Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Plastic Products - Packaging

Rating :
45/99

BSE: 500135 | NSE: EPL

151.25
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 149.30
  • 155.70
  • 149.30
  • 150.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  337067
  •  509.02
  •  291.00
  •  147.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,777.54
  • 22.25
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,092.24
  • 1.42%
  • 2.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.91%
  • 2.04%
  • 8.65%
  • FII
  • DII
  • Others
  • 14.58%
  • 13.74%
  • 9.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.92
  • 6.07
  • 4.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.07
  • 7.69
  • 4.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.24
  • 4.86
  • 8.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.01
  • 24.76
  • 27.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.34
  • 3.59
  • 3.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.53
  • 10.34
  • 11.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
880.20
810.20
8.64%
883.40
768.60
14.94%
870.10
771.30
12.81%
799.10
741.50
7.77%
Expenses
747.10
670.40
11.44%
744.70
610.10
22.06%
710.70
605.10
17.45%
654.20
594.90
9.97%
EBITDA
133.10
139.80
-4.79%
138.70
158.50
-12.49%
159.40
166.20
-4.09%
144.90
146.60
-1.16%
EBIDTM
15.12%
17.25%
15.70%
20.62%
18.32%
21.55%
18.13%
19.77%
Other Income
2.20
3.00
-26.67%
3.10
3.20
-3.12%
1.40
3.20
-56.25%
5.30
5.10
3.92%
Interest
11.40
8.60
32.56%
10.30
8.40
22.62%
9.70
9.70
0.00%
8.90
16.20
-45.06%
Depreciation
63.10
60.10
4.99%
64.20
58.80
9.18%
62.20
57.80
7.61%
61.90
57.90
6.91%
PBT
60.80
74.10
-17.95%
67.30
94.50
-28.78%
88.90
101.90
-12.76%
79.40
61.50
29.11%
Tax
10.70
15.50
-30.97%
8.20
22.00
-62.73%
29.70
33.40
-11.08%
18.90
15.90
18.87%
PAT
50.10
58.60
-14.51%
59.10
72.50
-18.48%
59.20
68.50
-13.58%
60.50
45.60
32.68%
PATM
5.69%
7.23%
6.69%
9.43%
6.80%
8.88%
7.57%
6.15%
EPS
1.54
1.80
-14.44%
1.81
2.25
-19.56%
1.60
2.12
-24.53%
1.84
1.41
30.50%

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
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
1,583.71
Net Sales Growth
11.04%
11.96%
2.01%
11.68%
5.28%
8.22%
-8.41%
9.23%
16.10%
15.66%
 
Cost Of Goods Sold
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
761.92
Gross Profit
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
821.79
GP Margin
55.79%
58.16%
58.06%
56.97%
57.23%
56.22%
56.59%
51.09%
51.12%
51.56%
51.89%
Total Expenditure
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
1,327.19
Power & Fuel Cost
-
74.60
72.00
71.44
65.95
68.84
63.73
69.16
64.26
56.26
51.07
% Of Sales
-
2.41%
2.61%
2.64%
2.72%
2.99%
3.00%
2.98%
3.02%
3.07%
3.22%
Employee Cost
-
606.40
531.10
500.56
433.79
405.21
374.38
356.46
330.90
282.27
237.40
% Of Sales
-
19.61%
19.23%
18.49%
17.90%
17.60%
17.60%
15.35%
15.56%
15.41%
14.99%
Manufacturing Exp.
-
296.50
264.50
264.28
238.09
226.62
217.04
213.86
200.32
163.79
162.80
% Of Sales
-
9.59%
9.58%
9.76%
9.82%
9.84%
10.20%
9.21%
9.42%
8.94%
10.28%
General & Admin Exp.
-
82.00
72.00
79.16
69.97
73.99
49.93
57.48
52.23
55.17
45.96
% Of Sales
-
2.65%
2.61%
2.92%
2.89%
3.21%
2.35%
2.47%
2.46%
3.01%
2.90%
Selling & Distn. Exp.
-
103.90
83.90
86.75
78.71
67.77
63.75
69.22
58.10
46.69
35.70
% Of Sales
-
3.36%
3.04%
3.20%
3.25%
2.94%
3.00%
2.98%
2.73%
2.55%
2.25%
Miscellaneous Exp.
-
23.70
22.30
40.81
35.91
30.08
31.37
29.78
27.15
27.14
35.70
% Of Sales
-
0.77%
0.81%
1.51%
1.48%
1.31%
1.47%
1.28%
1.28%
1.48%
2.04%
EBITDA
576.10
611.10
557.50
499.12
464.86
421.89
403.78
390.76
354.13
313.12
256.52
EBITDA Margin
16.78%
19.77%
20.19%
18.44%
19.18%
18.32%
18.98%
16.82%
16.65%
17.09%
16.20%
Other Income
12.00
14.50
13.30
28.51
26.37
35.30
23.82
20.96
22.38
25.51
19.69
Interest
40.30
42.90
55.60
61.31
55.02
58.12
60.91
79.36
81.37
91.21
84.14
Depreciation
251.40
234.60
229.80
186.11
167.07
141.48
123.16
131.79
125.76
126.17
117.00
PBT
296.40
348.10
285.40
280.21
269.14
257.59
243.53
200.57
169.37
121.25
75.08
Tax
67.50
86.80
63.80
93.19
88.91
78.69
77.57
61.05
56.91
44.30
22.33
Tax Rate
22.77%
26.14%
23.12%
32.90%
33.66%
28.80%
31.55%
29.62%
33.75%
35.16%
30.27%
PAT
228.90
240.00
207.90
187.21
172.64
189.27
165.26
140.32
107.84
78.72
48.92
PAT before Minority Interest
222.00
245.20
212.20
190.07
175.25
194.55
168.28
145.04
111.70
81.68
51.43
Minority Interest
-6.90
-5.20
-4.30
-2.86
-2.61
-5.28
-3.02
-4.72
-3.86
-2.96
-2.51
PAT Margin
6.67%
7.76%
7.53%
6.92%
7.12%
8.22%
7.77%
6.04%
5.07%
4.30%
3.09%
PAT Growth
-6.65%
15.44%
11.05%
8.44%
-8.79%
14.53%
17.77%
30.12%
36.99%
60.92%
 
EPS
7.25
7.60
6.58
5.93
5.47
5.99
5.23
4.44
3.41
2.49
1.55

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
1,698.10
1,532.60
1,387.96
1,250.59
1,038.99
964.78
782.97
705.85
944.67
883.67
Share Capital
63.10
63.10
63.06
31.45
31.43
31.42
31.42
31.41
31.41
31.31
Total Reserves
1,620.60
1,469.20
1,324.11
1,215.81
1,000.31
926.14
751.55
674.44
913.25
852.25
Non-Current Liabilities
490.00
462.30
545.59
516.13
659.98
592.49
671.60
660.82
564.75
439.61
Secured Loans
276.40
154.60
272.36
340.40
532.45
497.33
607.10
615.07
484.19
323.58
Unsecured Loans
78.10
174.90
196.93
108.82
72.51
56.11
36.33
29.83
59.50
99.37
Long Term Provisions
19.70
16.70
19.89
23.59
23.30
19.40
13.27
11.33
22.77
25.07
Current Liabilities
773.10
792.30
574.02
665.66
544.97
442.68
647.30
718.40
654.91
762.67
Trade Payables
422.20
353.80
206.50
188.42
147.32
128.19
161.12
182.99
115.79
118.95
Other Current Liabilities
182.90
225.40
235.79
314.04
287.66
215.29
294.62
331.25
299.47
301.95
Short Term Borrowings
141.70
195.50
112.63
145.05
86.88
66.84
141.41
167.85
212.51
300.76
Short Term Provisions
26.30
17.60
19.10
18.15
23.11
32.36
50.15
36.32
27.14
41.01
Total Liabilities
2,994.50
2,795.80
2,512.73
2,436.68
2,249.66
2,008.09
2,109.95
2,092.62
2,170.36
2,093.49
Net Block
1,531.20
1,363.90
1,307.36
1,184.16
1,179.46
924.17
887.23
898.15
1,131.83
1,122.95
Gross Block
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
2,351.66
Accumulated Depreciation
1,265.60
1,004.10
756.36
599.18
398.44
122.85
1,665.48
1,540.33
1,378.35
1,228.71
Non Current Assets
1,650.50
1,455.50
1,421.77
1,302.74
1,285.68
1,086.43
1,078.63
1,047.60
1,281.15
1,267.03
Capital Work in Progress
27.30
35.20
41.26
41.66
19.33
57.10
88.76
35.53
48.50
39.43
Non Current Investment
14.90
16.00
16.79
13.10
15.26
30.38
45.75
45.44
46.37
44.64
Long Term Loans & Adv.
72.10
35.70
49.85
59.65
68.15
72.85
56.56
59.47
43.67
52.86
Other Non Current Assets
5.00
4.70
6.51
4.17
3.48
1.93
0.32
9.02
10.78
7.15
Current Assets
1,344.00
1,340.30
1,090.96
1,133.94
963.98
921.66
1,023.05
1,045.03
889.21
826.46
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
414.90
369.20
323.43
286.39
245.98
198.67
231.76
224.90
206.60
198.05
Sundry Debtors
589.10
490.30
493.40
459.04
376.62
331.22
375.76
367.51
300.24
250.07
Cash & Bank
241.40
371.50
134.40
173.45
102.84
84.42
116.41
141.60
94.30
90.61
Other Current Assets
98.60
29.60
29.75
17.23
238.54
307.35
299.12
311.02
288.08
287.74
Short Term Loans & Adv.
67.90
79.70
109.98
197.83
223.34
295.23
272.61
270.58
247.31
259.14
Net Current Assets
570.90
548.00
516.94
468.28
419.01
478.98
375.75
326.62
234.30
63.79
Total Assets
2,994.50
2,795.80
2,512.73
2,436.68
2,249.66
2,008.09
2,109.94
2,092.63
2,170.36
2,093.49

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
522.40
471.10
356.39
343.49
368.68
360.83
313.55
257.07
168.83
195.23
PBT
331.10
275.40
288.58
263.12
274.29
250.69
206.09
168.61
125.98
85.28
Adjustment
315.90
275.10
198.38
210.68
121.41
145.88
176.74
164.49
170.58
161.69
Changes in Working Capital
-38.00
-4.10
-40.44
-48.75
49.41
47.52
-32.75
-26.23
-90.79
-18.00
Cash after chg. in Working capital
609.00
546.40
446.52
425.05
445.11
444.09
350.09
306.87
205.78
228.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-86.60
-75.30
-90.13
-81.56
-76.43
-83.26
-36.06
-49.80
-36.95
-33.73
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
-280.50
-119.00
-187.87
-155.84
-300.96
-45.53
-145.47
-212.87
-89.53
-159.25
Net Fixed Assets
-19.10
-87.18
-143.75
-60.48
-100.40
477.09
-63.91
-78.07
-41.30
-129.69
Net Investments
-148.60
8.72
0.62
1.66
-0.22
70.41
279.17
-6.43
0.00
5.06
Others
-112.80
-40.54
-44.74
-97.02
-200.34
-593.03
-360.73
-128.37
-48.23
-34.62
Cash from Financing Activity
-319.10
-141.90
-193.91
-153.94
-76.23
-319.96
-167.82
-32.93
-106.58
-9.03
Net Cash Inflow / Outflow
-77.20
210.20
-25.39
33.71
-8.51
-4.66
0.26
11.27
-27.28
26.95
Opening Cash & Equivalents
311.60
90.40
115.74
82.03
68.73
73.39
74.60
63.33
90.61
60.71
Closing Cash & Equivalent
236.50
311.60
90.35
115.74
82.03
68.73
74.86
74.60
63.33
87.67

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.)
53.37
48.57
44.00
39.66
32.83
30.48
24.62
22.43
30.03
28.17
ROA
8.47%
7.99%
7.68%
7.48%
9.14%
8.17%
6.90%
5.24%
3.83%
2.59%
ROE
15.25%
14.54%
14.43%
15.38%
19.56%
19.44%
19.63%
13.56%
8.95%
6.07%
ROCE
16.92%
15.80%
17.21%
16.70%
18.87%
18.00%
16.48%
13.76%
11.67%
9.18%
Fixed Asset Turnover
1.20
1.25
1.41
1.46
1.82
1.23
0.96
0.89
0.77
0.75
Receivable days
63.72
65.01
64.21
62.34
54.10
58.50
56.65
55.63
53.32
52.45
Inventory Days
46.29
45.78
41.11
39.71
33.98
35.61
34.80
35.95
39.21
45.82
Payable days
105.73
82.52
28.24
26.10
21.88
25.77
27.17
24.93
21.17
24.04
Cash Conversion Cycle
4.28
28.27
77.09
75.95
66.20
68.34
64.27
66.65
71.37
74.22
Total Debt/Equity
0.33
0.42
0.46
0.59
0.77
0.74
1.24
1.45
1.02
1.06
Interest Cover
8.74
5.96
5.62
5.80
5.70
5.04
3.60
3.07
2.38
1.88

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.