Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Plastic Products

Rating :
44/99

BSE: 500219 | NSE: JISLJALEQS

56.10
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  57.30
  •  57.65
  •  55.85
  •  57.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2712729
  •  1530.52
  •  73.45
  •  26.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,737.82
  • 3.63
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,488.71
  • N/A
  • 0.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.12%
  • 11.49%
  • 35.68%
  • FII
  • DII
  • Others
  • 5.31%
  • 0.13%
  • 21.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.14
  • -7.69
  • 0.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.61
  • -8.58
  • 11.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.12
  • -30.03
  • -29.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.11
  • 4.70
  • 6.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.75
  • 0.47
  • 0.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.91
  • 36.18
  • 47.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,357.77
1,504.03
-9.72%
1,361.92
1,081.98
25.87%
1,701.04
1,416.16
20.12%
1,745.41
1,372.74
27.15%
Expenses
1,192.71
1,331.67
-10.44%
1,184.31
973.89
21.61%
1,482.43
1,225.88
20.93%
1,611.41
1,291.66
24.75%
EBITDA
165.06
172.36
-4.24%
177.61
108.09
64.32%
218.61
190.28
14.89%
134.00
81.08
65.27%
EBIDTM
12.16%
11.46%
13.04%
9.99%
12.85%
13.44%
7.68%
5.91%
Other Income
6.15
22.40
-72.54%
1.88
29.41
-93.61%
2.22
0.28
692.86%
1.17
0.72
62.50%
Interest
107.89
107.59
0.28%
99.21
98.44
0.78%
105.23
109.47
-3.87%
153.68
-62.80
-
Depreciation
59.11
58.68
0.73%
59.50
58.28
2.09%
59.01
58.09
1.58%
60.80
61.99
-1.92%
PBT
4.21
27.45
-84.66%
20.78
-23.81
-
56.59
20.71
173.25%
-86.18
399.55
-
Tax
2.34
18.94
-87.65%
8.40
-5.29
-
18.12
7.38
145.53%
10.48
120.19
-91.28%
PAT
1.87
8.51
-78.03%
12.38
-18.52
-
38.47
13.33
188.60%
-96.66
279.36
-
PATM
0.14%
0.57%
0.91%
-1.71%
2.26%
0.94%
-5.54%
20.35%
EPS
0.14
-0.78
-
0.13
-1.45
-
0.55
-0.15
-
15.66
4.54
244.93%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
6,166.14
5,747.58
4,733.34
5,666.88
5,922.65
8,576.94
7,843.24
6,769.78
6,322.24
6,152.65
5,828.13
Net Sales Growth
14.72%
21.43%
-16.47%
-4.32%
-30.95%
9.35%
15.86%
7.08%
2.76%
5.57%
 
Cost Of Goods Sold
3,592.90
3,420.56
2,781.28
3,171.67
3,316.19
4,595.88
4,194.60
3,594.68
3,489.04
3,445.68
3,340.85
Gross Profit
2,573.24
2,327.02
1,952.06
2,495.22
2,606.46
3,981.07
3,648.64
3,175.10
2,833.21
2,706.97
2,487.28
GP Margin
41.73%
40.49%
41.24%
44.03%
44.01%
46.42%
46.52%
46.90%
44.81%
44.00%
42.68%
Total Expenditure
5,470.86
5,156.40
4,307.54
5,318.78
5,978.83
7,651.31
6,891.34
5,829.56
5,503.94
5,373.38
5,058.16
Power & Fuel Cost
-
241.06
185.34
173.21
199.86
257.10
230.44
226.54
200.13
204.76
190.92
% Of Sales
-
4.19%
3.92%
3.06%
3.37%
3.00%
2.94%
3.35%
3.17%
3.33%
3.28%
Employee Cost
-
530.50
445.13
804.89
911.61
967.80
888.96
738.29
666.40
665.84
614.13
% Of Sales
-
9.23%
9.40%
14.20%
15.39%
11.28%
11.33%
10.91%
10.54%
10.82%
10.54%
Manufacturing Exp.
-
334.93
326.93
534.94
524.40
672.92
641.31
613.72
468.91
399.15
337.44
% Of Sales
-
5.83%
6.91%
9.44%
8.85%
7.85%
8.18%
9.07%
7.42%
6.49%
5.79%
General & Admin Exp.
-
178.79
167.62
310.72
323.08
434.18
362.81
278.31
252.15
212.17
183.42
% Of Sales
-
3.11%
3.54%
5.48%
5.45%
5.06%
4.63%
4.11%
3.99%
3.45%
3.15%
Selling & Distn. Exp.
-
262.27
251.12
158.35
303.06
405.09
389.83
184.74
164.41
224.36
189.34
% Of Sales
-
4.56%
5.31%
2.79%
5.12%
4.72%
4.97%
2.73%
2.60%
3.65%
3.25%
Miscellaneous Exp.
-
188.29
150.13
165.00
400.62
318.35
183.38
193.27
262.90
236.10
189.34
% Of Sales
-
3.28%
3.17%
2.91%
6.76%
3.71%
2.34%
2.85%
4.16%
3.84%
4.11%
EBITDA
695.28
591.18
425.80
348.10
-56.18
925.63
951.90
940.22
818.30
779.27
769.97
EBITDA Margin
11.28%
10.29%
9.00%
6.14%
-0.95%
10.79%
12.14%
13.89%
12.94%
12.67%
13.21%
Other Income
11.42
66.81
29.82
146.38
73.19
271.38
160.82
61.20
33.28
41.00
46.30
Interest
466.01
469.18
355.49
746.02
691.93
513.74
478.59
459.35
491.01
469.28
467.64
Depreciation
238.42
235.85
241.39
350.93
346.79
312.86
338.58
301.38
297.04
244.06
204.54
PBT
-4.60
-47.03
-141.26
-602.46
-1,021.71
370.42
295.56
240.70
63.54
106.94
144.08
Tax
39.34
31.52
4.09
-230.57
-300.51
119.93
77.89
66.73
18.05
-23.91
-46.16
Tax Rate
-855.22%
-50.99%
2.65%
38.27%
29.41%
32.38%
26.35%
27.72%
28.41%
-78.04%
53.70%
PAT
-43.94
-125.02
130.10
-361.59
-716.89
235.35
215.71
167.20
45.21
54.55
-39.82
PAT before Minority Interest
-43.44
-120.78
133.85
-368.65
-721.20
250.49
217.67
173.97
45.49
54.55
-39.79
Minority Interest
0.50
-4.24
-3.75
7.06
4.31
-15.14
-1.96
-6.77
-0.28
0.00
-0.03
PAT Margin
-0.71%
-2.18%
2.75%
-6.38%
-12.10%
2.74%
2.75%
2.47%
0.72%
0.89%
-0.68%
PAT Growth
-115.54%
-
-
-
-
9.10%
29.01%
269.83%
-17.12%
-
 
EPS
-0.66
-1.87
1.95
-5.42
-10.74
3.53
3.23
2.50
0.68
0.82
-0.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
5,181.14
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
Share Capital
124.79
122.38
103.13
103.13
103.13
103.13
95.89
95.30
92.48
92.48
Total Reserves
5,011.01
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
Non-Current Liabilities
1,414.48
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
Secured Loans
1,225.12
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
Unsecured Loans
160.88
1,125.40
1,625.74
1,649.33
1,512.02
1,515.37
1,826.72
581.21
446.23
483.11
Long Term Provisions
45.43
31.89
32.86
43.47
53.15
33.01
26.91
9.22
8.71
6.43
Current Liabilities
4,214.49
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
Trade Payables
997.41
1,097.13
981.98
1,125.44
1,758.80
1,990.74
1,538.02
1,340.49
1,356.83
1,343.27
Other Current Liabilities
1,021.82
1,188.12
2,250.08
1,518.84
1,038.00
1,033.69
1,238.87
884.03
728.40
757.95
Short Term Borrowings
2,172.64
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
Short Term Provisions
22.63
38.34
48.29
52.35
84.27
45.12
42.16
30.25
52.89
55.24
Total Liabilities
10,905.79
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
Net Block
4,131.17
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
Gross Block
6,966.45
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
Accumulated Depreciation
2,835.28
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
Non Current Assets
5,543.59
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
Capital Work in Progress
31.52
24.95
20.96
55.97
138.61
121.56
64.22
60.38
52.59
80.69
Non Current Investment
1,143.03
72.72
87.36
107.71
106.70
109.45
106.82
70.73
62.06
1.42
Long Term Loans & Adv.
212.57
283.00
247.56
219.06
211.96
206.79
229.54
218.97
374.53
418.26
Other Non Current Assets
9.22
228.81
152.35
208.80
136.57
64.64
48.78
53.77
65.31
7.43
Current Assets
5,362.21
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
Current Investments
0.00
0.00
1.13
1.00
0.00
0.00
0.00
35.00
0.00
0.00
Inventories
1,783.43
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
Sundry Debtors
2,186.52
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
Cash & Bank
140.92
391.05
465.55
254.38
145.49
418.61
266.08
379.51
304.11
196.81
Other Current Assets
1,251.34
593.23
558.80
738.95
998.56
987.35
973.53
916.42
814.04
975.42
Short Term Loans & Adv.
678.89
850.91
860.08
473.59
239.04
347.81
514.74
488.69
463.13
561.22
Net Current Assets
1,147.72
1,448.39
-428.69
155.75
1,824.88
1,822.62
1,726.00
993.91
550.58
462.65
Total Assets
10,905.80
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
44.98
476.02
299.04
-674.67
156.35
1,312.63
673.81
440.37
660.45
573.84
PBT
878.89
421.59
-620.29
-1,021.71
370.42
295.56
240.70
63.54
31.08
-85.96
Adjustment
-416.08
371.95
1,001.54
1,139.70
736.69
847.02
837.30
800.92
743.20
818.24
Changes in Working Capital
-379.41
-287.50
-37.43
-721.23
-894.43
221.06
-375.97
-413.25
-86.76
-154.35
Cash after chg. in Working capital
83.40
506.04
343.82
-603.24
212.68
1,363.64
702.03
451.21
687.51
577.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.42
-30.02
-44.78
-71.43
-56.34
-51.01
-28.22
-10.84
-27.06
-4.09
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
3,137.76
-194.42
302.86
-258.30
-346.34
-1,059.67
-416.91
-275.44
-227.97
-292.02
Net Fixed Assets
-96.52
-4.82
-22.03
-147.74
-228.04
-223.70
-105.08
-941.63
-104.95
-95.29
Net Investments
-13.40
-273.75
23.58
1.61
-14.90
-43.85
304.36
-695.22
-0.76
-30.77
Others
3,247.68
84.15
301.31
-112.17
-103.40
-792.12
-616.19
1,361.41
-122.26
-165.96
Cash from Financing Activity
-3,364.82
-385.22
-434.77
1,045.64
110.48
-167.16
-519.95
-89.36
-325.48
-320.20
Net Cash Inflow / Outflow
-182.07
-103.62
167.13
112.67
-79.51
85.80
-263.06
75.57
107.00
-38.38
Opening Cash & Equivalents
299.74
403.35
236.22
117.41
196.92
111.12
374.18
298.60
194.00
232.38
Closing Cash & Equivalent
117.67
299.74
403.35
230.08
117.41
196.92
111.12
374.18
301.00
194.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
82.31
58.87
57.55
67.31
85.58
84.38
86.72
85.23
46.21
46.98
ROA
-1.04%
1.08%
-2.89%
-5.60%
2.01%
1.88%
1.61%
0.48%
0.67%
-0.50%
ROE
-2.76%
4.07%
-11.45%
-18.29%
5.72%
5.12%
4.23%
1.47%
2.53%
-1.84%
ROCE
3.93%
4.93%
1.46%
-3.29%
9.58%
9.11%
8.55%
7.62%
7.93%
6.25%
Fixed Asset Turnover
0.86
0.63
0.66
0.71
1.12
1.16
1.11
1.32
1.65
1.67
Receivable days
119.68
156.17
161.60
170.49
112.20
104.60
109.10
104.32
97.74
103.48
Inventory Days
105.99
136.77
127.34
136.74
100.38
102.54
101.19
94.30
96.16
98.12
Payable days
111.75
136.43
121.26
97.71
93.27
94.32
86.99
91.80
92.54
98.98
Cash Conversion Cycle
113.92
156.51
167.68
209.53
119.30
112.82
123.30
106.82
101.36
102.61
Total Debt/Equity
0.76
1.83
2.28
2.00
1.19
1.02
0.97
1.02
1.98
1.87
Interest Cover
0.81
1.39
0.20
-0.48
1.72
1.62
1.52
1.13
1.07
0.82

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.