Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Plastic Products - Packaging

Rating :
68/99

BSE: 500655 | NSE: GARWARPOLY

311.45
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  315.00
  •  322.80
  •  309.05
  •  315.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  316
  •  64.30
  •  330.00
  •  132.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 723.57
  • 8.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 833.35
  • 3.21%
  • 0.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 3.87%
  • 28.90%
  • FII
  • DII
  • Others
  • 0%
  • 3.69%
  • 2.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.32
  • 1.13
  • 2.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.30
  • 18.89
  • 14.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.69
  • 35.60
  • 53.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.23
  • 15.61
  • 9.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 0.52
  • 0.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.95
  • 6.09
  • 5.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
249.20
249.92
-0.29%
169.44
252.44
-32.88%
220.67
223.68
-1.35%
201.80
233.59
-13.61%
Expenses
182.35
203.65
-10.46%
140.41
204.36
-31.29%
177.01
195.52
-9.47%
178.16
205.75
-13.41%
EBITDA
66.85
46.27
44.48%
29.03
48.08
-39.62%
43.66
28.16
55.04%
23.64
27.84
-15.09%
EBIDTM
26.83%
18.51%
17.13%
19.05%
19.79%
12.59%
11.71%
11.92%
Other Income
2.87
3.59
-20.06%
1.83
2.61
-29.89%
2.19
2.87
-23.69%
3.43
2.61
31.42%
Interest
5.45
4.11
32.60%
4.58
4.99
-8.22%
4.34
4.55
-4.62%
5.02
5.16
-2.71%
Depreciation
5.79
4.88
18.65%
5.60
4.76
17.65%
5.64
3.45
63.48%
5.01
3.53
41.93%
PBT
58.48
40.87
43.09%
20.68
40.94
-49.49%
35.87
23.03
55.75%
17.04
21.76
-21.69%
Tax
20.72
14.11
46.85%
7.09
14.12
-49.79%
14.80
5.94
149.16%
5.67
7.32
-22.54%
PAT
37.76
26.76
41.11%
13.59
26.82
-49.33%
21.07
17.09
23.29%
11.37
14.44
-21.26%
PATM
15.15%
10.71%
8.02%
10.62%
9.55%
7.64%
5.63%
6.18%
EPS
16.28
11.53
41.20%
5.86
11.56
-49.31%
9.08
7.37
23.20%
4.90
6.22
-21.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
841.11
947.89
833.34
874.11
857.45
896.29
843.21
777.55
796.40
901.35
513.36
Net Sales Growth
-12.35%
13.75%
-4.66%
1.94%
-4.33%
6.29%
8.44%
-2.37%
-11.64%
75.58%
 
Cost Of Goods Sold
306.83
444.60
422.69
458.44
449.17
540.50
506.71
437.57
452.47
366.30
148.20
Gross Profit
534.28
503.30
410.66
415.67
408.29
355.79
336.49
339.98
343.93
535.05
365.15
GP Margin
63.52%
53.10%
49.28%
47.55%
47.62%
39.70%
39.91%
43.72%
43.19%
59.36%
71.13%
Total Expenditure
677.93
806.14
750.05
801.32
776.40
836.61
774.33
708.69
708.55
616.01
455.11
Power & Fuel Cost
-
84.20
70.64
79.37
83.33
88.97
87.07
90.90
84.22
65.80
31.76
% Of Sales
-
8.88%
8.48%
9.08%
9.72%
9.93%
10.33%
11.69%
10.58%
7.30%
6.19%
Employee Cost
-
80.14
75.66
76.31
70.19
57.96
59.31
52.72
58.00
53.07
20.09
% Of Sales
-
8.45%
9.08%
8.73%
8.19%
6.47%
7.03%
6.78%
7.28%
5.89%
3.91%
Manufacturing Exp.
-
115.31
105.80
106.31
88.30
69.27
59.25
72.50
60.29
77.50
226.51
% Of Sales
-
12.16%
12.70%
12.16%
10.30%
7.73%
7.03%
9.32%
7.57%
8.60%
44.12%
General & Admin Exp.
-
26.41
27.09
28.74
34.52
30.17
19.25
16.18
17.02
16.43
10.77
% Of Sales
-
2.79%
3.25%
3.29%
4.03%
3.37%
2.28%
2.08%
2.14%
1.82%
2.10%
Selling & Distn. Exp.
-
34.40
31.38
31.66
31.05
30.29
23.77
22.98
21.43
23.08
9.93
% Of Sales
-
3.63%
3.77%
3.62%
3.62%
3.38%
2.82%
2.96%
2.69%
2.56%
1.93%
Miscellaneous Exp.
-
21.08
16.80
20.49
19.85
19.46
18.96
15.83
15.12
13.82
9.93
% Of Sales
-
2.22%
2.02%
2.34%
2.32%
2.17%
2.25%
2.04%
1.90%
1.53%
1.53%
EBITDA
163.18
141.75
83.29
72.79
81.05
59.68
68.88
68.86
87.85
285.34
58.25
EBITDA Margin
19.40%
14.95%
9.99%
8.33%
9.45%
6.66%
8.17%
8.86%
11.03%
31.66%
11.35%
Other Income
10.32
11.32
5.21
7.73
6.07
26.89
9.72
8.14
14.36
10.10
1.44
Interest
19.39
19.34
25.03
33.12
43.52
44.13
37.41
29.88
28.73
25.00
16.49
Depreciation
22.04
13.85
13.63
13.82
16.96
15.20
33.53
39.37
41.75
39.67
16.11
PBT
132.07
119.88
49.84
33.57
26.65
27.23
7.66
7.75
31.74
230.78
27.08
Tax
48.28
38.23
16.71
11.13
10.15
9.42
3.59
-15.02
1.10
22.95
0.06
Tax Rate
36.56%
31.89%
33.53%
33.15%
38.09%
34.59%
25.86%
-112.85%
3.33%
10.70%
0.22%
PAT
83.79
81.65
33.12
22.44
16.50
17.81
10.29
28.33
31.98
191.47
27.02
PAT before Minority Interest
83.79
81.65
33.12
22.44
16.50
17.81
10.29
28.33
31.98
191.47
27.02
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
9.96%
8.61%
3.97%
2.57%
1.92%
1.99%
1.22%
3.64%
4.02%
21.24%
5.26%
PAT Growth
-1.55%
146.53%
47.59%
36.00%
-7.36%
73.08%
-63.68%
-11.41%
-83.30%
608.62%
 
EPS
36.12
35.19
14.28
9.67
7.11
7.68
4.44
12.21
13.78
82.53
11.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,372.17
1,291.87
1,253.81
585.47
568.71
607.92
596.68
513.20
485.05
271.65
Share Capital
23.23
23.23
23.23
23.25
23.25
77.71
77.71
77.71
66.98
77.46
Total Reserves
1,348.94
1,268.64
1,230.58
562.22
545.46
530.21
518.96
435.48
407.34
194.19
Non-Current Liabilities
73.37
84.49
-37.36
80.16
97.23
101.94
99.76
77.89
71.67
318.69
Secured Loans
107.62
129.62
9.15
24.12
48.59
61.11
62.50
20.64
9.98
303.94
Unsecured Loans
5.60
7.49
9.23
10.59
12.03
12.03
12.03
12.03
12.03
0.31
Long Term Provisions
7.41
6.45
5.43
5.02
4.98
4.48
4.09
8.22
7.67
0.00
Current Liabilities
153.45
134.29
374.64
354.34
375.95
379.50
278.24
252.40
233.25
44.22
Trade Payables
82.95
63.04
48.72
44.92
44.24
41.44
31.91
25.78
27.25
15.72
Other Current Liabilities
57.99
45.45
41.58
41.80
45.38
49.71
39.72
37.14
92.50
13.21
Short Term Borrowings
4.25
16.63
273.76
254.32
276.73
279.61
197.94
179.29
85.76
0.00
Short Term Provisions
8.26
9.16
10.59
13.29
9.59
8.74
8.67
10.20
27.76
15.29
Total Liabilities
1,598.99
1,510.65
1,591.09
1,019.97
1,041.89
1,089.36
974.68
843.49
789.97
634.56
Net Block
1,238.14
1,226.09
1,230.66
647.68
649.11
561.85
554.72
524.04
539.27
377.04
Gross Block
1,279.20
1,253.48
1,244.41
1,420.69
1,407.36
1,302.77
1,262.61
1,062.11
1,066.41
864.70
Accumulated Depreciation
41.06
27.39
13.76
640.66
625.90
608.57
575.53
538.07
527.14
487.66
Non Current Assets
1,299.28
1,279.45
1,287.38
742.83
748.78
732.68
688.45
613.69
605.00
417.13
Capital Work in Progress
10.59
9.73
8.16
5.18
10.70
86.19
39.09
5.75
8.73
3.32
Non Current Investment
29.78
24.22
28.57
0.73
0.73
0.73
0.81
0.81
0.82
36.76
Long Term Loans & Adv.
20.77
19.40
20.00
89.24
88.24
83.90
93.83
83.09
56.18
0.00
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
299.71
231.20
303.71
277.14
293.11
356.68
286.23
229.80
184.98
217.37
Current Investments
90.41
11.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
85.43
94.98
112.56
136.07
137.18
148.89
96.03
117.99
97.26
56.61
Sundry Debtors
56.28
38.62
61.99
40.36
48.44
57.91
43.54
20.12
30.19
104.73
Cash & Bank
42.73
45.80
85.90
60.21
60.01
95.71
102.17
63.64
33.50
15.22
Other Current Assets
24.86
4.32
10.63
9.47
47.48
54.16
44.50
28.05
24.03
40.81
Short Term Loans & Adv.
20.56
35.86
32.64
31.02
35.43
43.42
37.12
21.51
20.19
19.28
Net Current Assets
146.26
96.91
-70.93
-77.20
-82.84
-22.82
7.99
-22.61
-48.28
173.15
Total Assets
1,598.99
1,510.65
1,591.09
1,019.97
1,041.89
1,089.36
974.68
843.49
789.98
634.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
141.35
134.28
77.47
101.18
90.70
21.84
48.12
50.42
245.23
44.58
PBT
119.88
49.84
33.57
26.65
27.23
13.88
13.31
33.08
230.78
27.08
Adjustment
24.94
34.31
41.73
58.99
37.31
58.08
56.93
65.39
60.55
33.96
Changes in Working Capital
21.94
60.91
10.19
20.71
33.74
-47.69
-20.62
-40.36
-4.00
-9.73
Cash after chg. in Working capital
166.76
145.05
85.49
106.35
98.28
24.26
49.63
58.11
287.34
51.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.41
-10.78
-8.03
-5.17
-7.57
-2.43
-1.50
-7.69
-42.11
-6.72
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
-100.55
-5.29
-12.36
-4.77
-19.84
-77.95
-41.83
-15.15
-70.21
-4.33
Net Fixed Assets
-26.57
-10.60
173.93
-7.68
-28.92
-87.06
-233.77
7.35
-207.03
-4.43
Net Investments
-84.35
-7.27
-27.84
0.00
0.01
0.07
0.00
0.02
35.94
0.00
Others
10.37
12.58
-158.45
2.91
9.07
9.04
191.94
-22.52
100.88
0.10
Cash from Financing Activity
-48.71
-171.71
-40.09
-96.20
-106.57
49.66
32.24
-5.13
-167.54
-40.85
Net Cash Inflow / Outflow
-7.90
-42.72
25.02
0.21
-35.71
-6.46
38.53
30.14
7.48
-0.60
Opening Cash & Equivalents
41.60
84.32
59.30
60.01
95.71
102.17
63.64
33.50
15.22
15.82
Closing Cash & Equivalent
33.70
41.60
84.32
60.21
60.01
95.71
102.17
63.64
33.50
15.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
590.63
556.06
539.68
208.32
201.12
194.56
189.72
177.56
298.71
74.48
ROA
5.25%
2.14%
1.72%
1.60%
1.67%
1.00%
3.12%
3.92%
26.88%
4.27%
ROE
6.13%
2.60%
2.58%
3.47%
3.87%
2.30%
6.63%
8.13%
70.23%
16.90%
ROCE
9.32%
4.94%
5.64%
8.58%
8.26%
6.09%
5.81%
9.41%
41.71%
8.23%
Fixed Asset Turnover
0.75
0.67
0.69
0.64
0.70
0.69
0.70
0.79
0.98
0.38
Receivable days
18.27
21.81
20.34
17.95
20.56
20.88
14.29
10.99
25.90
106.87
Inventory Days
34.73
44.98
49.40
55.23
55.31
50.40
48.04
47.01
29.54
64.36
Payable days
34.44
28.12
22.22
21.61
19.03
17.54
15.08
13.00
11.80
12.80
Cash Conversion Cycle
18.56
38.67
47.52
51.57
56.85
53.74
47.25
45.00
43.63
158.43
Total Debt/Equity
0.11
0.13
0.25
0.65
0.79
0.76
0.60
0.49
0.42
1.35
Interest Cover
7.20
2.99
2.01
1.61
1.62
1.37
1.45
2.15
9.58
2.64

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.