Nifty
:
11667.85
Sensex
:
39170.55
-19.65 (-0.17%)
-45.09 (-0.11%)
Nifty
Sensex
:
:
11667.85
39170.55
-19.65 (-0.17%)
-45.09 (-0.11%)

Essel Propack Ltd.

Plastic Products

Rating :
60/99

BSE: 500135 | NSE: ESSELPACK

NSE BSE
130.15
0.15 (0.12%)
18-Jul-2019 | 10:14AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  129.20
  •  130.30
  •  129.20
  •  130.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8924
  •  11.61
  •  138.40
  •  84.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,103.42
  • 21.31
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,601.52
  • 0.96%
  • 2.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.03%
  • 11.43%
  • 10.51%
  • FII
  • DII
  • Others
  • 0.02%
  • 1.97%
  • 19.04%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.87
  • 3.11
  • 5.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.73
  • 5.02
  • 3.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.32
  • 5.94
  • -0.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.98
  • 18.74
  • 20.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.15
  • 3.02
  • 3.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.07
  • 8.55
  • 9.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
693.67
628.40
10.39%
694.43
595.05
16.70%
683.47
639.71
6.84%
635.36
583.26
8.93%
Expenses
562.10
512.07
9.77%
563.15
480.74
17.14%
558.76
507.36
10.13%
523.80
481.39
8.81%
EBITDA
131.57
116.33
13.10%
131.28
114.31
14.85%
124.71
132.35
-5.77%
111.56
101.87
9.51%
EBIDTM
18.97%
18.51%
18.90%
19.21%
18.25%
20.69%
17.56%
17.47%
Other Income
9.27
8.86
4.63%
3.30
6.72
-50.89%
5.70
4.82
18.26%
10.24
5.97
71.52%
Interest
15.62
13.66
14.35%
16.09
14.04
14.60%
15.98
13.82
15.63%
13.62
13.50
0.89%
Depreciation
49.63
42.98
15.47%
47.04
41.42
13.57%
44.99
42.46
5.96%
44.45
40.21
10.54%
PBT
78.64
68.55
14.72%
71.45
60.59
17.92%
69.44
80.89
-14.16%
63.73
54.13
17.74%
Tax
25.26
21.11
19.66%
25.63
20.18
27.01%
20.48
28.26
-27.53%
21.82
19.36
12.71%
PAT
53.38
47.44
12.52%
45.82
40.41
13.39%
48.96
52.63
-6.97%
41.91
34.77
20.53%
PATM
7.70%
7.55%
6.60%
6.79%
7.16%
8.23%
6.60%
5.96%
EPS
1.66
1.42
16.90%
1.44
1.27
13.39%
1.70
1.67
1.80%
1.31
1.09
20.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
2,706.93
2,423.88
2,302.29
2,127.50
2,322.96
2,126.62
1,831.77
1,583.71
1,408.34
1,682.21
Net Sales Growth
-
11.68%
5.28%
8.22%
-8.41%
9.23%
16.10%
15.66%
12.45%
-16.28%
 
Cost Of Goods Sold
-
1,164.81
1,036.60
1,007.89
923.52
1,136.22
1,039.54
887.33
761.92
670.22
737.72
Gross Profit
-
1,542.12
1,387.28
1,294.40
1,203.98
1,186.73
1,087.09
944.43
821.79
738.12
944.49
GP Margin
-
56.97%
57.23%
56.22%
56.59%
51.09%
51.12%
51.56%
51.89%
52.41%
56.15%
Total Expenditure
-
2,207.81
1,959.13
1,880.40
1,723.72
1,932.20
1,772.49
1,518.65
1,327.19
1,161.37
1,396.23
Power & Fuel Cost
-
71.44
65.95
68.84
63.73
69.16
64.26
56.26
51.07
42.66
42.59
% Of Sales
-
2.64%
2.72%
2.99%
3.00%
2.98%
3.02%
3.07%
3.22%
3.03%
2.53%
Employee Cost
-
500.56
433.90
405.21
374.38
356.46
330.90
282.27
237.40
209.10
311.40
% Of Sales
-
18.49%
17.90%
17.60%
17.60%
15.35%
15.56%
15.41%
14.99%
14.85%
18.51%
Manufacturing Exp.
-
264.28
238.09
226.62
217.04
213.86
200.32
163.79
162.80
145.43
166.68
% Of Sales
-
9.76%
9.82%
9.84%
10.20%
9.21%
9.42%
8.94%
10.28%
10.33%
9.91%
General & Admin Exp.
-
79.16
69.97
73.99
49.93
57.48
52.23
55.17
45.96
43.94
68.91
% Of Sales
-
2.92%
2.89%
3.21%
2.35%
2.47%
2.46%
3.01%
2.90%
3.12%
4.10%
Selling & Distn. Exp.
-
86.75
78.71
67.77
63.75
69.22
58.10
46.69
35.70
34.30
43.49
% Of Sales
-
3.20%
3.25%
2.94%
3.00%
2.98%
2.73%
2.55%
2.25%
2.44%
2.59%
Miscellaneous Exp.
-
40.81
35.91
30.08
31.37
29.78
27.15
27.14
32.34
15.73
43.49
% Of Sales
-
1.51%
1.48%
1.31%
1.47%
1.28%
1.28%
1.48%
2.04%
1.12%
1.51%
EBITDA
-
499.12
464.75
421.89
403.78
390.76
354.13
313.12
256.52
246.97
285.98
EBITDA Margin
-
18.44%
19.17%
18.32%
18.98%
16.82%
16.65%
17.09%
16.20%
17.54%
17.00%
Other Income
-
28.51
26.37
35.30
23.82
20.96
22.38
25.51
19.69
31.11
48.14
Interest
-
61.31
54.91
58.12
60.91
79.36
81.37
91.21
84.14
85.07
128.02
Depreciation
-
186.11
167.07
141.48
123.16
131.79
125.76
126.17
117.00
106.96
132.87
PBT
-
280.21
269.14
257.59
243.53
200.57
169.37
121.25
75.08
86.05
73.24
Tax
-
93.19
88.91
78.69
77.57
61.05
56.91
44.30
22.33
33.84
38.57
Tax Rate
-
32.90%
33.66%
28.80%
31.55%
29.62%
33.75%
35.16%
30.27%
41.51%
37.30%
PAT
-
187.21
172.64
189.27
165.26
140.32
107.84
78.72
48.92
44.73
58.56
PAT before Minority Interest
-
190.07
175.25
194.55
168.28
145.04
111.70
81.68
51.43
47.68
64.82
Minority Interest
-
-2.86
-2.61
-5.28
-3.02
-4.72
-3.86
-2.96
-2.51
-2.95
-6.26
PAT Margin
-
6.92%
7.12%
8.22%
7.77%
6.04%
5.07%
4.30%
3.09%
3.18%
3.48%
PAT Growth
-
8.44%
-8.79%
14.53%
17.77%
30.12%
36.99%
60.92%
9.37%
-23.62%
 
Unadjusted EPS
-
6.12
10.92
12.12
10.83
8.95
6.87
5.15
3.92
3.02
3.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,387.96
1,250.59
1,038.99
964.78
782.97
705.85
944.67
883.67
817.88
760.85
Share Capital
63.06
31.45
31.43
31.42
31.42
31.41
31.41
31.31
31.31
31.31
Total Reserves
1,324.11
1,215.81
1,000.31
926.14
751.55
674.44
913.25
852.25
786.57
729.54
Non-Current Liabilities
545.59
503.04
659.98
592.49
671.60
660.82
564.75
439.61
468.58
843.44
Secured Loans
272.36
340.40
532.45
497.33
607.10
615.07
484.19
323.58
333.60
519.50
Unsecured Loans
196.93
108.82
72.51
56.11
36.33
29.83
59.50
99.37
138.18
320.26
Long Term Provisions
19.89
23.59
23.30
19.40
13.27
11.33
22.77
25.07
5.09
0.00
Current Liabilities
574.02
691.24
544.97
442.68
647.30
718.40
654.91
762.67
589.91
197.37
Trade Payables
206.50
188.42
147.32
128.19
161.12
182.99
115.79
118.95
134.63
165.80
Other Current Liabilities
235.79
327.18
287.66
215.29
294.62
331.25
299.47
301.95
247.41
16.38
Short Term Borrowings
112.63
145.05
86.88
66.84
141.41
167.85
212.51
300.76
183.06
0.00
Short Term Provisions
19.10
30.59
23.11
32.36
50.15
36.32
27.14
41.01
24.82
15.19
Total Liabilities
2,512.73
2,449.17
2,249.66
2,008.09
2,109.95
2,092.62
2,170.36
2,093.49
1,882.90
1,809.99
Net Block
1,307.36
1,184.16
1,179.46
924.17
887.23
898.15
1,131.83
1,122.95
993.22
973.04
Gross Block
2,063.72
1,783.35
1,577.90
1,047.02
2,552.72
2,438.48
2,510.17
2,351.66
1,974.59
1,847.26
Accumulated Depreciation
756.36
599.19
398.44
122.85
1,665.48
1,540.33
1,378.35
1,228.71
981.37
874.22
Non Current Assets
1,419.46
1,315.18
1,285.68
1,086.43
1,078.63
1,047.60
1,281.15
1,267.03
1,104.31
1,078.71
Capital Work in Progress
41.26
41.66
19.33
57.10
88.76
35.53
48.50
39.43
28.35
58.01
Non Current Investment
16.79
13.10
15.26
30.38
45.75
45.44
46.37
44.64
49.88
47.66
Long Term Loans & Adv.
49.85
72.09
68.15
72.85
56.56
59.47
43.67
52.86
32.39
0.00
Other Non Current Assets
4.20
4.17
3.48
1.93
0.32
9.02
10.78
7.15
0.47
0.00
Current Assets
1,093.27
1,133.99
963.98
921.66
1,023.05
1,045.03
889.21
826.46
771.84
723.30
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
323.43
286.39
245.98
198.67
231.76
224.90
206.60
198.05
211.06
164.31
Sundry Debtors
493.40
459.04
376.62
331.22
375.76
367.51
300.24
250.07
218.19
202.11
Cash & Bank
134.40
173.58
102.84
84.42
116.41
141.60
94.30
90.61
64.07
94.38
Other Current Assets
142.04
17.28
15.20
12.12
299.12
311.02
288.08
287.74
278.52
262.50
Short Term Loans & Adv.
109.98
197.70
223.34
295.23
272.61
270.58
247.31
259.14
259.07
250.22
Net Current Assets
519.25
442.75
419.01
478.98
375.75
326.62
234.30
63.79
181.92
525.92
Total Assets
2,512.73
2,449.17
2,249.66
2,008.09
2,109.94
2,092.63
2,170.36
2,093.49
1,882.91
1,810.01

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
356.39
343.69
368.68
360.83
313.55
257.07
168.83
195.23
173.10
233.71
PBT
288.58
263.12
274.29
250.69
206.09
168.61
125.98
85.28
82.92
73.24
Adjustment
198.38
212.79
121.41
145.88
176.74
164.49
170.58
161.69
167.57
207.45
Changes in Working Capital
-40.44
-53.89
49.41
47.52
-32.75
-26.23
-90.79
-18.00
-36.87
6.44
Cash after chg. in Working capital
446.52
422.02
445.11
444.09
350.09
306.87
205.78
228.97
213.63
287.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-90.13
-78.33
-76.43
-83.26
-36.06
-49.80
-36.95
-33.73
-40.53
-53.41
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
-187.87
-155.97
-300.96
-45.53
-145.47
-212.87
-89.53
-159.25
-62.37
94.47
Net Fixed Assets
-143.75
-60.48
-100.40
477.09
-63.91
-78.07
-41.30
-129.69
-47.14
-22.84
Net Investments
0.62
1.66
-0.22
70.41
279.17
-6.43
0.00
5.06
4.81
1.03
Others
-44.74
-97.15
-200.34
-593.03
-360.73
-128.37
-48.23
-34.62
-20.04
116.28
Cash from Financing Activity
-193.91
-154.01
-76.23
-319.96
-167.82
-32.93
-106.58
-9.03
-127.08
-307.02
Net Cash Inflow / Outflow
-25.39
33.71
-8.51
-4.66
0.26
11.27
-27.28
26.95
-16.34
21.16
Opening Cash & Equivalents
115.74
82.03
68.73
73.39
74.60
63.33
90.61
60.71
77.05
81.74
Closing Cash & Equivalent
90.35
115.74
82.03
68.73
74.86
74.60
63.33
87.67
60.71
94.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
44.00
39.66
32.83
30.48
24.62
22.43
30.03
28.17
25.90
24.04
ROA
7.68%
7.46%
9.14%
8.17%
6.90%
5.24%
3.83%
2.59%
2.58%
3.43%
ROE
14.43%
15.38%
19.56%
19.44%
19.63%
13.56%
8.95%
6.07%
6.10%
8.96%
ROCE
17.21%
16.70%
18.87%
18.00%
16.48%
13.76%
11.67%
9.18%
10.37%
13.95%
Fixed Asset Turnover
1.41
1.46
1.82
1.23
0.96
0.89
0.77
0.75
0.75
0.92
Receivable days
64.21
62.34
54.10
58.50
56.65
55.63
53.32
52.45
53.25
43.08
Inventory Days
41.11
39.71
33.98
35.61
34.80
35.95
39.21
45.82
47.56
39.69
Payable days
28.24
26.10
21.88
25.77
27.17
24.93
21.17
24.04
36.74
39.16
Cash Conversion Cycle
77.09
75.95
66.20
68.34
64.27
66.65
71.37
74.22
64.07
43.62
Total Debt/Equity
0.46
0.59
0.77
0.74
1.24
1.45
1.02
1.06
1.00
1.12
Interest Cover
5.62
5.81
5.70
5.04
3.60
3.07
2.38
1.88
1.96
1.81

Annual Reports:

FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Essel Propack to raise Rs 20 crore via CP
    4th Jul 2019, 09:11 AM

    The date of issue is July 05, 2019 with a tenure of 62 days

    Read More
  • Essel Propack to raise Rs 30 crore via CP
    20th Jun 2019, 09:22 AM

    The date of issue is June 21, 2019 with a tenure of 88 days

    Read More
  • CCI gives nod for Epsilon Bidco’s proposal to buy 75% holding in Essel Propack
    4th Jun 2019, 11:31 AM

    The company had in April announced a Rs 3,211 crore deal to raise money by selling out to buyout major Blackstone

    Read More
  • Essel Propack reports 17% rise in Q4 consolidated net profit
    8th May 2019, 11:28 AM

    Total consolidated income of the company rose 10.31% at Rs 702.94 crore for quarter ended March 31, 2019

    Read More
  • Essel Propack - Quarterly Results
    7th May 2019, 16:07 PM

    Read More
  • Blackstone to purchase majority stake in Essel Propack
    23rd Apr 2019, 08:55 AM

    Blackstone will pay a purchase price of Rs 134 per share to acquire a 51% shareholding from Ashok Goel Trust

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.