Nifty
Sensex
:
:
11324.20
38410.70
23.75 (0.21%)
100.21 (0.26%)

Plastic Products - Packaging

Rating :
65/99

BSE: 500227 | NSE: JINDALPOLY

438.15
13-Aug-2020
  • Open
  • High
  • Low
  • Previous Close
  •  441.65
  •  448.45
  •  436.00
  •  438.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  38572
  •  170.05
  •  460.00
  •  150.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,915.87
  • 3.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,968.38
  • 0.23%
  • 1.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.55%
  • 1.71%
  • 18.11%
  • FII
  • DII
  • Others
  • 1.06%
  • 0.00%
  • 4.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.14
  • -13.19
  • -19.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.65
  • -7.34
  • -7.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.36
  • 6.23
  • 11.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.60
  • 0.63
  • 0.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.57
  • 4.08
  • 4.16

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
892.18
915.03
-2.50%
975.62
870.09
12.13%
838.63
957.24
-12.39%
838.09
838.87
-0.09%
Expenses
683.57
777.16
-12.04%
767.99
805.00
-4.60%
714.04
838.13
-14.81%
712.22
726.38
-1.95%
EBITDA
208.61
137.87
51.31%
207.63
65.09
218.99%
124.59
119.11
4.60%
125.87
112.49
11.89%
EBIDTM
23.38%
15.07%
21.28%
7.48%
14.86%
12.44%
15.02%
13.41%
Other Income
29.23
15.57
87.73%
9.81
20.76
-52.75%
14.88
14.82
0.40%
20.17
10.20
97.75%
Interest
17.70
13.21
33.99%
15.65
6.06
158.25%
12.84
12.70
1.10%
11.49
11.79
-2.54%
Depreciation
28.95
26.17
10.62%
29.97
25.56
17.25%
29.90
26.07
14.69%
29.54
25.56
15.57%
PBT
164.53
-396.57
-
161.20
74.18
117.31%
98.84
-16.11
-
102.65
82.58
24.30%
Tax
25.27
99.35
-74.56%
40.39
25.97
55.53%
-62.48
-5.58
-
35.41
28.64
23.64%
PAT
139.26
-495.92
-
120.81
48.21
150.59%
161.32
-10.53
-
67.24
53.94
24.66%
PATM
15.61%
-54.20%
12.38%
5.54%
19.24%
-1.10%
8.02%
6.43%
EPS
31.79
-113.22
-
27.58
11.01
150.50%
36.83
-2.40
-
15.35
12.32
24.59%

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
3,544.52
3,726.21
6,447.95
7,014.86
7,224.80
7,557.41
5,142.64
2,231.79
2,364.40
2,854.97
1,703.56
Net Sales Growth
-1.03%
-42.21%
-8.08%
-2.91%
-4.40%
46.96%
130.43%
-5.61%
-17.18%
67.59%
 
Cost Of Goods Sold
2,197.75
2,567.48
3,674.89
3,789.24
3,935.69
4,585.47
3,283.93
1,642.42
1,586.25
1,423.54
1,055.24
Gross Profit
1,346.77
1,158.73
2,773.06
3,225.62
3,289.11
2,971.94
1,858.72
589.37
778.15
1,431.43
648.31
GP Margin
38.00%
31.10%
43.01%
45.98%
45.53%
39.32%
36.14%
26.41%
32.91%
50.14%
38.06%
Total Expenditure
2,877.82
3,277.68
5,830.25
6,343.51
6,270.56
6,900.65
4,720.18
2,088.37
2,014.22
1,902.08
1,390.15
Power & Fuel Cost
-
271.35
378.99
388.41
376.35
387.89
303.62
213.21
204.48
198.51
157.58
% Of Sales
-
7.28%
5.88%
5.54%
5.21%
5.13%
5.90%
9.55%
8.65%
6.95%
9.25%
Employee Cost
-
92.70
787.88
969.91
900.83
934.18
445.85
33.74
30.14
57.53
54.48
% Of Sales
-
2.49%
12.22%
13.83%
12.47%
12.36%
8.67%
1.51%
1.27%
2.02%
3.20%
Manufacturing Exp.
-
147.04
413.91
507.25
493.57
429.40
282.58
93.56
92.89
111.66
63.34
% Of Sales
-
3.95%
6.42%
7.23%
6.83%
5.68%
5.49%
4.19%
3.93%
3.91%
3.72%
General & Admin Exp.
-
71.02
165.96
262.62
238.29
207.12
213.96
32.82
21.88
33.13
27.86
% Of Sales
-
1.91%
2.57%
3.74%
3.30%
2.74%
4.16%
1.47%
0.93%
1.16%
1.64%
Selling & Distn. Exp.
-
108.00
346.06
361.64
287.75
310.71
187.18
69.45
76.24
60.00
19.82
% Of Sales
-
2.90%
5.37%
5.16%
3.98%
4.11%
3.64%
3.11%
3.22%
2.10%
1.16%
Miscellaneous Exp.
-
20.08
62.56
64.43
38.07
45.88
3.05
3.18
2.34
17.71
19.82
% Of Sales
-
0.54%
0.97%
0.92%
0.53%
0.61%
0.06%
0.14%
0.10%
0.62%
0.69%
EBITDA
666.70
448.53
617.70
671.35
954.24
656.76
422.46
143.42
350.18
952.89
313.41
EBITDA Margin
18.81%
12.04%
9.58%
9.57%
13.21%
8.69%
8.21%
6.43%
14.81%
33.38%
18.40%
Other Income
74.09
68.96
75.08
83.93
17.22
14.01
27.37
24.03
18.64
21.21
52.29
Interest
57.68
50.24
121.39
111.04
105.74
91.40
126.22
40.06
29.45
25.41
29.85
Depreciation
118.36
103.92
255.16
284.51
240.46
229.27
187.59
88.92
88.09
87.91
85.39
PBT
527.22
363.33
316.24
359.73
625.27
350.10
136.02
38.48
251.28
860.79
250.46
Tax
38.59
167.85
145.82
115.61
180.55
45.87
40.68
8.67
39.47
271.21
92.76
Tax Rate
7.32%
-69.54%
51.17%
30.07%
28.48%
19.67%
37.23%
51.36%
21.91%
31.28%
31.24%
PAT
488.63
-409.21
72.00
186.88
335.47
177.94
80.04
8.21
140.66
595.72
204.29
PAT before Minority Interest
488.63
-409.21
139.17
268.84
453.38
187.32
68.58
8.21
140.66
595.70
204.19
Minority Interest
0.00
0.00
-67.17
-81.96
-117.91
-9.38
11.46
0.00
0.00
0.02
0.10
PAT Margin
13.79%
-10.98%
1.12%
2.66%
4.64%
2.35%
1.56%
0.37%
5.95%
20.87%
11.99%
PAT Growth
220.86%
-
-61.47%
-44.29%
88.53%
122.31%
874.91%
-94.16%
-76.39%
191.61%
 
EPS
111.56
-93.43
16.44
42.67
76.59
40.63
18.27
1.87
32.11
136.01
46.64

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
2,257.01
2,476.97
2,365.64
2,216.17
1,775.14
1,675.52
1,128.11
1,718.71
1,626.24
1,046.64
Share Capital
43.79
43.79
43.79
43.79
43.79
42.05
42.05
43.02
46.04
23.02
Total Reserves
2,213.22
2,433.18
2,321.85
2,172.38
1,731.35
1,633.47
1,086.07
1,675.69
1,580.20
1,023.62
Non-Current Liabilities
1,421.36
1,063.69
1,844.00
1,931.39
1,954.23
1,497.60
366.98
419.15
488.74
674.19
Secured Loans
681.22
448.57
938.45
1,144.98
1,182.60
910.53
195.89
256.62
312.87
448.74
Unsecured Loans
0.00
35.53
154.57
81.20
46.84
39.32
0.00
0.00
0.00
60.34
Long Term Provisions
0.14
0.99
134.10
163.31
176.95
0.17
0.00
0.00
0.00
0.00
Current Liabilities
902.16
898.51
2,058.51
1,821.00
1,614.31
2,014.22
565.73
919.44
652.47
415.94
Trade Payables
266.04
234.86
711.05
597.31
635.57
756.67
113.48
111.63
110.91
107.51
Other Current Liabilities
390.33
322.23
706.22
579.43
399.85
525.02
142.86
162.36
209.72
88.63
Short Term Borrowings
245.77
341.40
550.70
531.79
482.77
426.10
298.64
178.91
115.83
0.00
Short Term Provisions
0.02
0.03
90.54
112.47
96.12
306.43
10.75
466.55
216.00
219.80
Total Liabilities
4,580.53
4,439.17
6,995.52
6,667.69
5,811.97
5,612.83
2,060.82
3,057.30
2,767.35
2,137.07
Net Block
2,059.85
1,786.19
3,108.52
3,014.45
2,454.19
2,784.83
1,249.62
1,296.36
1,246.23
1,242.10
Gross Block
2,404.43
2,052.24
3,585.91
3,265.74
3,742.69
3,836.56
2,112.17
2,067.91
2,052.69
1,952.58
Accumulated Depreciation
344.58
266.05
487.42
264.28
1,288.50
1,051.73
862.55
771.56
806.46
710.48
Non Current Assets
3,142.84
3,152.82
4,197.57
4,076.76
3,434.32
3,159.77
1,311.34
1,782.44
1,697.55
1,424.08
Capital Work in Progress
31.45
14.85
316.09
388.77
539.76
129.60
48.79
48.95
54.02
68.10
Non Current Investment
988.54
1,317.20
701.01
656.33
405.05
175.48
8.58
411.25
367.89
113.88
Long Term Loans & Adv.
59.82
34.34
33.82
16.90
35.15
69.65
4.35
25.88
29.41
0.00
Other Non Current Assets
3.17
0.24
38.14
0.32
0.16
0.21
0.00
0.00
0.00
0.00
Current Assets
1,437.69
1,286.35
2,797.95
2,590.92
2,377.65
2,453.06
749.48
1,274.86
1,069.77
712.58
Current Investments
401.09
224.74
199.82
70.78
139.01
39.61
97.95
207.17
161.35
20.00
Inventories
493.70
428.58
1,159.49
1,109.04
963.17
1,131.91
271.79
201.57
287.06
218.98
Sundry Debtors
144.66
151.01
663.95
732.34
703.21
864.75
157.02
166.77
249.47
81.32
Cash & Bank
59.96
88.50
106.80
158.27
125.39
137.29
19.58
16.08
23.52
90.20
Other Current Assets
338.28
186.12
177.92
207.61
446.87
279.50
203.16
683.28
348.37
302.08
Short Term Loans & Adv.
129.99
207.41
489.98
312.88
305.76
121.36
140.54
611.11
271.44
302.08
Net Current Assets
535.53
387.84
739.44
769.92
763.34
438.84
183.75
355.42
417.30
296.64
Total Assets
4,580.53
4,439.17
6,995.52
6,667.68
5,811.97
5,612.83
2,060.82
3,057.30
2,767.36
2,137.06

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
492.24
739.31
503.26
619.31
144.63
225.78
88.25
289.77
457.52
272.61
PBT
-241.36
284.99
384.45
636.33
227.51
107.13
14.28
177.54
866.91
296.95
Adjustment
729.23
410.21
275.03
407.56
111.43
723.52
121.40
136.83
102.13
98.73
Changes in Working Capital
83.11
107.24
-15.06
-226.66
-58.53
-554.78
-38.44
45.26
-257.43
-58.07
Cash after chg. in Working capital
570.97
802.44
644.43
817.23
280.41
275.87
97.23
359.63
711.60
337.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-78.74
-63.13
-141.17
-197.92
-135.78
-50.09
-8.98
-69.86
-254.08
-65.00
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
-540.48
-1,349.09
-457.17
-645.83
-390.89
-1,400.73
-88.26
-234.17
-466.15
-172.86
Net Fixed Assets
-348.12
-61.59
-479.86
747.32
-83.76
-3.41
-46.63
-160.64
-83.27
-206.30
Net Investments
313.67
128.49
-101.90
-170.57
-320.75
-146.97
515.12
-50.12
-397.02
13.16
Others
-506.03
-1,415.99
124.59
-1,222.58
13.62
-1,250.35
-556.75
-23.41
14.14
20.28
Cash from Financing Activity
37.87
701.70
-63.43
21.72
214.21
1,290.26
-6.51
-62.51
-58.05
-136.03
Net Cash Inflow / Outflow
-10.38
91.92
-17.34
-4.80
-32.05
115.31
-6.52
-6.92
-66.68
-36.28
Opening Cash & Equivalents
32.30
74.89
92.22
97.02
131.87
6.96
13.51
23.52
90.20
126.52
Closing Cash & Equivalent
21.93
32.30
74.88
92.22
99.82
122.27
6.96
16.08
23.52
90.20

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.)
515.46
565.69
540.27
506.13
405.41
398.48
268.29
399.50
353.20
227.23
ROA
-9.07%
2.43%
3.94%
7.27%
3.28%
1.79%
0.32%
4.83%
24.29%
10.10%
ROE
-17.29%
5.75%
11.74%
22.72%
10.86%
4.89%
0.58%
8.41%
44.58%
20.41%
ROCE
-5.55%
10.27%
11.56%
18.93%
9.43%
9.52%
2.88%
9.60%
48.48%
21.52%
Fixed Asset Turnover
1.67
2.31
2.13
2.14
2.06
1.81
1.16
1.24
1.53
0.98
Receivable days
14.48
22.84
34.95
34.99
36.59
34.72
24.35
29.85
19.71
15.80
Inventory Days
45.17
44.50
56.78
50.51
48.89
47.70
35.60
35.04
30.15
36.50
Payable days
27.28
29.20
37.53
35.96
37.15
33.85
19.02
19.79
20.18
22.59
Cash Conversion Cycle
32.37
38.15
54.19
49.54
48.33
48.57
40.93
45.11
29.68
29.71
Total Debt/Equity
0.49
0.42
0.86
0.88
1.05
0.93
0.52
0.30
0.31
0.49
Interest Cover
-3.80
3.35
4.46
7.00
3.55
1.87
1.42
7.12
35.12
10.95

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.