Nifty
Sensex
:
:
18130.40
60812.56
-47.70 (-0.26%)
-110.94 (-0.18%)

Plastic Products - Packaging

Rating :
65/99

BSE: 500655 | NSE: GARWARPOLY

977.70
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  989.95
  •  995.00
  •  960.00
  •  982.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  399
  •  114.22
  •  1225.15
  •  242.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,271.43
  • 15.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,354.37
  • 1.02%
  • 1.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 3.24%
  • 29.12%
  • FII
  • DII
  • Others
  • 0.1%
  • 3.19%
  • 3.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.19
  • 2.50
  • 1.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 24.53
  • 8.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.69
  • 41.20
  • 15.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.69
  • 15.23
  • 8.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.60
  • 0.63
  • 0.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.43
  • 6.45
  • 5.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
305.60
169.44
80.36%
287.74
220.67
30.39%
282.65
201.80
40.06%
249.20
249.92
-0.29%
Expenses
246.55
140.39
75.62%
235.91
177.01
33.27%
212.37
178.16
19.20%
182.35
203.65
-10.46%
EBITDA
59.05
29.05
103.27%
51.83
43.66
18.71%
70.28
23.64
197.29%
66.85
46.27
44.48%
EBIDTM
19.32%
17.14%
18.01%
19.79%
24.86%
11.71%
26.83%
18.51%
Other Income
6.81
1.83
272.13%
6.28
2.19
186.76%
4.66
3.43
35.86%
2.87
3.59
-20.06%
Interest
4.39
4.58
-4.15%
4.88
4.34
12.44%
4.68
5.02
-6.77%
5.45
4.11
32.60%
Depreciation
6.67
5.60
19.11%
6.62
5.64
17.38%
5.97
5.01
19.16%
5.79
4.88
18.65%
PBT
54.80
20.70
164.73%
46.61
35.87
29.94%
64.29
17.04
277.29%
58.48
40.87
43.09%
Tax
18.97
7.09
167.56%
14.81
14.80
0.07%
21.51
5.67
279.37%
20.72
14.11
46.85%
PAT
35.83
13.61
163.26%
31.80
21.07
50.93%
42.78
11.37
276.25%
37.76
26.76
41.11%
PATM
11.72%
8.03%
11.05%
9.55%
15.14%
5.63%
15.15%
10.71%
EPS
15.42
5.86
163.14%
13.69
9.07
50.94%
18.42
4.89
276.69%
16.25
11.52
41.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,125.19
989.03
924.83
947.89
833.34
874.11
857.45
896.29
843.21
777.55
796.40
Net Sales Growth
33.66%
6.94%
-2.43%
13.75%
-4.66%
1.94%
-4.33%
6.29%
8.44%
-2.37%
 
Cost Of Goods Sold
415.72
353.78
381.94
444.60
422.69
458.44
449.17
540.50
506.71
437.57
452.47
Gross Profit
709.47
635.24
542.89
503.30
410.66
415.67
408.29
355.79
336.49
339.98
343.93
GP Margin
63.05%
64.23%
58.70%
53.10%
49.28%
47.55%
47.62%
39.70%
39.91%
43.72%
43.19%
Total Expenditure
877.18
771.02
763.18
803.83
750.05
801.32
776.40
836.61
774.33
708.69
708.55
Power & Fuel Cost
-
81.72
86.15
84.20
70.64
79.37
83.33
88.97
87.07
90.90
84.22
% Of Sales
-
8.26%
9.32%
8.88%
8.48%
9.08%
9.72%
9.93%
10.33%
11.69%
10.58%
Employee Cost
-
107.59
93.60
80.14
75.66
76.31
70.19
57.96
59.31
52.72
58.00
% Of Sales
-
10.88%
10.12%
8.45%
9.08%
8.73%
8.19%
6.47%
7.03%
6.78%
7.28%
Manufacturing Exp.
-
131.16
119.27
115.31
105.80
106.31
88.30
69.27
59.25
72.50
60.29
% Of Sales
-
13.26%
12.90%
12.16%
12.70%
12.16%
10.30%
7.73%
7.03%
9.32%
7.57%
General & Admin Exp.
-
23.41
24.57
26.41
27.09
28.74
34.52
30.17
19.25
16.18
17.02
% Of Sales
-
2.37%
2.66%
2.79%
3.25%
3.29%
4.03%
3.37%
2.28%
2.08%
2.14%
Selling & Distn. Exp.
-
50.48
34.96
34.40
31.38
31.66
31.05
30.29
23.77
22.98
21.43
% Of Sales
-
5.10%
3.78%
3.63%
3.77%
3.62%
3.62%
3.38%
2.82%
2.96%
2.69%
Miscellaneous Exp.
-
22.87
22.69
18.77
16.80
20.49
19.85
19.46
18.96
15.83
21.43
% Of Sales
-
2.31%
2.45%
1.98%
2.02%
2.34%
2.32%
2.17%
2.25%
2.04%
1.90%
EBITDA
248.01
218.01
161.65
144.06
83.29
72.79
81.05
59.68
68.88
68.86
87.85
EBITDA Margin
22.04%
22.04%
17.48%
15.20%
9.99%
8.33%
9.45%
6.66%
8.17%
8.86%
11.03%
Other Income
20.62
15.64
11.82
9.01
5.21
7.73
6.07
26.89
9.72
8.14
14.36
Interest
19.40
19.59
18.46
19.34
25.03
33.12
43.52
44.13
37.41
29.88
28.73
Depreciation
25.05
23.97
20.29
13.85
13.63
13.82
16.96
15.20
33.53
39.37
41.75
PBT
224.18
190.08
134.72
119.88
49.84
33.57
26.65
27.23
7.66
7.75
31.74
Tax
76.01
64.13
48.70
38.23
16.71
11.13
10.15
9.42
3.59
-15.02
1.10
Tax Rate
33.91%
33.74%
36.15%
31.89%
33.53%
33.15%
38.09%
34.59%
25.86%
-112.85%
3.33%
PAT
148.17
125.95
86.02
81.65
33.12
22.44
16.50
17.81
10.29
28.33
31.98
PAT before Minority Interest
148.17
125.95
86.02
81.65
33.12
22.44
16.50
17.81
10.29
28.33
31.98
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.17%
12.73%
9.30%
8.61%
3.97%
2.57%
1.92%
1.99%
1.22%
3.64%
4.02%
PAT Growth
103.50%
46.42%
5.35%
146.53%
47.59%
36.00%
-7.36%
73.08%
-63.68%
-11.41%
 
EPS
63.87
54.29
37.08
35.19
14.28
9.67
7.11
7.68
4.44
12.21
13.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,563.55
1,403.72
1,372.17
1,291.87
1,253.81
585.47
568.71
607.92
596.68
513.20
Share Capital
23.23
23.23
23.23
23.23
23.23
23.25
23.25
77.71
77.71
77.71
Total Reserves
1,540.32
1,380.49
1,348.94
1,268.64
1,230.58
562.22
545.46
530.21
518.96
435.48
Non-Current Liabilities
123.35
109.42
73.37
84.49
-37.36
80.16
97.23
101.94
99.76
77.89
Secured Loans
111.81
127.30
107.62
129.62
9.15
24.12
48.59
61.11
62.50
20.64
Unsecured Loans
0.00
3.54
5.60
7.49
9.23
10.59
12.03
12.03
12.03
12.03
Long Term Provisions
4.03
3.52
7.41
6.45
5.43
5.02
4.98
4.48
4.09
8.22
Current Liabilities
181.46
140.94
153.45
134.29
374.64
354.34
375.95
379.50
278.24
252.40
Trade Payables
86.49
65.28
82.95
63.04
48.72
44.92
44.24
41.44
31.91
25.78
Other Current Liabilities
85.06
59.62
57.99
45.45
41.58
41.80
45.38
49.71
39.72
37.14
Short Term Borrowings
0.00
5.47
4.25
16.63
273.76
254.32
276.73
279.61
197.94
179.29
Short Term Provisions
9.90
10.57
8.26
9.16
10.59
13.29
9.59
8.74
8.67
10.20
Total Liabilities
1,868.36
1,654.08
1,598.99
1,510.65
1,591.09
1,019.97
1,041.89
1,089.36
974.68
843.49
Net Block
1,329.20
1,279.28
1,238.14
1,226.09
1,230.66
647.68
649.11
561.85
554.72
524.04
Gross Block
1,410.98
1,345.82
1,285.41
1,253.48
1,244.41
1,420.69
1,407.36
1,302.77
1,262.61
1,062.11
Accumulated Depreciation
81.77
66.55
47.27
27.39
13.76
640.66
625.90
608.57
575.53
538.07
Non Current Assets
1,433.32
1,350.04
1,299.28
1,279.45
1,287.38
742.83
748.78
732.68
688.45
613.69
Capital Work in Progress
10.98
20.08
10.59
9.73
8.16
5.18
10.70
86.19
39.09
5.75
Non Current Investment
67.53
28.08
29.78
24.22
28.57
0.73
0.73
0.73
0.81
0.81
Long Term Loans & Adv.
25.60
22.60
20.77
19.40
20.00
89.24
88.24
83.90
93.83
83.09
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
435.04
304.04
299.71
231.20
303.71
277.14
293.11
356.68
286.23
229.80
Current Investments
158.42
87.71
90.41
11.61
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
124.11
104.51
85.43
94.98
112.56
136.07
137.18
148.89
96.03
117.99
Sundry Debtors
42.02
52.35
56.28
38.62
61.99
40.36
48.44
57.91
43.54
20.12
Cash & Bank
69.79
32.01
42.73
45.80
85.90
60.21
60.01
95.71
102.17
63.64
Other Current Assets
40.69
3.34
4.30
4.32
43.27
40.49
47.48
54.16
44.50
28.05
Short Term Loans & Adv.
36.57
24.11
20.56
35.86
32.64
31.02
35.43
43.42
37.12
21.51
Net Current Assets
253.58
163.10
146.26
96.91
-70.93
-77.20
-82.84
-22.82
7.99
-22.61
Total Assets
1,868.36
1,654.08
1,598.99
1,510.65
1,591.09
1,019.97
1,041.89
1,089.36
974.68
843.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
199.28
99.04
141.35
134.28
77.47
101.18
90.70
21.84
48.12
50.42
PBT
190.08
134.72
119.88
49.84
33.57
26.65
27.23
13.88
13.31
33.08
Adjustment
35.59
29.36
27.50
34.31
41.73
58.99
37.31
58.08
56.93
65.39
Changes in Working Capital
11.86
-36.92
19.38
60.91
10.19
20.71
33.74
-47.69
-20.62
-40.36
Cash after chg. in Working capital
237.54
127.16
166.76
145.05
85.49
106.35
98.28
24.26
49.63
58.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.26
-28.12
-25.41
-10.78
-8.03
-5.17
-7.57
-2.43
-1.50
-7.69
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
-125.79
-43.80
-100.55
-5.29
-12.36
-4.77
-19.84
-77.95
-41.83
-15.15
Net Fixed Assets
-56.50
-69.83
-32.78
-10.60
173.93
-7.68
-28.92
-87.06
-233.77
7.35
Net Investments
-110.16
4.39
-84.35
-7.27
-27.84
0.00
0.01
0.07
0.00
0.02
Others
40.87
21.64
16.58
12.58
-158.45
2.91
9.07
9.04
191.94
-22.52
Cash from Financing Activity
-35.80
-64.10
-48.71
-171.71
-40.09
-96.20
-106.57
49.66
32.24
-5.13
Net Cash Inflow / Outflow
37.69
-8.86
-7.90
-42.72
25.02
0.21
-35.71
-6.46
38.53
30.14
Opening Cash & Equivalents
24.84
33.70
41.60
84.32
59.30
60.01
95.71
102.17
63.64
33.50
Closing Cash & Equivalent
62.53
24.84
33.70
41.60
84.32
60.21
60.01
95.71
102.17
63.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
673.01
604.21
590.63
556.06
539.68
208.32
201.12
194.56
189.72
177.56
ROA
7.15%
5.29%
5.25%
2.14%
1.72%
1.60%
1.67%
1.00%
3.12%
3.92%
ROE
8.49%
6.20%
6.13%
2.60%
2.58%
3.47%
3.87%
2.30%
6.63%
8.13%
ROCE
12.78%
9.91%
9.32%
4.94%
5.64%
8.58%
8.26%
6.09%
5.81%
9.41%
Fixed Asset Turnover
0.72
0.70
0.75
0.67
0.69
0.64
0.70
0.69
0.70
0.79
Receivable days
17.41
21.44
18.27
21.81
20.34
17.95
20.56
20.88
14.29
10.99
Inventory Days
42.19
37.48
34.73
44.98
49.40
55.23
55.31
50.40
48.04
47.01
Payable days
36.26
36.22
34.44
28.12
22.22
21.61
19.03
17.54
15.08
13.00
Cash Conversion Cycle
23.34
22.70
18.56
38.67
47.52
51.57
56.85
53.74
47.25
45.00
Total Debt/Equity
0.10
0.12
0.11
0.13
0.25
0.65
0.79
0.76
0.60
0.49
Interest Cover
10.70
8.30
7.20
2.99
2.01
1.61
1.62
1.37
1.45
2.15

News Update:


  • Garware Hi-Tech Films bags silver at India Green Manufacturing Challenge Award 2020-21
    21st Sep 2021, 14:42 PM

    The winners of the award are the companies who have exhibited excellence in the adoption of Green Processes beyond the standards

    Read More

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.