Nifty
Sensex
:
:
10774.45
36601.40
68.70 (0.64%)
272.39 (0.75%)

Pipes - Plastic

Rating :
57/99

BSE: 500940 | NSE: FINPIPE

490.00
08-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  491.10
  •  498.50
  •  485.60
  •  488.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  53227
  •  261.25
  •  626.90
  •  289.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,080.05
  • 18.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,141.51
  • 2.04%
  • 3.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.47%
  • 6.93%
  • 23.63%
  • FII
  • DII
  • Others
  • 2.31%
  • 12.60%
  • 2.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.83
  • 4.54
  • 5.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.68
  • 23.15
  • 1.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.21
  • 48.91
  • 0.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.13
  • 20.97
  • 20.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.97
  • 3.20
  • 2.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.81
  • 11.04
  • 12.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
766.11
964.24
-20.55%
699.40
756.61
-7.56%
576.67
542.62
6.28%
943.81
827.85
14.01%
Expenses
662.04
817.75
-19.04%
560.97
617.68
-9.18%
494.67
417.63
18.45%
820.26
633.97
29.38%
EBITDA
104.07
146.49
-28.96%
138.43
138.93
-0.36%
82.00
124.99
-34.39%
123.55
193.88
-36.28%
EBIDTM
13.58%
15.19%
19.79%
18.36%
14.22%
23.03%
13.09%
23.42%
Other Income
0.98
12.25
-92.00%
6.73
2.16
211.57%
16.49
12.27
34.39%
5.70
13.73
-58.49%
Interest
9.03
2.36
282.63%
1.77
1.71
3.51%
0.23
2.96
-92.23%
0.87
5.24
-83.40%
Depreciation
18.88
17.67
6.85%
18.76
19.63
-4.43%
19.40
16.58
17.01%
16.77
16.19
3.58%
PBT
77.14
138.71
-44.39%
124.63
119.75
4.08%
78.86
117.72
-33.01%
111.61
158.28
-29.49%
Tax
30.07
49.54
-39.30%
34.14
45.20
-24.47%
-19.34
42.71
-
40.29
47.98
-16.03%
PAT
47.07
89.17
-47.21%
90.49
74.55
21.38%
98.20
75.01
30.92%
71.32
110.30
-35.34%
PATM
6.14%
9.25%
12.94%
9.85%
17.03%
13.82%
7.56%
13.32%
EPS
3.79
7.19
-47.29%
7.29
6.01
21.30%
7.91
6.04
30.96%
5.75
8.89
-35.32%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
2,985.99
3,091.32
2,737.79
2,602.36
2,843.12
Net Sales Growth
-3.41%
12.91%
5.20%
-8.47%
 
Cost Of Goods Sold
1,942.66
1,892.35
1,745.63
1,585.16
1,985.55
Gross Profit
1,043.33
1,198.96
992.15
1,017.20
857.58
GP Margin
34.94%
38.78%
36.24%
39.09%
30.16%
Total Expenditure
2,537.94
2,487.03
2,253.86
2,039.30
2,438.69
Power & Fuel Cost
-
114.35
88.24
70.69
87.17
% Of Sales
-
3.70%
3.22%
2.72%
3.07%
Employee Cost
-
134.43
116.15
104.89
92.50
% Of Sales
-
4.35%
4.24%
4.03%
3.25%
Manufacturing Exp.
-
201.37
186.21
163.23
167.82
% Of Sales
-
6.51%
6.80%
6.27%
5.90%
General & Admin Exp.
-
56.92
58.13
55.97
43.66
% Of Sales
-
1.84%
2.12%
2.15%
1.54%
Selling & Distn. Exp.
-
67.52
39.78
52.11
46.38
% Of Sales
-
2.18%
1.45%
2.00%
1.63%
Miscellaneous Exp.
-
20.08
19.72
7.24
15.61
% Of Sales
-
0.65%
0.72%
0.28%
0.55%
EBITDA
448.05
604.29
483.93
563.06
404.43
EBITDA Margin
15.01%
19.55%
17.68%
21.64%
14.22%
Other Income
29.90
40.41
24.40
23.17
38.71
Interest
11.90
12.27
9.82
15.38
44.71
Depreciation
73.81
70.08
60.60
55.05
50.57
PBT
392.24
562.36
437.90
515.81
347.87
Tax
85.16
181.22
147.92
170.28
125.06
Tax Rate
21.71%
33.91%
33.78%
33.01%
33.59%
PAT
307.08
353.24
289.99
345.52
247.29
PAT before Minority Interest
307.08
353.24
289.99
345.52
247.29
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.28%
11.43%
10.59%
13.28%
8.70%
PAT Growth
-12.02%
21.81%
-16.07%
39.72%
 
EPS
24.74
28.46
23.37
27.84
19.93

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,576.20
2,795.13
2,314.77
1,590.50
Share Capital
124.10
124.10
124.10
124.10
Total Reserves
2,452.10
2,671.03
2,190.67
1,466.41
Non-Current Liabilities
241.07
219.85
222.49
208.00
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
20.58
13.43
11.15
11.22
Current Liabilities
515.45
491.07
459.45
586.84
Trade Payables
283.80
250.47
227.48
243.19
Other Current Liabilities
138.69
116.27
133.72
230.84
Short Term Borrowings
90.56
100.71
94.18
111.71
Short Term Provisions
2.40
23.62
4.07
1.09
Total Liabilities
3,332.72
3,506.05
2,996.71
2,385.34
Net Block
950.89
884.24
855.13
849.65
Gross Block
2,199.44
2,063.71
1,982.35
896.52
Accumulated Depreciation
1,248.55
1,179.47
1,127.22
46.87
Non Current Assets
2,279.26
2,686.00
2,267.44
1,618.31
Capital Work in Progress
90.25
90.34
21.75
6.62
Non Current Investment
1,135.85
1,541.16
1,207.02
685.18
Long Term Loans & Adv.
38.02
92.17
76.60
19.58
Other Non Current Assets
64.26
78.09
106.93
57.29
Current Assets
1,053.45
820.04
729.27
767.03
Current Investments
226.09
65.59
56.56
168.71
Inventories
620.47
611.55
557.40
447.22
Sundry Debtors
74.31
43.14
52.49
17.63
Cash & Bank
29.10
23.43
16.34
10.41
Other Current Assets
103.48
48.40
39.64
94.42
Short Term Loans & Adv.
65.97
27.93
6.84
28.63
Net Current Assets
538.00
328.97
269.82
180.19
Total Assets
3,332.71
3,506.04
2,996.71
2,385.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
407.36
338.41
251.74
569.00
PBT
548.47
454.25
525.13
382.83
Adjustment
39.48
33.67
40.02
51.93
Changes in Working Capital
-3.61
-29.99
-138.24
200.51
Cash after chg. in Working capital
584.34
457.93
426.91
635.27
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-176.97
-119.52
-175.17
-66.27
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-235.62
-161.91
34.56
-77.23
Net Fixed Assets
-135.64
-149.95
-1,100.96
Net Investments
252.21
-333.07
-404.96
Others
-352.19
321.11
1,540.48
Cash from Financing Activity
-170.98
-175.19
-282.41
-493.66
Net Cash Inflow / Outflow
0.76
1.31
3.89
-1.89
Opening Cash & Equivalents
6.82
5.51
1.61
12.30
Closing Cash & Equivalent
7.58
6.82
5.51
10.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
207.60
225.24
186.53
128.17
ROA
10.33%
8.92%
12.84%
10.37%
ROE
13.15%
11.35%
17.70%
15.55%
ROCE
19.66%
16.88%
25.23%
23.14%
Fixed Asset Turnover
1.45
1.40
2.08
3.57
Receivable days
6.93
6.16
4.28
2.01
Inventory Days
72.73
75.35
61.37
50.94
Payable days
38.10
38.38
40.75
36.96
Cash Conversion Cycle
41.56
43.13
24.90
15.99
Total Debt/Equity
0.04
0.04
0.04
0.13
Interest Cover
44.55
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.