Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Plastic Products

Rating :
49/99

BSE: 500219 | NSE: JISLJALEQS

39.05
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  37.60
  •  39.60
  •  37.60
  •  37.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2721586
  •  1057.95
  •  53.50
  •  20.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,314.12
  • 24.10
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,583.12
  • N/A
  • 0.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.91%
  • 4.65%
  • 39.32%
  • FII
  • DII
  • Others
  • 5.16%
  • 1.12%
  • 22.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.42
  • -3.49
  • -12.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.73
  • -19.04
  • -18.79

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.73
  • 11.31
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.96
  • 0.62
  • 0.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.36
  • 35.36
  • 53.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
1,613.75
1,331.76
21.17%
1,644.59
1,202.44
36.77%
1,777.52
1,338.88
32.76%
1,793.80
1,505.39
19.16%
Expenses
1,505.52
1,260.56
19.43%
1,468.22
1,146.71
28.04%
1,529.71
1,297.33
17.91%
1,625.01
1,673.95
-2.92%
EBITDA
108.23
71.20
52.01%
176.37
55.73
216.47%
247.81
41.55
496.41%
168.79
-168.56
-
EBIDTM
6.71%
5.35%
10.72%
4.63%
13.94%
3.10%
9.41%
-11.20%
Other Income
5.95
12.49
-52.36%
5.44
2.96
83.78%
20.05
16.76
19.63%
125.02
-5.78
-
Interest
187.72
190.82
-1.62%
183.20
181.00
1.22%
184.75
182.39
1.29%
191.81
201.76
-4.93%
Depreciation
83.50
90.36
-7.59%
83.88
92.15
-8.97%
84.43
87.63
-3.65%
80.79
97.80
-17.39%
PBT
-125.58
-197.49
-
155.31
-214.46
-
-1.32
-211.71
-
21.21
-473.90
-
Tax
-54.31
-64.06
-
39.88
-59.81
-
-14.79
-64.78
-
-41.90
-145.00
-
PAT
-71.27
-133.43
-
115.43
-154.65
-
13.47
-146.93
-
63.11
-328.90
-
PATM
-4.42%
-10.02%
7.02%
-12.86%
0.76%
-10.97%
3.52%
-21.85%
EPS
-1.39
-2.31
-
2.07
-3.27
-
0.24
-3.04
-
0.95
-6.29
-

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
6,829.66
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
4,920.59
Net Sales Growth
26.98%
-4.32%
-30.95%
9.35%
15.86%
7.08%
2.76%
5.57%
16.06%
2.06%
 
Cost Of Goods Sold
3,711.85
3,169.43
3,316.19
4,595.88
4,194.60
3,594.68
3,489.04
3,445.68
3,340.85
2,822.42
2,696.87
Gross Profit
3,117.81
2,497.46
2,606.46
3,981.07
3,648.64
3,175.10
2,833.21
2,706.97
2,487.28
2,199.29
2,223.72
GP Margin
45.65%
44.07%
44.01%
46.42%
46.52%
46.90%
44.81%
44.00%
42.68%
43.80%
45.19%
Total Expenditure
6,128.46
5,339.85
5,978.83
7,651.31
6,891.34
5,829.56
5,503.94
5,373.38
5,058.16
4,296.38
4,105.51
Power & Fuel Cost
-
173.21
199.86
257.10
230.44
226.54
200.13
204.76
190.92
183.99
143.11
% Of Sales
-
3.06%
3.37%
3.00%
2.94%
3.35%
3.17%
3.33%
3.28%
3.66%
2.91%
Employee Cost
-
804.75
911.61
967.80
888.96
738.29
666.40
665.84
614.13
501.88
471.57
% Of Sales
-
14.20%
15.39%
11.28%
11.33%
10.91%
10.54%
10.82%
10.54%
9.99%
9.58%
Manufacturing Exp.
-
435.96
524.40
672.92
641.31
613.72
468.91
399.15
337.44
275.46
331.79
% Of Sales
-
7.69%
8.85%
7.85%
8.18%
9.07%
7.42%
6.49%
5.79%
5.49%
6.74%
General & Admin Exp.
-
316.38
323.08
434.18
362.81
278.31
252.15
212.17
183.42
152.94
148.85
% Of Sales
-
5.58%
5.45%
5.06%
4.63%
4.11%
3.99%
3.45%
3.15%
3.05%
3.03%
Selling & Distn. Exp.
-
222.99
303.06
405.09
389.83
184.74
164.41
224.36
189.34
156.16
146.30
% Of Sales
-
3.93%
5.12%
4.72%
4.97%
2.73%
2.60%
3.65%
3.25%
3.11%
2.97%
Miscellaneous Exp.
-
217.13
400.62
318.35
183.38
193.27
262.90
236.10
239.34
223.63
146.30
% Of Sales
-
3.83%
6.76%
3.71%
2.34%
2.85%
4.16%
3.84%
4.11%
4.45%
6.16%
EBITDA
701.20
327.03
-56.18
925.63
951.90
940.22
818.30
779.27
769.97
725.34
815.08
EBITDA Margin
10.27%
5.77%
-0.95%
10.79%
12.14%
13.89%
12.94%
12.67%
13.21%
14.44%
16.56%
Other Income
156.46
146.38
73.19
271.38
160.82
61.20
33.28
41.00
46.30
66.78
34.05
Interest
747.48
746.02
691.93
513.74
478.59
459.35
491.01
469.28
467.64
485.52
476.79
Depreciation
332.60
350.93
346.79
312.86
338.58
301.38
297.04
244.06
204.54
169.56
144.09
PBT
49.62
-623.53
-1,021.71
370.42
295.56
240.70
63.54
106.94
144.08
137.04
228.25
Tax
-71.12
-217.57
-300.51
119.93
77.89
66.73
18.05
-23.91
-46.16
8.01
-0.39
Tax Rate
-143.33%
34.89%
29.41%
32.38%
26.35%
27.72%
28.41%
-78.04%
53.70%
63.93%
-0.17%
PAT
120.74
-398.90
-716.89
235.35
215.71
167.20
45.21
54.55
-39.82
3.74
223.50
PAT before Minority Interest
118.24
-405.96
-721.20
250.49
217.67
173.97
45.49
54.55
-39.79
4.52
228.64
Minority Interest
-2.50
7.06
4.31
-15.14
-1.96
-6.77
-0.28
0.00
-0.03
-0.78
-5.14
PAT Margin
1.77%
-7.04%
-12.10%
2.74%
2.75%
2.47%
0.72%
0.89%
-0.68%
0.07%
4.54%
PAT Growth
115.81%
-
-
9.10%
29.01%
269.83%
-17.12%
-
-
-98.33%
 
EPS
2.04
-6.73
-12.10
3.97
3.64
2.82
0.76
0.92
-0.67
0.06
3.77

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
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
1,753.67
Share Capital
103.13
103.13
103.13
103.13
95.89
95.30
92.48
92.48
90.98
81.04
Total Reserves
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
1,637.72
Non-Current Liabilities
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
1,344.59
Secured Loans
865.99
1,114.91
1,427.50
1,133.53
393.18
1,038.57
1,249.46
1,014.56
964.38
920.50
Unsecured Loans
1,625.74
1,649.33
1,512.02
1,515.37
1,826.72
581.21
446.23
483.11
468.56
312.12
Long Term Provisions
32.86
43.47
53.15
33.01
26.91
9.22
8.71
6.43
4.91
3.87
Current Liabilities
6,788.79
6,304.57
4,797.96
4,567.29
4,053.83
4,386.29
4,378.26
4,345.37
4,023.33
4,265.00
Trade Payables
959.88
1,125.44
1,758.80
1,990.74
1,538.02
1,340.49
1,356.83
1,343.27
1,337.88
1,349.67
Other Current Liabilities
2,252.18
1,518.84
1,038.00
1,033.69
1,238.87
884.03
728.40
757.95
652.24
653.41
Short Term Borrowings
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
2,195.00
Short Term Provisions
48.29
52.35
84.27
45.12
42.16
30.25
52.89
55.24
49.15
66.92
Total Liabilities
12,445.30
13,018.13
12,757.99
12,151.98
11,006.63
10,616.75
8,244.06
8,092.97
7,727.87
7,413.02
Net Block
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
2,373.47
Gross Block
8,977.07
9,190.31
8,336.19
7,640.53
6,810.84
6,585.18
4,366.40
4,151.39
3,772.62
3,352.78
Accumulated Depreciation
3,420.79
3,224.04
2,794.90
2,380.89
2,033.38
1,752.48
1,605.67
1,374.24
1,164.01
979.31
Non Current Assets
6,098.99
6,557.81
6,135.14
5,762.08
5,226.80
5,236.54
3,315.22
3,284.94
3,083.23
2,827.70
Capital Work in Progress
20.96
55.97
138.61
121.56
64.22
60.38
52.59
80.69
74.89
198.00
Non Current Investment
108.04
107.71
106.70
109.45
106.82
70.73
62.06
1.42
3.84
23.56
Long Term Loans & Adv.
257.32
219.06
211.96
206.79
229.54
218.97
374.53
418.26
371.36
208.23
Other Non Current Assets
156.38
208.80
136.57
64.64
48.78
53.77
65.31
7.43
24.53
24.45
Current Assets
6,346.31
6,460.32
6,622.85
6,389.91
5,779.83
5,380.20
4,928.83
4,808.02
4,644.64
4,585.30
Current Investments
1.13
1.00
0.00
0.00
0.00
35.00
0.00
0.00
0.00
0.00
Inventories
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
1,461.37
Sundry Debtors
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
2,271.17
Cash & Bank
465.55
254.38
145.49
418.61
266.08
379.51
304.11
196.81
235.89
330.82
Other Current Assets
1,385.09
738.95
759.52
639.54
973.53
916.42
814.04
975.42
731.03
521.95
Short Term Loans & Adv.
562.09
473.59
239.04
347.81
514.74
488.69
463.13
561.22
354.37
190.38
Net Current Assets
-442.48
155.75
1,824.88
1,822.62
1,726.00
993.91
550.58
462.65
621.31
320.31
Total Assets
12,445.30
13,018.13
12,757.99
12,151.99
11,006.63
10,616.74
8,244.05
8,092.96
7,727.87
7,413.00

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
270.33
-674.67
156.35
1,312.63
673.81
440.37
660.45
573.84
427.55
84.97
PBT
-623.53
-1,021.71
370.42
295.56
240.70
63.54
31.08
-85.96
12.53
228.63
Adjustment
1,004.78
1,139.70
736.69
847.02
837.30
800.92
743.20
818.24
757.21
566.68
Changes in Working Capital
-66.14
-721.23
-894.43
221.06
-375.97
-413.25
-86.76
-154.35
-312.70
-616.58
Cash after chg. in Working capital
315.11
-603.24
212.68
1,363.64
702.03
451.21
687.51
577.92
457.04
178.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.78
-71.43
-56.34
-51.01
-28.22
-10.84
-27.06
-4.09
-29.50
-93.75
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
302.86
-258.30
-346.34
-1,059.67
-416.91
-275.44
-227.97
-292.02
-341.76
-533.96
Net Fixed Assets
-22.03
-147.74
-228.04
-223.70
-105.08
-941.63
-104.95
-95.29
-189.63
-486.08
Net Investments
2.89
1.61
-14.90
-43.85
304.36
-695.22
-0.76
-30.77
-269.58
-27.46
Others
322.00
-112.17
-103.40
-792.12
-616.19
1,361.41
-122.26
-165.96
117.45
-20.42
Cash from Financing Activity
-406.06
1,045.64
110.48
-167.16
-519.95
-89.36
-325.48
-320.20
-183.21
365.80
Net Cash Inflow / Outflow
167.13
112.67
-79.51
85.80
-263.06
75.57
107.00
-38.38
-97.42
-83.18
Opening Cash & Equivalents
236.22
117.41
196.92
111.12
374.18
298.60
194.00
232.38
329.80
411.35
Closing Cash & Equivalent
403.35
230.08
117.41
196.92
111.12
374.18
301.00
194.00
232.38
329.80

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.)
57.55
67.31
85.58
84.38
86.72
85.23
46.21
46.98
47.24
42.42
ROA
-3.19%
-5.60%
2.01%
1.88%
1.61%
0.48%
0.67%
-0.50%
0.06%
3.34%
ROE
-12.61%
-18.29%
5.72%
5.12%
4.23%
1.47%
2.53%
-1.84%
0.23%
14.12%
ROCE
1.22%
-3.29%
9.58%
9.11%
8.55%
7.62%
7.93%
6.25%
8.64%
13.97%
Fixed Asset Turnover
0.66
0.71
1.12
1.16
1.11
1.32
1.65
1.67
1.58
1.73
Receivable days
161.60
170.49
112.20
104.60
109.10
104.32
97.74
103.48
136.92
134.78
Inventory Days
127.34
136.74
100.38
102.54
101.19
94.30
96.16
98.12
103.18
100.24
Payable days
120.08
97.71
93.27
94.32
86.99
91.80
92.54
98.98
119.42
120.11
Cash Conversion Cycle
168.87
209.53
119.30
112.82
123.30
106.82
101.36
102.61
120.69
114.91
Total Debt/Equity
2.27
2.00
1.19
1.02
0.97
1.02
1.98
1.87
1.77
2.21
Interest Cover
0.16
-0.48
1.72
1.62
1.52
1.13
1.07
0.82
1.03
1.48

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.