Nifty
Sensex
:
:
24381.70
80025.50
-31.80 (-0.13%)
-123.38 (-0.15%)

Pipes - Plastic

Rating :
54/99

BSE: 500940 | NSE: FINPIPE

323.15
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  325.70
  •  330.40
  •  322.10
  •  327.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  759104
  •  2476.34
  •  355.90
  •  185.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,935.92
  • 42.10
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,286.22
  • 0.78%
  • 3.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.47%
  • 3.86%
  • 22.03%
  • FII
  • DII
  • Others
  • 6.9%
  • 11.91%
  • 2.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.01
  • 7.30
  • 8.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.00
  • -13.51
  • -21.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.35
  • -6.63
  • -29.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.66
  • 18.19
  • 17.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.27
  • 2.85
  • 2.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.62
  • 15.11
  • 17.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,235.42
1,141.06
8.27%
1,019.69
1,124.76
-9.34%
883.15
941.13
-6.16%
1,179.17
1,189.81
-0.89%
Expenses
1,026.49
923.63
11.14%
899.79
1,032.89
-12.89%
780.17
1,083.80
-28.02%
1,026.70
1,063.90
-3.50%
EBITDA
208.93
217.43
-3.91%
119.90
91.87
30.51%
102.98
-142.67
-
152.47
125.91
21.09%
EBIDTM
16.91%
19.06%
11.76%
8.17%
11.66%
-15.16%
12.93%
10.58%
Other Income
43.79
29.20
49.97%
35.12
27.82
26.24%
61.35
38.83
58.00%
40.26
25.07
60.59%
Interest
7.31
6.46
13.16%
7.66
5.13
49.32%
12.46
4.31
189.10%
9.02
11.33
-20.39%
Depreciation
26.68
23.80
12.10%
27.57
22.50
22.53%
27.38
21.56
26.99%
34.39
21.34
61.15%
PBT
218.73
216.37
1.09%
119.79
92.06
30.12%
124.49
-129.71
-
149.32
118.31
26.21%
Tax
63.91
63.32
0.93%
36.10
25.37
42.29%
35.39
-34.98
-
41.56
17.70
134.80%
PAT
154.82
153.05
1.16%
83.69
66.69
25.49%
89.10
-94.73
-
107.76
100.61
7.11%
PATM
12.53%
13.41%
8.21%
5.93%
10.09%
-10.07%
9.14%
8.46%
EPS
2.67
2.69
-0.74%
1.54
1.29
19.38%
1.58
-1.54
-
1.87
1.60
16.88%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
4,317.43
4,397.05
4,647.32
3,462.27
2,984.51
3,091.32
2,737.79
2,602.36
2,843.12
Net Sales Growth
-1.80%
-5.39%
34.23%
16.01%
-3.46%
12.91%
5.20%
-8.47%
 
Cost Of Goods Sold
2,737.17
3,033.70
2,811.03
1,900.83
1,912.27
1,892.36
1,745.63
1,585.16
1,985.55
Gross Profit
1,580.26
1,363.35
1,836.29
1,561.44
1,072.24
1,198.96
992.15
1,017.20
857.58
GP Margin
36.60%
31.01%
39.51%
45.10%
35.93%
38.78%
36.24%
39.09%
30.16%
Total Expenditure
3,733.15
4,104.51
3,623.58
2,472.96
2,539.80
2,487.02
2,253.86
2,039.30
2,438.69
Power & Fuel Cost
-
305.18
181.83
97.85
107.99
114.35
88.24
70.69
87.17
% Of Sales
-
6.94%
3.91%
2.83%
3.62%
3.70%
3.22%
2.72%
3.07%
Employee Cost
-
189.67
190.84
166.80
145.55
134.43
116.15
104.89
92.50
% Of Sales
-
4.31%
4.11%
4.82%
4.88%
4.35%
4.24%
4.03%
3.25%
Manufacturing Exp.
-
327.50
268.13
184.87
213.05
201.36
186.21
163.23
167.82
% Of Sales
-
7.45%
5.77%
5.34%
7.14%
6.51%
6.80%
6.27%
5.90%
General & Admin Exp.
-
84.00
66.70
60.99
59.53
56.92
58.13
55.97
43.66
% Of Sales
-
1.91%
1.44%
1.76%
1.99%
1.84%
2.12%
2.15%
1.54%
Selling & Distn. Exp.
-
99.01
71.96
46.69
49.91
67.52
39.78
52.11
46.38
% Of Sales
-
2.25%
1.55%
1.35%
1.67%
2.18%
1.45%
2.00%
1.63%
Miscellaneous Exp.
-
65.45
33.09
14.93
51.50
20.08
19.72
7.24
15.61
% Of Sales
-
1.49%
0.71%
0.43%
1.73%
0.65%
0.72%
0.28%
0.55%
EBITDA
584.28
292.54
1,023.74
989.31
444.71
604.30
483.93
563.06
404.43
EBITDA Margin
13.53%
6.65%
22.03%
28.57%
14.90%
19.55%
17.68%
21.64%
14.22%
Other Income
180.52
120.92
82.23
71.55
32.64
40.41
24.40
23.17
38.71
Interest
36.45
27.23
14.09
7.27
11.28
12.27
9.82
15.38
44.71
Depreciation
116.02
89.20
83.40
77.72
73.81
70.08
60.60
55.05
50.57
PBT
612.33
297.03
1,008.48
975.87
392.26
562.36
437.90
515.81
347.87
Tax
176.96
70.59
331.72
254.27
85.17
181.22
147.92
170.28
125.06
Tax Rate
28.90%
23.77%
23.96%
26.06%
21.71%
33.91%
33.78%
33.01%
33.59%
PAT
435.37
250.70
1,051.35
721.60
307.09
353.24
289.99
345.52
247.29
PAT before Minority Interest
435.37
250.70
1,051.35
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
0.00
PAT Margin
10.08%
5.70%
22.62%
20.84%
10.29%
11.43%
10.59%
13.28%
8.70%
PAT Growth
92.97%
-76.15%
45.70%
134.98%
-13.06%
21.81%
-16.07%
39.72%
 
EPS
7.02
4.04
16.94
11.63
4.95
5.69
4.67
5.57
3.99

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
4,903.07
3,927.81
3,138.96
1,985.97
2,576.21
2,795.13
2,314.77
1,590.50
Share Capital
123.67
124.10
124.10
124.10
124.10
124.10
124.10
124.10
Total Reserves
4,779.40
3,803.71
3,014.86
1,861.87
2,452.11
2,671.03
2,190.67
1,466.41
Non-Current Liabilities
246.01
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
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
18.12
15.50
13.43
26.72
20.58
13.43
11.15
11.22
Current Liabilities
1,135.99
1,198.85
936.16
691.38
514.39
491.07
459.45
586.84
Trade Payables
289.30
463.08
435.79
228.20
283.80
250.47
227.48
243.19
Other Current Liabilities
315.51
436.03
267.91
177.50
138.69
116.27
133.72
230.84
Short Term Borrowings
526.41
278.03
203.85
282.67
89.50
100.71
94.18
111.71
Short Term Provisions
4.77
21.71
28.61
3.01
2.40
23.62
4.07
1.09
Total Liabilities
6,285.07
5,345.37
4,293.88
2,891.33
3,331.66
3,506.05
2,996.71
2,385.34
Net Block
1,055.17
993.23
1,002.35
1,016.89
950.89
884.24
855.13
849.65
Gross Block
2,600.09
2,451.41
2,390.73
2,334.27
2,199.45
2,063.71
1,982.35
896.52
Accumulated Depreciation
1,544.92
1,458.18
1,388.38
1,317.38
1,248.56
1,179.47
1,127.22
46.87
Non Current Assets
3,392.70
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
43.82
9.46
8.15
7.28
90.25
90.34
21.75
6.62
Non Current Investment
2,179.76
1,165.14
1,172.28
531.55
1,135.86
1,541.16
1,207.02
685.18
Long Term Loans & Adv.
83.59
99.06
91.92
101.67
89.85
92.17
76.60
19.58
Other Non Current Assets
30.36
32.52
30.33
9.64
13.42
78.09
106.93
57.29
Current Assets
2,892.37
3,045.96
1,988.85
1,224.30
1,051.39
820.04
729.27
767.03
Current Investments
1,767.07
1,552.52
506.94
124.53
226.09
65.59
56.56
168.71
Inventories
673.15
1,015.47
918.82
857.82
620.47
611.55
557.40
447.22
Sundry Debtors
297.54
334.46
147.98
73.17
74.31
43.14
52.49
17.63
Cash & Bank
60.60
81.04
336.26
93.20
28.04
23.43
16.34
10.41
Other Current Assets
94.01
19.03
23.58
31.75
102.48
76.33
46.48
123.05
Short Term Loans & Adv.
77.99
43.44
55.27
43.83
64.97
27.93
6.84
28.63
Net Current Assets
1,756.38
1,847.11
1,052.69
532.92
537.00
328.97
269.82
180.19
Total Assets
6,285.07
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
301.69
621.99
940.98
106.29
390.97
338.41
251.74
569.00
PBT
321.29
1,383.07
992.06
417.82
548.47
454.25
525.13
382.83
Adjustment
-32.10
-349.92
8.37
59.64
27.53
33.67
40.02
51.93
Changes in Working Capital
80.44
-75.58
152.36
-258.33
-8.06
-29.99
-138.24
200.51
Cash after chg. in Working capital
369.63
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
0.00
Tax Paid
-67.94
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-287.74
-440.34
-876.57
49.13
-227.84
-161.91
34.56
-77.23
Net Fixed Assets
-183.04
-61.99
-57.31
-51.87
-135.65
-149.95
-1,100.96
Net Investments
-1,210.76
-1,041.09
-1,012.14
722.97
252.21
-333.07
-404.96
Others
1,106.06
662.74
192.88
-621.97
-344.40
321.11
1,540.48
Cash from Financing Activity
-28.94
-189.50
-90.30
-104.65
-163.43
-175.19
-282.41
-493.66
Net Cash Inflow / Outflow
-14.99
-7.85
-25.89
50.77
-0.30
1.31
3.89
-1.89
Opening Cash & Equivalents
23.55
31.40
57.29
6.52
6.82
5.51
1.61
12.30
Closing Cash & Equivalent
8.56
23.55
31.40
57.29
6.52
6.82
5.51
10.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
79.29
63.30
50.59
32.01
41.52
45.05
37.31
25.63
ROA
4.31%
21.81%
20.09%
9.87%
10.33%
8.92%
12.84%
10.37%
ROE
5.68%
29.75%
28.16%
13.46%
13.15%
11.35%
17.70%
15.55%
ROCE
7.23%
37.02%
35.04%
16.36%
19.66%
16.88%
25.23%
23.14%
Fixed Asset Turnover
1.74
1.92
1.47
1.32
1.45
1.40
2.08
3.57
Receivable days
26.23
18.95
11.66
9.02
6.93
6.16
4.28
2.01
Inventory Days
70.09
75.96
93.65
90.40
72.73
75.35
61.37
50.94
Payable days
45.26
58.36
63.75
35.75
38.10
38.38
40.75
36.96
Cash Conversion Cycle
51.06
36.55
41.56
63.66
41.56
43.13
24.90
15.99
Total Debt/Equity
0.11
0.07
0.06
0.14
0.03
0.04
0.04
0.13
Interest Cover
12.80
99.16
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.