Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Pipes - Plastic

Rating :
49/99

BSE: 500940 | NSE: FINPIPE

144.40
27-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  141.90
  •  145.50
  •  141.60
  •  139.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  217096
  •  311.27
  •  244.50
  •  125.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,640.14
  • 8.25
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,507.73
  • 2.87%
  • 2.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.47%
  • 3.19%
  • 26.92%
  • FII
  • DII
  • Others
  • 5.81%
  • 9.45%
  • 2.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.13
  • 5.88
  • 3.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.40
  • 11.93
  • 10.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.49
  • 15.87
  • 26.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.60
  • 19.66
  • 17.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.77
  • 3.12
  • 3.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.57
  • 12.06
  • 11.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,594.57
1,249.08
27.66%
1,005.25
1,066.06
-5.70%
1,082.95
585.55
84.95%
965.72
561.89
71.87%
Expenses
1,329.91
839.03
58.51%
763.36
719.80
6.05%
781.49
440.78
77.30%
756.21
473.65
59.66%
EBITDA
264.66
410.05
-35.46%
241.89
346.26
-30.14%
301.46
144.77
108.23%
209.51
88.24
137.43%
EBIDTM
16.60%
32.83%
24.06%
32.48%
27.84%
24.72%
21.69%
15.70%
Other Income
24.76
13.54
82.87%
19.37
18.16
6.66%
28.94
31.53
-8.21%
15.35
8.32
84.50%
Interest
8.06
1.84
338.04%
0.85
1.39
-38.85%
0.41
0.77
-46.75%
4.76
3.28
45.12%
Depreciation
21.55
19.70
9.39%
21.18
19.85
6.70%
20.61
19.34
6.57%
20.06
18.83
6.53%
PBT
635.87
402.05
58.16%
239.23
343.18
-30.29%
309.38
156.19
98.08%
200.04
74.45
168.69%
Tax
142.93
106.23
34.55%
61.10
89.56
-31.78%
74.78
37.86
97.52%
52.92
20.62
156.64%
PAT
492.94
295.82
66.64%
178.13
253.62
-29.77%
234.60
118.33
98.26%
147.12
53.83
173.30%
PATM
30.91%
23.68%
17.72%
23.79%
21.66%
20.21%
15.23%
9.58%
EPS
7.98
4.82
65.56%
2.86
4.18
-31.58%
3.76
1.98
89.90%
2.35
0.91
158.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
4,648.49
3,462.82
2,984.51
3,091.32
2,737.79
2,602.36
2,843.12
Net Sales Growth
34.25%
16.03%
-3.46%
12.91%
5.20%
-8.47%
 
Cost Of Goods Sold
2,849.07
1,900.83
1,912.27
1,892.36
1,745.63
1,585.16
1,985.55
Gross Profit
1,799.42
1,561.99
1,072.24
1,198.96
992.15
1,017.20
857.58
GP Margin
38.71%
45.11%
35.93%
38.78%
36.24%
39.09%
30.16%
Total Expenditure
3,630.97
2,473.51
2,539.80
2,487.02
2,253.86
2,039.30
2,438.69
Power & Fuel Cost
-
97.85
107.99
114.35
88.24
70.69
87.17
% Of Sales
-
2.83%
3.62%
3.70%
3.22%
2.72%
3.07%
Employee Cost
-
166.80
145.55
134.43
116.15
104.89
92.50
% Of Sales
-
4.82%
4.88%
4.35%
4.24%
4.03%
3.25%
Manufacturing Exp.
-
184.87
213.05
201.36
186.21
163.23
167.82
% Of Sales
-
5.34%
7.14%
6.51%
6.80%
6.27%
5.90%
General & Admin Exp.
-
60.99
59.53
56.92
58.13
55.97
43.66
% Of Sales
-
1.76%
1.99%
1.84%
2.12%
2.15%
1.54%
Selling & Distn. Exp.
-
47.25
49.91
67.52
39.78
52.11
46.38
% Of Sales
-
1.36%
1.67%
2.18%
1.45%
2.00%
1.63%
Miscellaneous Exp.
-
14.92
51.50
20.08
19.72
7.24
15.61
% Of Sales
-
0.43%
1.73%
0.65%
0.72%
0.28%
0.55%
EBITDA
1,017.52
989.31
444.71
604.30
483.93
563.06
404.43
EBITDA Margin
21.89%
28.57%
14.90%
19.55%
17.68%
21.64%
14.22%
Other Income
88.42
71.55
32.64
40.41
24.40
23.17
38.71
Interest
14.08
7.27
11.28
12.27
9.82
15.38
44.71
Depreciation
83.40
77.72
73.81
70.08
60.60
55.05
50.57
PBT
1,384.52
975.87
392.26
562.36
437.90
515.81
347.87
Tax
331.73
254.27
85.17
181.22
147.92
170.28
125.06
Tax Rate
23.96%
26.06%
21.71%
33.91%
33.78%
33.01%
33.59%
PAT
1,052.79
721.60
307.09
353.24
289.99
345.52
247.29
PAT before Minority Interest
1,052.79
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
PAT Margin
22.65%
20.84%
10.29%
11.43%
10.59%
13.28%
8.70%
PAT Growth
45.90%
134.98%
-13.06%
21.81%
-16.07%
39.72%
 
EPS
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
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
Total Reserves
3,014.86
1,861.87
2,452.11
2,671.03
2,190.67
1,466.41
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
13.43
26.72
20.58
13.43
11.15
11.22
Current Liabilities
936.16
691.38
514.39
491.07
459.45
586.84
Trade Payables
395.21
228.20
283.80
250.47
227.48
243.19
Other Current Liabilities
308.49
177.50
138.69
116.27
133.72
230.84
Short Term Borrowings
203.85
282.67
89.50
100.71
94.18
111.71
Short Term Provisions
28.61
3.01
2.40
23.62
4.07
1.09
Total Liabilities
4,293.88
2,891.33
3,331.66
3,506.05
2,996.71
2,385.34
Net Block
1,002.35
1,016.89
950.89
884.24
855.13
849.65
Gross Block
2,390.72
2,334.27
2,199.45
2,063.71
1,982.35
896.52
Accumulated Depreciation
1,388.37
1,317.38
1,248.56
1,179.47
1,127.22
46.87
Non Current Assets
2,306.03
1,667.03
2,280.27
2,686.00
2,267.44
1,618.31
Capital Work in Progress
8.15
7.28
90.25
90.34
21.75
6.62
Non Current Investment
1,172.28
531.55
1,135.86
1,541.16
1,207.02
685.18
Long Term Loans & Adv.
92.92
101.67
89.85
92.17
76.60
19.58
Other Non Current Assets
30.33
9.64
13.42
78.09
106.93
57.29
Current Assets
1,987.85
1,224.30
1,051.39
820.04
729.27
767.03
Current Investments
506.94
124.53
226.09
65.59
56.56
168.71
Inventories
918.82
857.82
620.47
611.55
557.40
447.22
Sundry Debtors
147.98
73.17
74.31
43.14
52.49
17.63
Cash & Bank
336.26
93.20
28.04
23.43
16.34
10.41
Other Current Assets
77.85
31.75
37.51
48.40
46.48
123.05
Short Term Loans & Adv.
54.27
43.83
64.97
27.93
6.84
28.63
Net Current Assets
1,051.69
532.92
537.00
328.97
269.82
180.19
Total Assets
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
940.98
106.29
390.97
338.41
251.74
569.00
PBT
992.06
417.82
548.47
454.25
525.13
382.83
Adjustment
17.44
59.64
27.53
33.67
40.02
51.93
Changes in Working Capital
143.29
-258.33
-8.06
-29.99
-138.24
200.51
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-876.57
49.13
-227.84
-161.91
34.56
-77.23
Net Fixed Assets
-57.32
-51.87
-135.65
-149.95
-1,100.96
Net Investments
-1,012.14
722.97
252.21
-333.07
-404.96
Others
192.89
-621.97
-344.40
321.11
1,540.48
Cash from Financing Activity
-90.30
-104.65
-163.43
-175.19
-282.41
-493.66
Net Cash Inflow / Outflow
-25.89
50.77
-0.30
1.31
3.89
-1.89
Opening Cash & Equivalents
57.29
6.52
6.82
5.51
1.61
12.30
Closing Cash & Equivalent
31.40
57.29
6.52
6.82
5.51
10.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
50.59
32.01
41.52
45.05
37.31
25.63
ROA
20.09%
9.87%
10.33%
8.92%
12.84%
10.37%
ROE
28.16%
13.46%
13.15%
11.35%
17.70%
15.55%
ROCE
35.04%
16.36%
19.66%
16.88%
25.23%
23.14%
Fixed Asset Turnover
1.47
1.32
1.45
1.40
2.08
3.57
Receivable days
11.66
9.02
6.93
6.16
4.28
2.01
Inventory Days
93.63
90.40
72.73
75.35
61.37
50.94
Payable days
59.85
35.75
38.10
38.38
40.75
36.96
Cash Conversion Cycle
45.43
63.66
41.56
43.13
24.90
15.99
Total Debt/Equity
0.06
0.14
0.03
0.04
0.04
0.13
Interest Cover
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.