Nifty
Sensex
:
:
14529.15
49099.99
-568.20 (-3.76%)
-1939.32 (-3.80%)

Plastic Products - Packaging

Rating :
66/99

BSE: 500655 | NSE: GARWARPOLY

621.40
26-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  635.00
  •  657.70
  •  620.00
  •  649.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  528
  •  225.23
  •  775.00
  •  132.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,443.66
  • 12.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,574.06
  • 1.61%
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 3.90%
  • 28.61%
  • FII
  • DII
  • Others
  • 0.01%
  • 3.69%
  • 3.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.26
  • 1.52
  • 3.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.52
  • 14.81
  • 14.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.69
  • 39.13
  • 37.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.24
  • 15.34
  • 8.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 0.53
  • 0.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.05
  • 6.07
  • 5.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
282.65
201.80
40.06%
249.20
249.92
-0.29%
169.44
252.44
-32.88%
220.67
223.68
-1.35%
Expenses
212.37
178.16
19.20%
182.35
203.65
-10.46%
140.41
204.36
-31.29%
177.01
195.52
-9.47%
EBITDA
70.28
23.64
197.29%
66.85
46.27
44.48%
29.03
48.08
-39.62%
43.66
28.16
55.04%
EBIDTM
24.86%
11.71%
26.83%
18.51%
17.13%
19.05%
19.79%
12.59%
Other Income
4.66
3.43
35.86%
2.87
3.59
-20.06%
1.83
2.61
-29.89%
2.19
2.87
-23.69%
Interest
4.68
5.02
-6.77%
5.45
4.11
32.60%
4.58
4.99
-8.22%
4.34
4.55
-4.62%
Depreciation
5.97
5.01
19.16%
5.79
4.88
18.65%
5.60
4.76
17.65%
5.64
3.45
63.48%
PBT
64.29
17.04
277.29%
58.48
40.87
43.09%
20.68
40.94
-49.49%
35.87
23.03
55.75%
Tax
21.51
5.67
279.37%
20.72
14.11
46.85%
7.09
14.12
-49.79%
14.80
5.94
149.16%
PAT
42.78
11.37
276.25%
37.76
26.76
41.11%
13.59
26.82
-49.33%
21.07
17.09
23.29%
PATM
15.14%
5.63%
15.15%
10.71%
8.02%
10.62%
9.55%
7.64%
EPS
18.42
4.89
276.69%
16.25
11.52
41.06%
5.86
11.55
-49.26%
9.07
7.36
23.23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
921.96
924.83
947.89
833.34
874.11
857.45
896.29
843.21
777.55
796.40
901.35
Net Sales Growth
-0.63%
-2.43%
13.75%
-4.66%
1.94%
-4.33%
6.29%
8.44%
-2.37%
-11.64%
 
Cost Of Goods Sold
322.05
381.94
444.60
422.69
458.44
449.17
540.50
506.71
437.57
452.47
366.30
Gross Profit
599.91
542.89
503.30
410.66
415.67
408.29
355.79
336.49
339.98
343.93
535.05
GP Margin
65.07%
58.70%
53.10%
49.28%
47.55%
47.62%
39.70%
39.91%
43.72%
43.19%
59.36%
Total Expenditure
712.14
763.18
803.83
750.05
801.32
776.40
836.61
774.33
708.69
708.55
616.01
Power & Fuel Cost
-
86.15
84.20
70.64
79.37
83.33
88.97
87.07
90.90
84.22
65.80
% Of Sales
-
9.32%
8.88%
8.48%
9.08%
9.72%
9.93%
10.33%
11.69%
10.58%
7.30%
Employee Cost
-
93.60
80.14
75.66
76.31
70.19
57.96
59.31
52.72
58.00
53.07
% Of Sales
-
10.12%
8.45%
9.08%
8.73%
8.19%
6.47%
7.03%
6.78%
7.28%
5.89%
Manufacturing Exp.
-
119.27
115.31
105.80
106.31
88.30
69.27
59.25
72.50
60.29
77.50
% Of Sales
-
12.90%
12.16%
12.70%
12.16%
10.30%
7.73%
7.03%
9.32%
7.57%
8.60%
General & Admin Exp.
-
24.57
26.41
27.09
28.74
34.52
30.17
19.25
16.18
17.02
16.43
% Of Sales
-
2.66%
2.79%
3.25%
3.29%
4.03%
3.37%
2.28%
2.08%
2.14%
1.82%
Selling & Distn. Exp.
-
34.96
34.40
31.38
31.66
31.05
30.29
23.77
22.98
21.43
23.08
% Of Sales
-
3.78%
3.63%
3.77%
3.62%
3.62%
3.38%
2.82%
2.96%
2.69%
2.56%
Miscellaneous Exp.
-
22.69
18.77
16.80
20.49
19.85
19.46
18.96
15.83
15.12
23.08
% Of Sales
-
2.45%
1.98%
2.02%
2.34%
2.32%
2.17%
2.25%
2.04%
1.90%
1.53%
EBITDA
209.82
161.65
144.06
83.29
72.79
81.05
59.68
68.88
68.86
87.85
285.34
EBITDA Margin
22.76%
17.48%
15.20%
9.99%
8.33%
9.45%
6.66%
8.17%
8.86%
11.03%
31.66%
Other Income
11.55
11.82
9.01
5.21
7.73
6.07
26.89
9.72
8.14
14.36
10.10
Interest
19.05
18.46
19.34
25.03
33.12
43.52
44.13
37.41
29.88
28.73
25.00
Depreciation
23.00
20.29
13.85
13.63
13.82
16.96
15.20
33.53
39.37
41.75
39.67
PBT
179.32
134.72
119.88
49.84
33.57
26.65
27.23
7.66
7.75
31.74
230.78
Tax
64.12
48.70
38.23
16.71
11.13
10.15
9.42
3.59
-15.02
1.10
22.95
Tax Rate
35.76%
36.15%
31.89%
33.53%
33.15%
38.09%
34.59%
25.86%
-112.85%
3.33%
10.70%
PAT
115.20
86.02
81.65
33.12
22.44
16.50
17.81
10.29
28.33
31.98
191.47
PAT before Minority Interest
115.20
86.02
81.65
33.12
22.44
16.50
17.81
10.29
28.33
31.98
191.47
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
12.50%
9.30%
8.61%
3.97%
2.57%
1.92%
1.99%
1.22%
3.64%
4.02%
21.24%
PAT Growth
40.42%
5.35%
146.53%
47.59%
36.00%
-7.36%
73.08%
-63.68%
-11.41%
-83.30%
 
EPS
49.66
37.08
35.19
14.28
9.67
7.11
7.68
4.44
12.21
13.78
82.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,403.72
1,372.17
1,291.87
1,253.81
585.47
568.71
607.92
596.68
513.20
485.05
Share Capital
23.23
23.23
23.23
23.23
23.25
23.25
77.71
77.71
77.71
66.98
Total Reserves
1,380.49
1,348.94
1,268.64
1,230.58
562.22
545.46
530.21
518.96
435.48
407.34
Non-Current Liabilities
109.42
73.37
84.49
-37.36
80.16
97.23
101.94
99.76
77.89
71.67
Secured Loans
127.30
107.62
129.62
9.15
24.12
48.59
61.11
62.50
20.64
9.98
Unsecured Loans
3.54
5.60
7.49
9.23
10.59
12.03
12.03
12.03
12.03
12.03
Long Term Provisions
3.52
7.41
6.45
5.43
5.02
4.98
4.48
4.09
8.22
7.67
Current Liabilities
140.94
153.45
134.29
374.64
354.34
375.95
379.50
278.24
252.40
233.25
Trade Payables
66.05
82.95
63.04
48.72
44.92
44.24
41.44
31.91
25.78
27.25
Other Current Liabilities
59.37
57.99
45.45
41.58
41.80
45.38
49.71
39.72
37.14
92.50
Short Term Borrowings
5.47
4.25
16.63
273.76
254.32
276.73
279.61
197.94
179.29
85.76
Short Term Provisions
10.04
8.26
9.16
10.59
13.29
9.59
8.74
8.67
10.20
27.76
Total Liabilities
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
789.97
Net Block
1,279.28
1,238.14
1,226.09
1,230.66
647.68
649.11
561.85
554.72
524.04
539.27
Gross Block
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
1,066.41
Accumulated Depreciation
66.55
47.27
27.39
13.76
640.66
625.90
608.57
575.53
538.07
527.14
Non Current Assets
1,350.04
1,299.28
1,279.45
1,287.38
742.83
748.78
732.68
688.45
613.69
605.00
Capital Work in Progress
20.08
10.59
9.73
8.16
5.18
10.70
86.19
39.09
5.75
8.73
Non Current Investment
28.08
29.78
24.22
28.57
0.73
0.73
0.73
0.81
0.81
0.82
Long Term Loans & Adv.
22.60
20.77
19.40
20.00
89.24
88.24
83.90
93.83
83.09
56.18
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
304.04
299.71
231.20
303.71
277.14
293.11
356.68
286.23
229.80
184.98
Current Investments
87.71
90.41
11.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
104.51
85.43
94.98
112.56
136.07
137.18
148.89
96.03
117.99
97.26
Sundry Debtors
52.35
56.28
38.62
61.99
40.36
48.44
57.91
43.54
20.12
30.19
Cash & Bank
32.01
42.73
45.80
85.90
60.21
60.01
95.71
102.17
63.64
33.50
Other Current Assets
27.45
4.30
4.32
10.63
40.49
47.48
54.16
44.50
28.05
24.03
Short Term Loans & Adv.
24.11
20.56
35.86
32.64
31.02
35.43
43.42
37.12
21.51
20.19
Net Current Assets
163.10
146.26
96.91
-70.93
-77.20
-82.84
-22.82
7.99
-22.61
-48.28
Total Assets
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
789.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
99.04
141.35
134.28
77.47
101.18
90.70
21.84
48.12
50.42
245.23
PBT
134.72
119.88
49.84
33.57
26.65
27.23
13.88
13.31
33.08
230.78
Adjustment
29.36
27.50
34.31
41.73
58.99
37.31
58.08
56.93
65.39
60.55
Changes in Working Capital
-36.92
19.38
60.91
10.19
20.71
33.74
-47.69
-20.62
-40.36
-4.00
Cash after chg. in Working capital
127.16
166.76
145.05
85.49
106.35
98.28
24.26
49.63
58.11
287.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.12
-25.41
-10.78
-8.03
-5.17
-7.57
-2.43
-1.50
-7.69
-42.11
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
-43.80
-100.55
-5.29
-12.36
-4.77
-19.84
-77.95
-41.83
-15.15
-70.21
Net Fixed Assets
-69.83
-32.78
-10.60
173.93
-7.68
-28.92
-87.06
-233.77
7.35
-207.03
Net Investments
4.39
-84.35
-7.27
-27.84
0.00
0.01
0.07
0.00
0.02
35.94
Others
21.64
16.58
12.58
-158.45
2.91
9.07
9.04
191.94
-22.52
100.88
Cash from Financing Activity
-64.10
-48.71
-171.71
-40.09
-96.20
-106.57
49.66
32.24
-5.13
-167.54
Net Cash Inflow / Outflow
-8.86
-7.90
-42.72
25.02
0.21
-35.71
-6.46
38.53
30.14
7.48
Opening Cash & Equivalents
33.70
41.60
84.32
59.30
60.01
95.71
102.17
63.64
33.50
15.22
Closing Cash & Equivalent
24.84
33.70
41.60
84.32
60.21
60.01
95.71
102.17
63.64
33.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
604.21
590.63
556.06
539.68
208.32
201.12
194.56
189.72
177.56
298.71
ROA
5.29%
5.25%
2.14%
1.72%
1.60%
1.67%
1.00%
3.12%
3.92%
26.88%
ROE
6.20%
6.13%
2.60%
2.58%
3.47%
3.87%
2.30%
6.63%
8.13%
70.23%
ROCE
9.91%
9.32%
4.94%
5.64%
8.58%
8.26%
6.09%
5.81%
9.41%
41.71%
Fixed Asset Turnover
0.70
0.75
0.67
0.69
0.64
0.70
0.69
0.70
0.79
0.98
Receivable days
21.44
18.27
21.81
20.34
17.95
20.56
20.88
14.29
10.99
25.90
Inventory Days
37.48
34.73
44.98
49.40
55.23
55.31
50.40
48.04
47.01
29.54
Payable days
36.41
34.44
28.12
22.22
21.61
19.03
17.54
15.08
13.00
11.80
Cash Conversion Cycle
22.51
18.56
38.67
47.52
51.57
56.85
53.74
47.25
45.00
43.63
Total Debt/Equity
0.12
0.11
0.13
0.25
0.65
0.79
0.76
0.60
0.49
0.42
Interest Cover
8.30
7.20
2.99
2.01
1.61
1.62
1.37
1.45
2.15
9.58

News Update:


  • Garware Polyester becomes first PPF manufacturer in India
    17th Dec 2020, 14:43 PM

    Paint Protection Film is designed to give automobile paint coatings the highest level of protection and impact resistance

    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.