Nifty
Sensex
:
:
22967.65
75418.04
369.85 (1.64%)
1196.98 (1.61%)

Plastic Products - Packaging

Rating :
43/99

BSE: 500135 | NSE: EPL

193.20
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  195.50
  •  195.65
  •  191.90
  •  194.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  277979
  •  538.50
  •  236.15
  •  175.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,147.90
  • 22.34
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,730.70
  • 2.23%
  • 2.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.50%
  • 1.06%
  • 13.98%
  • FII
  • DII
  • Others
  • 10.91%
  • 13.23%
  • 9.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.68
  • 6.42
  • 6.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.02
  • 2.97
  • -1.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.71
  • 3.90
  • -1.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.71
  • 26.92
  • 26.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.44
  • 3.52
  • 3.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.18
  • 10.68
  • 10.43

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
975.10
944.90
3.20%
1,001.60
948.10
5.64%
910.20
831.80
9.43%
969.30
880.20
10.12%
Expenses
791.70
795.90
-0.53%
820.60
799.50
2.64%
751.20
706.20
6.37%
814.70
747.10
9.05%
EBITDA
183.40
149.00
23.09%
181.00
148.60
21.80%
159.00
125.60
26.59%
154.60
133.10
16.15%
EBIDTM
18.81%
15.77%
18.07%
15.67%
17.47%
15.10%
15.95%
15.12%
Other Income
23.70
4.30
451.16%
9.60
6.80
41.18%
10.00
4.20
138.10%
26.80
2.20
1,118.18%
Interest
29.40
18.90
55.56%
30.60
15.70
94.90%
23.50
12.20
92.62%
20.60
11.40
80.70%
Depreciation
84.20
69.90
20.46%
83.60
66.40
25.90%
80.00
65.20
22.70%
79.00
63.10
25.20%
PBT
93.50
64.50
44.96%
76.40
73.30
4.23%
65.50
51.30
27.68%
81.80
60.80
34.54%
Tax
7.00
1.00
600.00%
25.40
24.90
2.01%
10.60
14.10
-24.82%
-2.70
10.70
-
PAT
86.50
63.50
36.22%
51.00
48.40
5.37%
54.90
37.20
47.58%
84.50
50.10
68.66%
PATM
8.87%
6.72%
5.09%
5.10%
6.03%
4.47%
8.72%
5.69%
EPS
2.70
1.97
37.06%
1.59
1.46
8.90%
1.71
1.06
61.32%
2.65
1.53
73.20%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,856.20
3,694.10
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
Net Sales Growth
6.97%
7.61%
11.04%
11.96%
2.01%
11.68%
5.28%
8.22%
-8.41%
9.23%
 
Cost Of Goods Sold
1,664.90
1,673.80
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
Gross Profit
2,191.30
2,020.30
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
GP Margin
56.83%
54.69%
55.79%
58.16%
58.06%
56.97%
57.23%
56.22%
56.59%
51.09%
51.12%
Total Expenditure
3,178.20
3,116.30
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
Power & Fuel Cost
-
98.70
81.70
74.40
72.00
71.44
65.95
68.84
63.73
69.16
64.26
% Of Sales
-
2.67%
2.38%
2.41%
2.61%
2.64%
2.72%
2.99%
3.00%
2.98%
3.02%
Employee Cost
-
689.50
650.00
606.40
531.10
500.56
433.79
405.21
374.38
356.46
330.90
% Of Sales
-
18.66%
18.93%
19.61%
19.23%
18.49%
17.90%
17.60%
17.60%
15.35%
15.56%
Manufacturing Exp.
-
396.20
351.00
297.20
264.50
264.28
238.09
226.62
217.04
213.86
200.32
% Of Sales
-
10.73%
10.22%
9.61%
9.58%
9.76%
9.82%
9.84%
10.20%
9.21%
9.42%
General & Admin Exp.
-
88.80
85.40
82.00
72.00
79.16
69.97
73.99
49.93
57.48
52.23
% Of Sales
-
2.40%
2.49%
2.65%
2.61%
2.92%
2.89%
3.21%
2.35%
2.47%
2.46%
Selling & Distn. Exp.
-
126.80
150.70
103.90
83.90
86.75
78.71
67.77
63.75
69.22
58.10
% Of Sales
-
3.43%
4.39%
3.36%
3.04%
3.20%
3.25%
2.94%
3.00%
2.98%
2.73%
Miscellaneous Exp.
-
42.50
20.30
23.20
22.30
40.81
35.91
30.08
31.37
29.78
58.10
% Of Sales
-
1.15%
0.59%
0.75%
0.81%
1.51%
1.48%
1.31%
1.47%
1.28%
1.28%
EBITDA
678.00
577.80
576.10
611.10
557.50
499.12
464.86
421.89
403.78
390.76
354.13
EBITDA Margin
17.58%
15.64%
16.78%
19.77%
20.19%
18.44%
19.18%
18.32%
18.98%
16.82%
16.65%
Other Income
70.10
42.10
12.00
14.50
13.30
28.51
26.37
35.30
23.82
20.96
22.38
Interest
104.10
67.40
40.30
42.90
55.60
61.31
55.02
58.12
60.91
79.36
81.37
Depreciation
326.80
280.50
251.40
234.60
229.80
186.11
167.07
141.48
123.16
131.79
125.76
PBT
317.20
272.00
296.40
348.10
285.40
280.21
269.14
257.59
243.53
200.57
169.37
Tax
40.30
37.30
67.50
86.80
63.80
93.19
88.91
78.69
77.57
61.05
56.91
Tax Rate
12.70%
13.77%
22.77%
26.14%
23.12%
32.90%
33.66%
28.80%
31.55%
29.62%
33.75%
PAT
276.90
226.70
214.40
240.00
207.90
187.21
172.64
189.27
165.26
140.32
107.84
PAT before Minority Interest
272.00
230.70
221.30
245.20
212.20
190.07
175.25
194.55
168.28
145.04
111.70
Minority Interest
-4.90
-4.00
-6.90
-5.20
-4.30
-2.86
-2.61
-5.28
-3.02
-4.72
-3.86
PAT Margin
7.18%
6.14%
6.25%
7.76%
7.53%
6.92%
7.12%
8.22%
7.77%
6.04%
5.07%
PAT Growth
39.01%
5.74%
-10.67%
15.44%
11.05%
8.44%
-8.79%
14.53%
17.77%
30.12%
 
EPS
8.70
7.12
6.73
7.54
6.53
5.88
5.42
5.94
5.19
4.41
3.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,989.20
1,824.50
1,698.10
1,532.60
1,387.96
1,250.59
1,038.99
964.78
782.97
705.85
Share Capital
63.60
63.20
63.10
63.10
63.06
31.45
31.43
31.42
31.42
31.41
Total Reserves
1,893.00
1,738.80
1,620.60
1,469.20
1,324.11
1,215.81
1,000.31
926.14
751.55
674.44
Non-Current Liabilities
1,151.10
999.00
975.00
462.30
545.59
516.13
659.98
592.49
671.60
660.82
Secured Loans
497.10
320.10
277.60
154.60
272.36
340.40
532.45
497.33
607.10
615.07
Unsecured Loans
-1.10
41.90
76.90
174.90
196.93
108.82
72.51
56.11
36.33
29.83
Long Term Provisions
524.40
510.60
504.70
16.70
19.89
23.59
23.30
19.40
13.27
11.33
Current Liabilities
993.80
898.30
775.00
792.30
574.02
665.66
544.97
442.68
647.30
718.40
Trade Payables
499.90
453.20
422.20
353.80
206.50
188.42
147.32
128.19
161.12
182.99
Other Current Liabilities
340.10
259.50
183.60
225.40
235.79
314.04
287.66
215.29
294.62
331.25
Short Term Borrowings
99.60
162.90
141.00
195.50
112.63
145.05
86.88
66.84
141.41
167.85
Short Term Provisions
54.20
22.70
28.20
17.60
19.10
18.15
23.11
32.36
50.15
36.32
Total Liabilities
4,137.70
3,755.40
3,481.40
2,795.80
2,512.73
2,436.68
2,249.66
2,008.09
2,109.95
2,092.62
Net Block
1,693.50
1,473.40
1,531.20
1,363.90
1,307.36
1,184.16
1,179.46
924.17
887.23
898.15
Gross Block
3,453.30
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
Accumulated Depreciation
1,759.80
1,507.70
1,265.60
1,004.10
756.36
599.18
398.44
122.85
1,665.48
1,540.33
Non Current Assets
2,484.10
2,221.20
2,135.50
1,455.50
1,421.77
1,302.74
1,285.68
1,086.43
1,078.63
1,047.60
Capital Work in Progress
178.00
146.60
27.30
35.20
41.26
41.66
19.33
57.10
88.76
35.53
Non Current Investment
4.30
7.20
14.90
16.00
16.79
13.10
15.26
30.38
45.75
45.44
Long Term Loans & Adv.
603.50
588.80
557.10
35.70
49.85
59.65
68.15
72.85
56.56
59.47
Other Non Current Assets
4.80
5.20
5.00
4.70
6.51
4.17
3.48
1.93
0.32
9.02
Current Assets
1,653.60
1,534.20
1,345.90
1,340.30
1,090.96
1,133.94
963.98
921.66
1,023.05
1,045.03
Current Investments
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
607.90
594.10
414.90
369.20
323.43
286.39
245.98
198.67
231.76
224.90
Sundry Debtors
643.00
636.70
589.10
490.30
493.40
459.04
376.62
331.22
375.76
367.51
Cash & Bank
244.40
192.70
241.40
371.50
134.40
173.45
102.84
84.42
116.41
141.60
Other Current Assets
143.30
34.20
30.70
29.60
139.73
215.06
238.54
307.35
299.12
311.02
Short Term Loans & Adv.
113.20
76.50
69.80
79.70
109.98
197.83
223.34
295.23
272.61
270.58
Net Current Assets
659.80
635.90
570.90
548.00
516.94
468.28
419.01
478.98
375.75
326.62
Total Assets
4,137.70
3,755.40
3,481.40
2,795.80
2,512.73
2,436.68
2,249.66
2,008.09
2,109.94
2,092.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
601.80
311.70
522.40
471.10
356.39
343.49
368.68
360.83
313.55
257.07
PBT
268.00
288.80
331.10
275.40
288.58
263.12
274.29
250.69
206.09
168.61
Adjustment
365.10
314.80
315.90
275.10
198.38
210.68
121.41
145.88
176.74
164.49
Changes in Working Capital
13.60
-214.30
-38.00
-4.10
-40.44
-48.75
49.41
47.52
-32.75
-26.23
Cash after chg. in Working capital
646.70
389.30
609.00
546.40
446.52
425.05
445.11
444.09
350.09
306.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.90
-77.60
-86.60
-75.30
-90.13
-81.56
-76.43
-83.26
-36.06
-49.80
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
-389.20
-264.20
-280.50
-119.00
-187.87
-155.84
-300.96
-45.53
-145.47
-212.87
Net Fixed Assets
-138.60
-322.00
-19.00
-87.18
-143.75
-60.48
-100.40
477.09
-63.91
-78.07
Net Investments
-34.70
167.60
-148.60
8.72
0.62
1.66
-0.22
70.41
279.17
-6.43
Others
-215.90
-109.80
-112.90
-40.54
-44.74
-97.02
-200.34
-593.03
-360.73
-128.37
Cash from Financing Activity
-138.30
-95.40
-319.10
-141.90
-193.91
-153.94
-76.23
-319.96
-167.82
-32.93
Net Cash Inflow / Outflow
74.30
-47.90
-77.20
210.20
-25.39
33.71
-8.51
-4.66
0.26
11.27
Opening Cash & Equivalents
186.80
236.50
311.60
90.40
115.74
82.03
68.73
73.39
74.60
63.33
Closing Cash & Equivalent
238.80
186.80
236.50
311.60
90.35
115.74
82.03
68.73
74.86
74.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
61.53
57.03
53.37
48.57
44.00
39.66
32.83
30.48
24.62
22.43
ROA
5.85%
6.12%
7.81%
7.99%
7.68%
7.48%
9.14%
8.17%
6.90%
5.24%
ROE
12.28%
12.70%
15.25%
14.54%
14.43%
15.38%
19.56%
19.44%
19.63%
13.56%
ROCE
12.80%
13.90%
16.92%
15.80%
17.21%
16.70%
18.87%
18.00%
16.48%
13.76%
Fixed Asset Turnover
1.15
1.19
1.20
1.25
1.41
1.46
1.82
1.23
0.96
0.89
Receivable days
62.97
64.95
63.72
65.01
64.21
62.34
54.10
58.50
56.65
55.63
Inventory Days
59.14
53.47
46.29
45.78
41.11
39.71
33.98
35.61
34.80
35.95
Payable days
102.33
103.23
105.73
82.52
28.24
26.10
21.88
25.77
27.17
24.93
Cash Conversion Cycle
19.78
15.19
4.28
28.27
77.09
75.95
66.20
68.34
64.27
66.65
Total Debt/Equity
0.39
0.37
0.33
0.42
0.46
0.59
0.77
0.74
1.24
1.45
Interest Cover
4.98
8.17
8.74
5.96
5.62
5.80
5.70
5.04
3.60
3.07

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.