374.38
356.46
330.90
282.27
% Of Sales
-
18.93%
19.61%
19.23%
18.49%
17.90%
17.60%
17.60%
15.35%
15.56%
15.41%
Manufacturing Exp.
-
351.00
297.20
264.50
264.28
238.09
226.62
217.04
213.86
200.32
163.79
% Of Sales
-
10.22%
9.61%
9.58%
9.76%
9.82%
9.84%
10.20%
9.21%
9.42%
8.94%
General & Admin Exp.
-
85.40
82.00
72.00
79.16
69.97
73.99
49.93
57.48
52.23
55.17
% Of Sales
-
2.49%
2.65%
2.61%
2.92%
2.89%
3.21%
2.35%
2.47%
2.46%
3.01%
Selling & Distn. Exp.
-
150.70
103.90
83.90
86.75
78.71
67.77
63.75
69.22
58.10
46.69
% Of Sales
-
4.39%
3.36%
3.04%
3.20%
3.25%
2.94%
3.00%
2.98%
2.73%
2.55%
Miscellaneous Exp.
-
20.30
23.20
22.30
40.81
35.91
30.08
31.37
29.78
27.15
46.69
% Of Sales
-
0.59%
0.75%
0.81%
1.51%
1.48%
1.31%
1.47%
1.28%
1.28%
1.48%
EBITDA
546.00
576.10
611.10
557.50
499.12
464.86
421.89
403.78
390.76
354.13
313.12
EBITDA Margin
15.41%
16.78%
19.77%
20.19%
18.44%
19.18%
18.32%
18.98%
16.82%
16.65%
17.09%
Other Income
16.30
12.00
14.50
13.30
28.51
26.37
35.30
23.82
20.96
22.38
25.51
Interest
49.60
40.30
42.90
55.60
61.31
55.02
58.12
60.91
79.36
81.37
91.21
Depreciation
258.90
251.40
234.60
229.80
186.11
167.07
141.48
123.16
131.79
125.76
126.17
PBT
252.70
296.40
348.10
285.40
280.21
269.14
257.59
243.53
200.57
169.37
121.25
Tax
57.90
67.50
86.80
63.80
93.19
88.91
78.69
77.57
61.05
56.91
44.30
Tax Rate
22.91%
22.77%
26.14%
23.12%
32.90%
33.66%
28.80%
31.55%
29.62%
33.75%
35.16%
PAT
194.80
222.00
240.00
207.90
187.21
172.64
189.27
165.26
140.32
107.84
78.72
PAT before Minority Interest
189.00
228.90
245.20
212.20
190.07
175.25
194.55
168.28
145.04
111.70
81.68
Minority Interest
-5.80
-6.90
-5.20
-4.30
-2.86
-2.61
-5.28
-3.02
-4.72
-3.86
-2.96
PAT Margin
5.50%
6.47%
7.76%
7.53%
6.92%
7.12%
8.22%
7.77%
6.04%
5.07%
4.30%
PAT Growth
-22.33%
-7.50%
15.44%
11.05%
8.44%
-8.79%
14.53%
17.77%
30.12%
36.99%
 
EPS
6.12
6.98
7.54
6.53
5.88
5.43
5.95
5.19
4.41
3.39
2.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,824.50
1,698.10
1,532.60
1,387.96
1,250.59
1,038.99
964.78
782.97
705.85
944.67
Share Capital
63.20
63.10
63.10
63.06
31.45
31.43
31.42
31.42
31.41
31.41
Total Reserves
1,738.60
1,620.60
1,469.20
1,324.11
1,215.81
1,000.31
926.14
751.55
674.44
913.25
Non-Current Liabilities
999.00
975.00
462.30
545.59
516.13
659.98
592.49
671.60
660.82
564.75
Secured Loans
179.30
277.60
154.60
272.36
340.40
532.45
497.33
607.10
615.07
484.19
Unsecured Loans
182.70
76.90
174.90
196.93
108.82
72.51
56.11
36.33
29.83
59.50
Long Term Provisions
510.60
504.70
16.70
19.89
23.59
23.30
19.40
13.27
11.33
22.77
Current Liabilities
899.80
775.00
792.30
574.02
665.66
544.97
442.68
647.30
718.40
654.91
Trade Payables
454.70
422.20
353.80
206.50
188.42
147.32
128.19
161.12
182.99
115.79
Other Current Liabilities
259.90
183.60
225.40
235.79
314.04
287.66
215.29
294.62
331.25
299.47
Short Term Borrowings
162.50
141.00
195.50
112.63
145.05
86.88
66.84
141.41
167.85
212.51
Short Term Provisions
22.70
28.20
17.60
19.10
18.15
23.11
32.36
50.15
36.32
27.14
Total Liabilities
3,756.90
3,481.40
2,795.80
2,512.73
2,436.68
2,249.66
2,008.09
2,109.95
2,092.62
2,170.36
Net Block
1,473.40
1,531.20
1,363.90
1,307.36
1,184.16
1,179.46
924.17
887.23
898.15
1,131.83
Gross Block
2,981.10
2,796.80
2,368.00
2,063.72
1,783.34
1,577.90
1,047.02
2,552.72
2,438.48
2,510.17
Accumulated Depreciation
1,507.70
1,265.60
1,004.10
756.36
599.18
398.44
122.85
1,665.48
1,540.33
1,378.35
Non Current Assets
2,218.10
2,135.50
1,455.50
1,421.77
1,302.74
1,285.68
1,086.43
1,078.63
1,047.60
1,281.15
Capital Work in Progress
146.60
27.30
35.20
41.26
41.66
19.33
57.10
88.76
35.53
48.50
Non Current Investment
7.20
14.90
16.00
16.79
13.10
15.26
30.38
45.75
45.44
46.37
Long Term Loans & Adv.
585.70
557.10
35.70
49.85
59.65
68.15
72.85
56.56
59.47
43.67
Other Non Current Assets
5.20
5.00
4.70
6.51
4.17
3.48
1.93
0.32
9.02
10.78
Current Assets
1,538.80
1,345.90
1,340.30
1,090.96
1,133.94
963.98
921.66
1,023.05
1,045.03
889.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
594.10
414.90
369.20
323.43
286.39
245.98
198.67
231.76
224.90
206.60
Sundry Debtors
636.70
589.10
490.30
493.40
459.04
376.62
331.22
375.76
367.51
300.24
Cash & Bank
192.70
241.40
371.50
134.40
173.45
102.84
84.42
116.41
141.60
94.30
Other Current Assets
115.30
30.70
29.60
29.75
215.06
238.54
307.35
299.12
311.02
288.08
Short Term Loans & Adv.
79.60
69.80
79.70
109.98
197.83
223.34
295.23
272.61
270.58
247.31
Net Current Assets
639.00
570.90
548.00
516.94
468.28
419.01
478.98
375.75
326.62
234.30
Total Assets
3,756.90
3,481.40
2,795.80
2,512.73
2,436.68
2,249.66
2,008.09
2,109.94
2,092.63
2,170.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
311.70
522.40
471.10
356.39
343.49
368.68
360.83
313.55
257.07
168.83
PBT
288.80
331.10
275.40
288.58
263.12
274.29
250.69
206.09
168.61
125.98
Adjustment
322.20
315.90
275.10
198.38
210.68
121.41
145.88
176.74
164.49
170.58
Changes in Working Capital
-221.70
-38.00
-4.10
-40.44
-48.75
49.41
47.52
-32.75
-26.23
-90.79
Cash after chg. in Working capital
389.30
609.00
546.40
446.52
425.05
445.11
444.09
350.09
306.87
205.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-77.60
-86.60
-75.30
-90.13
-81.56
-76.43
-83.26
-36.06
-49.80
-36.95
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
-264.20
-280.50
-119.00
-187.87
-155.84
-300.96
-45.53
-145.47
-212.87
-89.53
Net Fixed Assets
-97.60
-19.00
-87.18
-143.75
-60.48
-100.40
477.09
-63.91
-78.07
-41.30
Net Investments
1.60
-148.60
8.72
0.62
1.66
-0.22
70.41
279.17
-6.43
0.00
Others
-168.20
-112.90
-40.54
-44.74
-97.02
-200.34
-593.03
-360.73
-128.37
-48.23
Cash from Financing Activity
-95.40
-319.10
-141.90
-193.91
-153.94
-76.23
-319.96
-167.82
-32.93
-106.58
Net Cash Inflow / Outflow
-47.90
-77.20
210.20
-25.39
33.71
-8.51
-4.66
0.26
11.27
-27.28
Opening Cash & Equivalents
236.50
311.60
90.40
115.74
82.03
68.73
73.39
74.60
63.33
90.61
Closing Cash & Equivalent
186.80
236.50
311.60
90.35
115.74
82.03
68.73
74.86
74.60
63.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
57.02
53.37
48.57
44.00
39.66
32.83
30.48
24.62
22.43
30.03
ROA
6.32%
7.81%
7.99%
7.68%
7.48%
9.14%
8.17%
6.90%
5.24%
3.83%
ROE
13.13%
15.25%
14.54%
14.43%
15.38%
19.56%
19.44%
19.63%
13.56%
8.95%
ROCE
14.23%
16.92%
15.80%
17.21%
16.70%
18.87%
18.00%
16.48%
13.76%
11.67%
Fixed Asset Turnover
1.19
1.20
1.25
1.41
1.46
1.82
1.23
0.96
0.89
0.77
Receivable days
65.17
63.72
65.01
64.21
62.34
54.10
58.50
56.65
55.63
53.32
Inventory Days
53.64
46.29
45.78
41.11
39.71
33.98
35.61
34.80
35.95
39.21
Payable days
103.41
105.73
82.52
28.24
26.10
21.88
25.77
27.17
24.93
21.17
Cash Conversion Cycle
15.40
4.28
28.27
77.09
75.95
66.20
68.34
64.27
66.65
71.37
Total Debt/Equity
0.36
0.33
0.42
0.46
0.59
0.77
0.74
1.24
1.45
1.02
Interest Cover
8.35
8.74
5.96
5.62
5.80
5.70
5.04
3.60
3.07
2.38

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.