Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Plastic Products

Rating :
48/99

BSE: 500219 | NSE: JISLJALEQS

36.90
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 36.95
  • 39.40
  • 36.25
  • 37.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4793606
  •  1800.46
  •  53.50
  •  30.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,234.16
  • 7.40
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,444.17
  • N/A
  • 0.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.91%
  • 7.84%
  • 35.54%
  • FII
  • DII
  • Others
  • 5.88%
  • 1.12%
  • 22.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.55
  • -1.92
  • 6.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.06
  • -5.41
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 56.27
  • 8.54
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.62
  • 8.47
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.89
  • 0.59
  • 0.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.41
  • 35.27
  • 53.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
2,042.82
1,777.52
14.93%
2,083.61
1,793.80
16.16%
1,613.75
1,331.76
21.17%
1,644.59
1,202.44
36.77%
Expenses
1,781.11
1,515.72
17.51%
1,918.27
1,625.31
18.02%
1,505.52
1,260.56
19.43%
1,468.22
1,146.71
28.04%
EBITDA
261.71
261.80
-0.03%
165.34
168.49
-1.87%
108.23
71.20
52.01%
176.37
55.73
216.47%
EBIDTM
12.81%
14.73%
7.94%
9.39%
6.71%
5.35%
10.72%
4.63%
Other Income
0.41
6.06
-93.23%
14.49
125.32
-88.44%
5.95
12.49
-52.36%
5.44
2.96
83.78%
Interest
159.45
184.75
-13.69%
2.37
191.81
-98.76%
187.72
190.82
-1.62%
183.20
181.00
1.22%
Depreciation
82.22
84.43
-2.62%
85.31
80.79
5.59%
83.50
90.36
-7.59%
83.88
92.15
-8.97%
PBT
18.16
-1.32
-
409.46
21.21
1,830.50%
-125.58
-197.49
-
155.31
-214.46
-
Tax
22.44
-14.79
-
122.18
-41.90
-
-54.31
-64.06
-
39.88
-59.81
-
PAT
-4.28
13.47
-
287.28
63.11
355.21%
-71.27
-133.43
-
115.43
-154.65
-
PATM
-0.21%
0.76%
13.79%
3.52%
-4.42%
-10.02%
7.02%
-12.86%
EPS
-0.15
0.24
-
4.54
0.95
377.89%
-1.39
-2.31
-
2.07
-3.27
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
7,384.77
7,119.47
5,666.88
5,922.65
8,576.94
7,843.24
6,769.78
6,322.24
6,152.65
5,828.13
5,021.72
Net Sales Growth
20.95%
25.63%
-4.32%
-30.95%
9.35%
15.86%
7.08%
2.76%
5.57%
16.06%
 
Cost Of Goods Sold
4,101.46
3,903.47
3,171.67
3,316.19
4,595.88
4,194.60
3,594.68
3,489.04
3,445.68
3,340.85
2,822.42
Gross Profit
3,283.31
3,216.01
2,495.22
2,606.46
3,981.07
3,648.64
3,175.10
2,833.21
2,706.97
2,487.28
2,199.29
GP Margin
44.46%
45.17%
44.03%
44.01%
46.42%
46.52%
46.90%
44.81%
44.00%
42.68%
43.80%
Total Expenditure
6,673.12
6,398.62
5,318.78
5,978.83
7,651.31
6,891.34
5,829.56
5,503.94
5,373.38
5,058.16
4,296.38
Power & Fuel Cost
-
215.52
173.21
199.86
257.10
230.44
226.54
200.13
204.76
190.92
183.99
% Of Sales
-
3.03%
3.06%
3.37%
3.00%
2.94%
3.35%
3.17%
3.33%
3.28%
3.66%
Employee Cost
-
835.15
804.89
911.61
967.80
888.96
738.29
666.40
665.84
614.13
501.88
% Of Sales
-
11.73%
14.20%
15.39%
11.28%
11.33%
10.91%
10.54%
10.82%
10.54%
9.99%
Manufacturing Exp.
-
667.22
534.94
524.40
672.92
641.31
613.72
468.91
399.15
337.44
275.46
% Of Sales
-
9.37%
9.44%
8.85%
7.85%
8.18%
9.07%
7.42%
6.49%
5.79%
5.49%
General & Admin Exp.
-
307.74
310.72
323.08
434.18
362.81
278.31
252.15
212.17
183.42
152.94
% Of Sales
-
4.32%
5.48%
5.45%
5.06%
4.63%
4.11%
3.99%
3.45%
3.15%
3.05%
Selling & Distn. Exp.
-
218.16
158.35
303.06
405.09
389.83
184.74
164.41
224.36
189.34
156.16
% Of Sales
-
3.06%
2.79%
5.12%
4.72%
4.97%
2.73%
2.60%
3.65%
3.25%
3.11%
Miscellaneous Exp.
-
251.37
165.00
400.62
318.35
183.38
193.27
262.90
236.10
239.34
156.16
% Of Sales
-
3.53%
2.91%
6.76%
3.71%
2.34%
2.85%
4.16%
3.84%
4.11%
4.45%
EBITDA
711.65
720.85
348.10
-56.18
925.63
951.90
940.22
818.30
779.27
769.97
725.34
EBITDA Margin
9.64%
10.13%
6.14%
-0.95%
10.79%
12.14%
13.89%
12.94%
12.67%
13.21%
14.44%
Other Income
26.29
22.84
146.38
73.19
271.38
160.82
61.20
33.28
41.00
46.30
66.78
Interest
532.74
558.04
746.02
691.93
513.74
478.59
459.35
491.01
469.28
467.64
485.52
Depreciation
334.91
337.12
350.93
346.79
312.86
338.58
301.38
297.04
244.06
204.54
169.56
PBT
457.35
-151.48
-602.46
-1,021.71
370.42
295.56
240.70
63.54
106.94
144.08
137.04
Tax
130.19
92.96
-230.57
-300.51
119.93
77.89
66.73
18.05
-23.91
-46.16
8.01
Tax Rate
28.47%
21.23%
38.27%
29.41%
32.38%
26.35%
27.72%
28.41%
-78.04%
53.70%
63.93%
PAT
327.16
324.88
-361.59
-716.89
235.35
215.71
167.20
45.21
54.55
-39.82
3.74
PAT before Minority Interest
320.74
328.63
-368.65
-721.20
250.49
217.67
173.97
45.49
54.55
-39.79
4.52
Minority Interest
-6.42
-3.75
7.06
4.31
-15.14
-1.96
-6.77
-0.28
0.00
-0.03
-0.78
PAT Margin
4.43%
4.56%
-6.38%
-12.10%
2.74%
2.75%
2.47%
0.72%
0.89%
-0.68%
0.07%
PAT Growth
254.69%
-
-
-
9.10%
29.01%
269.83%
-17.12%
-
-
 
EPS
5.52
5.48
-6.10
-12.10
3.97
3.64
2.82
0.76
0.92
-0.67
0.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
3,655.98
2,967.85
3,471.10
4,413.09
4,351.05
4,157.76
4,064.27
2,139.90
2,175.55
2,167.96
Share Capital
122.38
103.13
103.13
103.13
103.13
95.89
95.30
92.48
92.48
90.98
Total Reserves
3,479.57
2,864.72
3,367.97
4,309.96
4,247.92
4,061.87
3,966.01
2,044.46
2,080.11
2,057.84
Non-Current Liabilities
3,656.39
2,576.00
3,099.40
3,405.67
3,103.43
2,686.14
2,063.69
1,725.90
1,551.57
1,536.58
Secured Loans
2,438.96
865.99
1,114.91
1,427.50
1,133.53
393.18
1,038.57
1,249.46
1,014.56
964.38
Unsecured Loans
1,125.40
1,625.74
1,649.33
1,512.02
1,515.37
1,826.72
581.21
446.23
483.11
468.56
Long Term Provisions
31.89
32.86
43.47
53.15
33.01
26.91
9.22
8.71
6.43
4.91
Current Liabilities
4,971.25
6,808.79
6,304.57
4,797.96
4,567.29
4,053.83
4,386.29
4,378.26
4,345.37
4,023.33
Trade Payables
1,092.21
981.98
1,125.44
1,758.80
1,990.74
1,538.02
1,340.49
1,356.83
1,343.27
1,337.88
Other Current Liabilities
1,193.03
2,250.08
1,518.84
1,038.00
1,033.69
1,238.87
884.03
728.40
757.95
652.24
Short Term Borrowings
2,647.67
3,528.44
3,607.94
1,916.89
1,497.74
1,234.78
2,131.53
2,240.14
2,188.91
1,984.06
Short Term Provisions
38.34
48.29
52.35
84.27
45.12
42.16
30.25
52.89
55.24
49.15
Total Liabilities
12,401.57
12,465.30
13,018.13
12,757.99
12,151.98
11,006.63
10,616.75
8,244.06
8,092.97
7,727.87
Net Block
5,354.06
5,556.27
5,966.27
5,541.30
5,259.64
4,777.46
4,832.70
2,760.73
2,777.14
2,608.61
Gross Block
9,081.29
8,979.06
9,190.31
8,336.19
7,640.53
6,810.84
6,585.18
4,366.40
4,151.39
3,772.62
Accumulated Depreciation
3,727.23
3,422.78
3,224.04
2,794.90
2,380.89
2,033.38
1,752.48
1,605.67
1,374.24
1,164.01
Non Current Assets
5,981.93
6,085.19
6,557.81
6,135.14
5,762.08
5,226.80
5,236.54
3,315.22
3,284.94
3,083.23
Capital Work in Progress
24.95
20.96
55.97
138.61
121.56
64.22
60.38
52.59
80.69
74.89
Non Current Investment
72.72
87.36
107.71
106.70
109.45
106.82
70.73
62.06
1.42
3.84
Long Term Loans & Adv.
276.28
247.56
219.06
211.96
206.79
229.54
218.97
374.53
418.26
371.36
Other Non Current Assets
235.54
152.35
208.80
136.57
64.64
48.78
53.77
65.31
7.43
24.53
Current Assets
6,419.64
6,380.11
6,460.32
6,622.85
6,389.91
5,779.83
5,380.20
4,928.83
4,808.02
4,644.64
Current Investments
0.00
1.13
1.00
0.00
0.00
0.00
35.00
0.00
0.00
0.00
Inventories
2,234.32
2,004.56
2,176.43
2,483.98
2,456.53
2,258.07
1,875.00
1,856.59
1,836.39
1,723.06
Sundry Debtors
2,350.13
2,489.99
2,815.97
2,994.82
2,527.43
2,282.15
2,174.27
1,954.10
1,799.40
1,954.66
Cash & Bank
391.05
465.55
254.38
145.49
418.61
266.08
379.51
304.11
196.81
235.89
Other Current Assets
1,444.14
558.80
738.95
759.52
987.35
973.53
916.42
814.04
975.42
731.03
Short Term Loans & Adv.
850.91
860.08
473.59
239.04
347.81
514.74
488.69
463.13
561.22
354.37
Net Current Assets
1,448.39
-428.69
155.75
1,824.88
1,822.62
1,726.00
993.91
550.58
462.65
621.31
Total Assets
12,401.57
12,465.30
13,018.13
12,757.99
12,151.99
11,006.63
10,616.74
8,244.05
8,092.96
7,727.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
476.02
299.04
-674.67
156.35
1,312.63
673.81
440.37
660.45
573.84
427.55
PBT
421.59
-620.29
-1,021.71
370.42
295.56
240.70
63.54
31.08
-85.96
12.53
Adjustment
371.95
1,001.54
1,139.70
736.69
847.02
837.30
800.92
743.20
818.24
757.21
Changes in Working Capital
-287.50
-37.43
-721.23
-894.43
221.06
-375.97
-413.25
-86.76
-154.35
-312.70
Cash after chg. in Working capital
506.04
343.82
-603.24
212.68
1,363.64
702.03
451.21
687.51
577.92
457.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.02
-44.78
-71.43
-56.34
-51.01
-28.22
-10.84
-27.06
-4.09
-29.50
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
-194.42
302.86
-258.30
-346.34
-1,059.67
-416.91
-275.44
-227.97
-292.02
-341.76
Net Fixed Assets
-4.82
-22.03
-147.74
-228.04
-223.70
-105.08
-941.63
-104.95
-95.29
-189.63
Net Investments
-273.75
23.58
1.61
-14.90
-43.85
304.36
-695.22
-0.76
-30.77
-269.58
Others
84.15
301.31
-112.17
-103.40
-792.12
-616.19
1,361.41
-122.26
-165.96
117.45
Cash from Financing Activity
-385.22
-434.77
1,045.64
110.48
-167.16
-519.95
-89.36
-325.48
-320.20
-183.21
Net Cash Inflow / Outflow
-103.62
167.13
112.67
-79.51
85.80
-263.06
75.57
107.00
-38.38
-97.42
Opening Cash & Equivalents
403.35
236.22
117.41
196.92
111.12
374.18
298.60
194.00
232.38
329.80
Closing Cash & Equivalent
299.74
403.35
230.08
117.41
196.92
111.12
374.18
301.00
194.00
232.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
58.87
57.55
67.31
85.58
84.38
86.72
85.23
46.21
46.98
47.24
ROA
2.64%
-2.89%
-5.60%
2.01%
1.88%
1.61%
0.48%
0.67%
-0.50%
0.06%
ROE
10.00%
-11.45%
-18.29%
5.72%
5.12%
4.23%
1.47%
2.53%
-1.84%
0.23%
ROCE
9.80%
1.46%
-3.29%
9.58%
9.11%
8.55%
7.62%
7.93%
6.25%
8.64%
Fixed Asset Turnover
0.84
0.66
0.71
1.12
1.16
1.11
1.32
1.65
1.67
1.58
Receivable days
116.53
161.60
170.49
112.20
104.60
109.10
104.32
97.74
103.48
136.92
Inventory Days
102.06
127.34
136.74
100.38
102.54
101.19
94.30
96.16
98.12
103.18
Payable days
96.98
121.26
97.71
93.27
94.32
86.99
91.80
92.54
98.98
119.42
Cash Conversion Cycle
121.61
167.68
209.53
119.30
112.82
123.30
106.82
101.36
102.61
120.69
Total Debt/Equity
1.83
2.28
2.00
1.19
1.02
0.97
1.02
1.98
1.87
1.77
Interest Cover
1.76
0.20
-0.48
1.72
1.62
1.52
1.13
1.07
0.82
1.03

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.