Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Plastic Products

Rating :
48/99

BSE: 500219 | NSE: JISLJALEQS

32.35
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  32.90
  •  33.30
  •  31.55
  •  31.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4292271
  •  1396.77
  •  36.20
  •  9.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,605.74
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,293.58
  • N/A
  • 0.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.64%
  • 2.02%
  • 49.69%
  • FII
  • DII
  • Others
  • 5.39%
  • 0.00%
  • 14.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.12
  • -0.34
  • -7.46

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.30
  • 13.42
  • 3.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.03
  • 0.76
  • 0.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.09
  • 35.30
  • 52.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,793.80
1,505.39
19.16%
1,428.29
1,300.00
9.87%
1,268.29
1,388.28
-8.64%
1,387.62
1,891.32
-26.63%
Expenses
1,625.01
1,673.95
-2.92%
1,344.16
1,418.76
-5.26%
1,221.02
1,380.03
-11.52%
1,362.37
1,690.54
-19.41%
EBITDA
168.79
-168.56
-
84.13
-118.76
-
47.27
8.25
472.97%
25.25
200.78
-87.42%
EBIDTM
9.41%
-11.20%
5.89%
-9.14%
3.73%
0.59%
1.82%
10.62%
Other Income
125.02
-5.78
-
7.00
-3.05
-
-0.84
54.38
-
27.56
58.85
-53.17%
Interest
191.81
201.76
-4.93%
183.19
177.88
2.99%
183.94
166.07
10.76%
185.81
145.07
28.08%
Depreciation
80.79
97.80
-17.39%
95.23
89.91
5.92%
97.14
90.44
7.41%
92.42
82.49
12.04%
PBT
21.21
-473.90
-
-187.29
-389.60
-
-234.65
-193.88
-
-225.42
32.07
-
Tax
-41.90
-145.00
-
-62.67
-104.93
-
-63.32
-60.27
-
-67.13
10.33
-
PAT
63.11
-328.90
-
-124.62
-284.67
-
-171.33
-133.61
-
-158.29
21.74
-
PATM
3.52%
-21.85%
-8.73%
-21.90%
-13.51%
-9.62%
-11.41%
1.15%
EPS
0.95
-6.29
-
-2.31
-5.41
-
-3.27
-2.60
-
-3.04
0.43
-

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
5,878.00
6,215.81
8,576.94
7,843.24
6,769.78
6,322.24
6,152.65
5,828.13
5,021.72
4,920.59
4,152.84
Net Sales Growth
-3.40%
-27.53%
9.35%
15.86%
7.08%
2.76%
5.57%
16.06%
2.06%
18.49%
 
Cost Of Goods Sold
3,271.98
3,499.92
4,595.88
4,194.60
3,594.68
3,489.04
3,445.68
3,340.85
2,822.42
2,696.87
2,265.06
Gross Profit
2,606.02
2,715.89
3,981.07
3,648.64
3,175.10
2,833.21
2,706.97
2,487.28
2,199.29
2,223.72
1,887.78
GP Margin
44.34%
43.69%
46.42%
46.52%
46.90%
44.81%
44.00%
42.68%
43.80%
45.19%
45.46%
Total Expenditure
5,552.56
6,291.87
7,651.31
6,891.34
5,829.56
5,503.94
5,373.38
5,058.16
4,296.38
4,105.51
3,505.02
Power & Fuel Cost
-
207.53
257.10
230.44
226.54
200.13
204.76
190.92
183.99
143.11
102.27
% Of Sales
-
3.34%
3.00%
2.94%
3.35%
3.17%
3.33%
3.28%
3.66%
2.91%
2.46%
Employee Cost
-
984.45
967.80
888.96
738.29
666.40
665.84
614.13
501.88
471.57
412.46
% Of Sales
-
15.84%
11.28%
11.33%
10.91%
10.54%
10.82%
10.54%
9.99%
9.58%
9.93%
Manufacturing Exp.
-
560.15
672.92
641.31
613.72
468.91
399.15
337.44
275.46
331.79
157.38
% Of Sales
-
9.01%
7.85%
8.18%
9.07%
7.42%
6.49%
5.79%
5.49%
6.74%
3.79%
General & Admin Exp.
-
340.83
434.18
362.81
278.31
252.15
212.17
183.42
152.94
148.85
148.20
% Of Sales
-
5.48%
5.06%
4.63%
4.11%
3.99%
3.45%
3.15%
3.05%
3.03%
3.57%
Selling & Distn. Exp.
-
313.25
405.09
389.83
184.74
164.41
224.36
189.34
156.16
146.30
235.97
% Of Sales
-
5.04%
4.72%
4.97%
2.73%
2.60%
3.65%
3.25%
3.11%
2.97%
5.68%
Miscellaneous Exp.
-
385.74
318.35
183.38
193.27
262.90
236.10
239.34
223.63
302.94
235.97
% Of Sales
-
6.21%
3.71%
2.34%
2.85%
4.16%
3.84%
4.11%
4.45%
6.16%
4.42%
EBITDA
325.44
-76.06
925.63
951.90
940.22
818.30
779.27
769.97
725.34
815.08
647.82
EBITDA Margin
5.54%
-1.22%
10.79%
12.14%
13.89%
12.94%
12.67%
13.21%
14.44%
16.56%
15.60%
Other Income
158.74
108.02
271.38
160.82
61.20
33.28
41.00
46.30
66.78
34.05
210.72
Interest
744.75
688.14
513.74
478.59
459.35
491.01
469.28
467.64
485.52
476.79
326.98
Depreciation
365.58
365.52
312.86
338.58
301.38
297.04
244.06
204.54
169.56
144.09
122.16
PBT
-626.15
-1,021.71
370.42
295.56
240.70
63.54
106.94
144.08
137.04
228.25
409.40
Tax
-235.02
-300.51
119.93
77.89
66.73
18.05
-23.91
-46.16
8.01
-0.39
121.33
Tax Rate
37.53%
29.41%
32.38%
26.35%
27.72%
28.41%
-78.04%
53.70%
63.93%
-0.17%
29.64%
PAT
-391.13
-716.89
235.35
215.71
167.20
45.21
54.55
-39.82
3.74
223.50
280.71
PAT before Minority Interest
-384.07
-721.20
250.49
217.67
173.97
45.49
54.55
-39.79
4.52
228.64
288.06
Minority Interest
7.06
4.31
-15.14
-1.96
-6.77
-0.28
0.00
-0.03
-0.78
-5.14
-7.35
PAT Margin
-6.65%
-11.53%
2.74%
2.75%
2.47%
0.72%
0.89%
-0.68%
0.07%
4.54%
6.76%
PAT Growth
0.00%
-
9.10%
29.01%
269.83%
-17.12%
-
-
-98.33%
-20.38%
 
EPS
-7.88
-14.44
4.74
4.35
3.37
0.91
1.10
-0.80
0.08
4.50
5.65

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
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
1,555.81
Share Capital
103.13
103.13
103.13
95.89
95.30
92.48
92.48
90.98
81.04
77.14
Total Reserves
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
1,443.75
Non-Current Liabilities
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
1,100.80
Secured Loans
1,114.91
1,427.50
1,133.53
393.18
1,038.57
1,249.46
1,014.56
964.38
920.50
853.94
Unsecured Loans
1,649.33
1,512.02
1,515.37
1,826.72
581.21
446.23
483.11
468.56
312.12
163.57
Long Term Provisions
43.47
53.15
33.01
26.91
9.22
8.71
6.43
4.91
3.87
4.39
Current Liabilities
6,298.43
4,797.96
4,567.29
4,053.83
4,386.29
4,378.26
4,345.37
4,023.33
4,265.00
3,588.95
Trade Payables
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
1,269.64
Other Current Liabilities
1,506.34
1,038.00
1,033.69
1,238.87
884.03
728.40
757.95
652.24
653.41
545.97
Short Term Borrowings
3,601.79
1,916.89
1,497.74
1,234.78
2,131.53
2,240.14
2,188.91
1,984.06
2,195.00
1,705.74
Short Term Provisions
64.86
84.27
45.12
42.16
30.25
52.89
55.24
49.15
66.92
67.61
Total Liabilities
13,011.99
12,757.99
12,151.98
11,006.63
10,616.75
8,244.06
8,092.97
7,727.87
7,413.02
6,297.98
Net Block
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
2,041.74
Gross Block
9,127.96
8,336.19
7,640.53
6,810.84
6,585.18
4,366.40
4,151.39
3,772.62
3,352.78
2,846.71
Accumulated Depreciation
3,161.69
2,794.90
2,380.89
2,033.38
1,752.48
1,605.67
1,374.24
1,164.01
979.31
804.96
Non Current Assets
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
2,289.43
Capital Work in Progress
55.97
138.61
121.56
64.22
60.38
52.59
80.69
74.89
198.00
95.58
Non Current Investment
107.71
106.70
109.45
106.82
70.73
62.06
1.42
3.84
23.56
21.11
Long Term Loans & Adv.
219.06
211.96
206.79
229.54
218.97
374.53
418.26
371.36
208.23
96.24
Other Non Current Assets
208.80
136.57
64.64
48.78
53.77
65.31
7.43
24.53
24.45
34.76
Current Assets
6,454.18
6,622.85
6,389.91
5,779.83
5,380.20
4,928.83
4,808.02
4,644.64
4,585.30
4,008.55
Current Investments
1.00
0.00
0.00
0.00
35.00
0.00
0.00
0.00
0.00
0.00
Inventories
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
1,486.44
Sundry Debtors
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
1,692.41
Cash & Bank
248.24
145.49
418.61
266.08
379.51
304.11
196.81
235.89
330.82
414.37
Other Current Assets
1,212.54
759.52
639.54
458.79
916.42
814.04
975.42
731.03
521.95
415.33
Short Term Loans & Adv.
473.59
239.04
347.81
514.74
488.69
463.13
561.22
354.37
190.38
213.25
Net Current Assets
155.75
1,824.88
1,822.62
1,726.00
993.91
550.58
462.65
621.31
320.31
419.60
Total Assets
13,011.99
12,757.99
12,151.99
11,006.63
10,616.74
8,244.05
8,092.96
7,727.87
7,413.00
6,297.98

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
-674.67
156.35
1,312.63
673.81
440.37
660.45
573.84
427.55
84.97
105.90
PBT
-1,021.71
370.42
295.56
240.70
63.54
31.08
-85.96
12.53
228.63
409.40
Adjustment
1,148.39
736.69
847.02
837.30
800.92
743.20
818.24
757.21
566.68
408.09
Changes in Working Capital
-729.91
-894.43
221.06
-375.97
-413.25
-86.76
-154.35
-312.70
-616.58
-606.89
Cash after chg. in Working capital
-603.24
212.68
1,363.64
702.03
451.21
687.51
577.92
457.04
178.73
210.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-71.43
-56.34
-51.01
-28.22
-10.84
-27.06
-4.09
-29.50
-93.75
-104.70
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
-258.30
-346.34
-1,059.67
-416.91
-275.44
-227.97
-292.02
-341.76
-533.96
-506.02
Net Fixed Assets
-147.74
-228.04
-223.70
-105.08
-941.63
-104.95
-95.29
-189.63
-486.08
-338.84
Net Investments
1.61
-14.90
-43.85
304.36
-695.22
-0.76
-30.77
-269.58
-27.46
-6.81
Others
-112.17
-103.40
-792.12
-616.19
1,361.41
-122.26
-165.96
117.45
-20.42
-160.37
Cash from Financing Activity
1,045.64
110.48
-167.16
-519.95
-89.36
-325.48
-320.20
-183.21
365.80
315.25
Net Cash Inflow / Outflow
112.67
-79.51
85.80
-263.06
75.57
107.00
-38.38
-97.42
-83.18
-84.87
Opening Cash & Equivalents
117.41
196.92
111.12
374.18
298.60
194.00
232.38
329.80
411.35
493.95
Closing Cash & Equivalent
230.08
117.41
196.92
111.12
374.18
301.00
194.00
232.38
329.80
411.35

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.)
67.31
85.58
84.38
86.72
85.23
46.21
46.98
47.24
42.42
39.43
ROA
-5.60%
2.01%
1.88%
1.61%
0.48%
0.67%
-0.50%
0.06%
3.34%
5.20%
ROE
-18.29%
5.72%
5.12%
4.23%
1.47%
2.53%
-1.84%
0.23%
14.12%
21.06%
ROCE
-3.32%
9.58%
9.11%
8.55%
7.62%
7.93%
6.25%
8.64%
13.97%
17.95%
Fixed Asset Turnover
0.75
1.12
1.16
1.11
1.32
1.65
1.67
1.58
1.73
1.78
Receivable days
162.82
112.20
104.60
109.10
104.32
97.74
103.48
136.92
134.78
107.19
Inventory Days
130.59
100.38
102.54
101.19
94.30
96.16
98.12
103.18
100.24
101.16
Payable days
92.06
93.27
94.32
86.99
91.80
92.54
98.98
119.42
120.11
99.80
Cash Conversion Cycle
201.35
119.30
112.82
123.30
106.82
101.36
102.61
120.69
114.91
108.55
Total Debt/Equity
2.00
1.19
1.02
0.97
1.02
1.98
1.87
1.77
2.21
1.96
Interest Cover
-0.48
1.72
1.62
1.52
1.13
1.07
0.82
1.03
1.48
2.25

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.