Nifty
Sensex
:
:
17799.10
60086.01
136.95 (0.78%)
536.11 (0.90%)

Pipes - Plastic

Rating :
61/99

BSE: 500940 | NSE: FINPIPE

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,712.53
  • 15.84
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,909.52
  • 2.32%
  • 2.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.47%
  • 3.13%
  • 24.55%
  • FII
  • DII
  • Others
  • 5.4%
  • 11.60%
  • 2.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.04
  • 11.16
  • 15.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.06
  • 16.17
  • 18.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.71
  • 29.42
  • 50.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.60
  • 17.85
  • 15.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.97
  • 2.86
  • 2.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.60
  • 11.85
  • 11.47

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
941.13
1,082.57
-13.07%
1,189.81
965.37
23.25%
1,594.57
1,249.08
27.66%
1,005.25
1,066.06
-5.70%
Expenses
1,083.80
783.06
38.41%
1,063.90
755.86
40.75%
1,329.91
839.03
58.51%
763.36
719.80
6.05%
EBITDA
-142.67
299.51
-
125.91
209.51
-39.90%
264.66
410.05
-35.46%
241.89
346.26
-30.14%
EBIDTM
-15.16%
27.67%
10.58%
21.70%
16.60%
32.83%
24.06%
32.48%
Other Income
38.83
30.89
25.70%
25.07
15.35
63.32%
24.76
13.54
82.87%
19.37
18.16
6.66%
Interest
4.31
0.41
951.22%
11.33
4.76
138.03%
8.06
1.84
338.04%
0.85
1.39
-38.85%
Depreciation
21.56
20.61
4.61%
21.34
20.06
6.38%
21.55
19.70
9.39%
21.18
19.85
6.70%
PBT
-129.71
309.38
-
118.31
200.04
-40.86%
635.87
402.05
58.16%
239.23
343.18
-30.29%
Tax
-34.98
74.78
-
17.70
52.92
-66.55%
142.93
106.23
34.55%
61.10
89.56
-31.78%
PAT
-94.73
234.60
-
100.61
147.12
-31.61%
492.94
295.82
66.64%
178.13
253.62
-29.77%
PATM
-10.07%
21.67%
8.46%
15.24%
30.91%
23.68%
17.72%
23.79%
EPS
-1.54
3.76
-
1.60
2.35
-31.91%
7.98
4.82
65.56%
2.86
4.18
-31.58%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
4,730.76
4,647.32
3,462.27
2,984.51
3,091.32
2,737.79
2,602.36
2,843.12
Net Sales Growth
8.43%
34.23%
16.01%
-3.46%
12.91%
5.20%
-8.47%
 
Cost Of Goods Sold
3,320.11
2,811.03
1,900.83
1,912.27
1,892.36
1,745.63
1,585.16
1,985.55
Gross Profit
1,410.65
1,836.29
1,561.44
1,072.24
1,198.96
992.15
1,017.20
857.58
GP Margin
29.82%
39.51%
45.10%
35.93%
38.78%
36.24%
39.09%
30.16%
Total Expenditure
4,240.97
3,623.58
2,472.96
2,539.80
2,487.02
2,253.86
2,039.30
2,438.69
Power & Fuel Cost
-
181.83
97.85
107.99
114.35
88.24
70.69
87.17
% Of Sales
-
3.91%
2.83%
3.62%
3.70%
3.22%
2.72%
3.07%
Employee Cost
-
190.84
166.80
145.55
134.43
116.15
104.89
92.50
% Of Sales
-
4.11%
4.82%
4.88%
4.35%
4.24%
4.03%
3.25%
Manufacturing Exp.
-
268.13
184.87
213.05
201.36
186.21
163.23
167.82
% Of Sales
-
5.77%
5.34%
7.14%
6.51%
6.80%
6.27%
5.90%
General & Admin Exp.
-
66.70
60.99
59.53
56.92
58.13
55.97
43.66
% Of Sales
-
1.44%
1.76%
1.99%
1.84%
2.12%
2.15%
1.54%
Selling & Distn. Exp.
-
71.96
46.69
49.91
67.52
39.78
52.11
46.38
% Of Sales
-
1.55%
1.35%
1.67%
2.18%
1.45%
2.00%
1.63%
Miscellaneous Exp.
-
33.09
14.93
51.50
20.08
19.72
7.24
15.61
% Of Sales
-
0.71%
0.43%
1.73%
0.65%
0.72%
0.28%
0.55%
EBITDA
489.79
1,023.74
989.31
444.71
604.30
483.93
563.06
404.43
EBITDA Margin
10.35%
22.03%
28.57%
14.90%
19.55%
17.68%
21.64%
14.22%
Other Income
108.03
82.23
71.55
32.64
40.41
24.40
23.17
38.71
Interest
24.55
14.09
7.27
11.28
12.27
9.82
15.38
44.71
Depreciation
85.63
83.40
77.72
73.81
70.08
60.60
55.05
50.57
PBT
863.70
1,008.48
975.87
392.26
562.36
437.90
515.81
347.87
Tax
186.75
331.74
254.27
85.17
181.22
147.92
170.28
125.06
Tax Rate
21.62%
23.96%
26.06%
21.71%
33.91%
33.78%
33.01%
33.59%
PAT
676.95
1,052.80
721.60
307.09
353.24
289.99
345.52
247.29
PAT before Minority Interest
676.95
1,052.80
721.60
307.09
353.24
289.99
345.52
247.29
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.31%
22.65%
20.84%
10.29%
11.43%
10.59%
13.28%
8.70%
PAT Growth
-27.30%
45.90%
134.98%
-13.06%
21.81%
-16.07%
39.72%
 
EPS
10.91
16.97
11.63
4.95
5.69
4.67
5.57
3.99

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
3,927.81
3,138.96
1,985.97
2,576.21
2,795.13
2,314.77
1,590.50
Share Capital
124.10
124.10
124.10
124.10
124.10
124.10
124.10
Total Reserves
3,803.71
3,014.86
1,861.87
2,452.11
2,671.03
2,190.67
1,466.41
Non-Current Liabilities
218.71
218.76
213.98
241.06
219.85
222.49
208.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
15.50
13.43
26.72
20.58
13.43
11.15
11.22
Current Liabilities
1,198.85
936.16
691.38
514.39
491.07
459.45
586.84
Trade Payables
463.08
435.79
228.20
283.80
250.47
227.48
243.19
Other Current Liabilities
436.03
267.91
177.50
138.69
116.27
133.72
230.84
Short Term Borrowings
278.03
203.85
282.67
89.50
100.71
94.18
111.71
Short Term Provisions
21.71
28.61
3.01
2.40
23.62
4.07
1.09
Total Liabilities
5,345.37
4,293.88
2,891.33
3,331.66
3,506.05
2,996.71
2,385.34
Net Block
993.23
1,002.35
1,016.89
950.89
884.24
855.13
849.65
Gross Block
2,451.40
2,390.73
2,334.27
2,199.45
2,063.71
1,982.35
896.52
Accumulated Depreciation
1,458.17
1,388.38
1,317.38
1,248.56
1,179.47
1,127.22
46.87
Non Current Assets
2,299.41
2,305.03
1,667.03
2,280.27
2,686.00
2,267.44
1,618.31
Capital Work in Progress
9.46
8.15
7.28
90.25
90.34
21.75
6.62
Non Current Investment
1,165.14
1,172.28
531.55
1,135.86
1,541.16
1,207.02
685.18
Long Term Loans & Adv.
99.06
91.92
101.67
89.85
92.17
76.60
19.58
Other Non Current Assets
32.52
30.33
9.64
13.42
78.09
106.93
57.29
Current Assets
3,045.96
1,988.85
1,224.30
1,051.39
820.04
729.27
767.03
Current Investments
1,552.52
506.94
124.53
226.09
65.59
56.56
168.71
Inventories
1,015.47
918.82
857.82
620.47
611.55
557.40
447.22
Sundry Debtors
334.46
147.98
73.17
74.31
43.14
52.49
17.63
Cash & Bank
81.04
336.26
93.20
28.04
23.43
16.34
10.41
Other Current Assets
62.47
23.58
31.75
37.51
76.33
46.48
123.05
Short Term Loans & Adv.
37.26
55.27
43.83
64.97
27.93
6.84
28.63
Net Current Assets
1,847.11
1,052.69
532.92
537.00
328.97
269.82
180.19
Total Assets
5,345.37
4,293.88
2,891.33
3,331.66
3,506.04
2,996.71
2,385.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
621.99
940.98
106.29
390.97
338.41
251.74
569.00
PBT
1,383.07
992.06
417.82
548.47
454.25
525.13
382.83
Adjustment
-349.92
8.37
59.64
27.53
33.67
40.02
51.93
Changes in Working Capital
-75.58
152.36
-258.33
-8.06
-29.99
-138.24
200.51
Cash after chg. in Working capital
957.57
1,152.79
219.13
567.94
457.93
426.91
635.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-335.58
-211.81
-112.84
-176.97
-119.52
-175.17
-66.27
Other Direct Exp. Paid
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
Cash From Investing Activity
-440.34
-876.57
49.13
-227.84
-161.91
34.56
-77.23
Net Fixed Assets
-61.99
-57.31
-51.87
-135.65
-149.95
-1,100.96
Net Investments
-1,041.09
-1,012.14
722.97
252.21
-333.07
-404.96
Others
662.74
192.88
-621.97
-344.40
321.11
1,540.48
Cash from Financing Activity
-189.50
-90.30
-104.65
-163.43
-175.19
-282.41
-493.66
Net Cash Inflow / Outflow
-7.85
-25.89
50.77
-0.30
1.31
3.89
-1.89
Opening Cash & Equivalents
31.40
57.29
6.52
6.82
5.51
1.61
12.30
Closing Cash & Equivalent
23.55
31.40
57.29
6.52
6.82
5.51
10.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
63.30
50.59
32.01
41.52
45.05
37.31
25.63
ROA
21.84%
20.09%
9.87%
10.33%
8.92%
12.84%
10.37%
ROE
29.80%
28.16%
13.46%
13.15%
11.35%
17.70%
15.55%
ROCE
37.06%
35.04%
16.36%
19.66%
16.88%
25.23%
23.14%
Fixed Asset Turnover
1.92
1.47
1.32
1.45
1.40
2.08
3.57
Receivable days
18.95
11.66
9.02
6.93
6.16
4.28
2.01
Inventory Days
75.96
93.65
90.40
72.73
75.35
61.37
50.94
Payable days
58.36
63.75
35.75
38.10
38.38
40.75
36.96
Cash Conversion Cycle
36.55
41.56
63.66
41.56
43.13
24.90
15.99
Total Debt/Equity
0.07
0.06
0.14
0.03
0.04
0.04
0.13
Interest Cover
99.26
135.23
35.77
44.56
45.61
34.53
9.33

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.