Nifty
Sensex
:
:
10684.35
36284.49
-115.30 (-1.07%)
-390.03 (-1.06%)

Plastic Products

Rating :
37/99

BSE: 500219 | NSE: JISLJALEQS

12.05
07-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  12.05
  •  12.05
  •  12.05
  •  12.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  352182
  •  42.44
  •  26.10
  •  3.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 598.62
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,700.55
  • 8.29%
  • 0.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.64%
  • 2.63%
  • 44.67%
  • FII
  • DII
  • Others
  • 11.55%
  • 0.01%
  • 12.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.02
  • 0.96
  • 6.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.08
  • 1.78
  • 2.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.44
  • 36.56
  • 12.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.97
  • 23.96
  • 14.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 0.98
  • 0.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.01
  • 7.84
  • 7.33

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
0.00
2,583.07
-100.00%
1,300.00
2,037.69
-36.20%
1,388.28
1,895.11
-26.74%
1,891.32
2,091.96
-9.59%
Expenses
0.00
2,334.18
-100.00%
1,418.76
1,815.52
-21.85%
1,380.03
1,680.00
-17.86%
1,690.54
1,821.62
-7.20%
EBITDA
0.00
248.89
-100.00%
-118.76
222.17
-
8.25
215.11
-96.16%
200.78
270.34
-25.73%
EBIDTM
0.00%
9.64%
-9.14%
10.90%
0.59%
11.35%
10.62%
12.92%
Other Income
0.00
64.55
-100.00%
-3.05
91.70
-
54.38
23.39
132.49%
58.85
60.86
-3.30%
Interest
0.00
112.88
-100.00%
177.88
133.62
33.12%
166.07
132.08
25.73%
145.07
135.16
7.33%
Depreciation
0.00
71.97
-100.00%
89.91
75.80
18.61%
90.44
78.46
15.27%
82.49
86.63
-4.78%
PBT
0.00
128.59
-100.00%
-389.60
104.45
-
-193.88
27.96
-
32.07
109.41
-70.69%
Tax
0.00
73.12
-100.00%
-104.93
13.34
-
-60.27
9.64
-
10.33
23.83
-56.65%
PAT
0.00
55.47
-100.00%
-284.67
91.11
-
-133.61
18.32
-
21.74
85.58
-74.60%
PATM
0.00%
2.15%
-21.90%
4.47%
-9.62%
0.97%
1.15%
4.09%
EPS
0.00
1.12
-100.00%
-5.73
1.84
-
-2.69
0.37
-
0.44
1.72
-74.42%

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
7,162.67
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
3,419.99
Net Sales Growth
-18.35%
9.35%
15.86%
7.08%
2.76%
5.57%
16.06%
2.06%
18.49%
21.43%
 
Cost Of Goods Sold
3,885.35
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
1,893.91
Gross Profit
3,277.32
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
1,526.09
GP Margin
45.76%
46.42%
46.52%
46.90%
44.81%
44.00%
42.68%
43.80%
45.19%
45.46%
44.62%
Total Expenditure
6,823.51
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
2,925.05
Power & Fuel Cost
-
257.10
230.44
226.54
200.13
204.76
190.92
183.99
143.11
102.27
92.71
% Of Sales
-
3.00%
2.94%
3.35%
3.17%
3.33%
3.28%
3.66%
2.91%
2.46%
2.71%
Employee Cost
-
967.80
888.96
738.29
666.40
665.84
614.13
501.88
471.57
412.46
320.93
% Of Sales
-
11.28%
11.33%
10.91%
10.54%
10.82%
10.54%
9.99%
9.58%
9.93%
9.38%
Manufacturing Exp.
-
672.92
641.31
613.72
468.91
399.15
337.44
275.46
331.79
157.38
185.57
% Of Sales
-
7.85%
8.18%
9.07%
7.42%
6.49%
5.79%
5.49%
6.74%
3.79%
5.43%
General & Admin Exp.
-
434.18
362.81
278.31
252.15
212.17
183.42
152.94
148.85
148.20
151.37
% Of Sales
-
5.06%
4.63%
4.11%
3.99%
3.45%
3.15%
3.05%
3.03%
3.57%
4.43%
Selling & Distn. Exp.
-
405.09
389.83
184.74
164.41
224.36
189.34
156.16
146.30
235.97
265.40
% Of Sales
-
4.72%
4.97%
2.73%
2.60%
3.65%
3.25%
3.11%
2.97%
5.68%
7.76%
Miscellaneous Exp.
-
318.35
183.38
193.27
262.90
236.10
239.34
223.63
302.94
183.68
265.40
% Of Sales
-
3.71%
2.34%
2.85%
4.16%
3.84%
4.11%
4.45%
6.16%
4.42%
0.44%
EBITDA
339.16
925.63
951.90
940.22
818.30
779.27
769.97
725.34
815.08
647.82
494.94
EBITDA Margin
4.74%
10.79%
12.14%
13.89%
12.94%
12.67%
13.21%
14.44%
16.56%
15.60%
14.47%
Other Income
174.73
271.38
160.82
61.20
33.28
41.00
46.30
66.78
34.05
210.72
194.57
Interest
601.90
513.74
478.59
459.35
491.01
469.28
467.64
485.52
476.79
326.98
219.39
Depreciation
334.81
312.86
338.58
301.38
297.04
244.06
204.54
169.56
144.09
122.16
101.96
PBT
-422.82
370.42
295.56
240.70
63.54
106.94
144.08
137.04
228.25
409.40
368.17
Tax
-81.75
119.93
77.89
66.73
18.05
-23.91
-46.16
8.01
-0.39
121.33
120.34
Tax Rate
19.33%
32.38%
26.35%
27.72%
28.41%
-78.04%
53.70%
63.93%
-0.17%
29.64%
32.69%
PAT
-341.07
235.35
215.71
167.20
45.21
54.55
-39.82
3.74
223.50
280.71
246.67
PAT before Minority Interest
-339.08
250.49
217.67
173.97
45.49
54.55
-39.79
4.52
228.64
288.06
247.83
Minority Interest
1.99
-15.14
-1.96
-6.77
-0.28
0.00
-0.03
-0.78
-5.14
-7.35
-1.16
PAT Margin
-4.76%
2.74%
2.75%
2.47%
0.72%
0.89%
-0.68%
0.07%
4.54%
6.76%
7.21%
PAT Growth
-219.18%
9.10%
29.01%
269.83%
-17.12%
-
-
-98.33%
-20.38%
13.80%
 
EPS
-6.87
4.74
4.35
3.37
0.91
1.10
-0.80
0.08
4.50
5.65
4.97

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
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
1,216.73
Share Capital
103.13
103.13
95.89
95.30
92.48
92.48
90.98
81.04
77.14
78.34
Total Reserves
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
1,138.21
Non-Current Liabilities
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
2,505.76
Secured Loans
1,427.50
1,133.53
393.18
1,038.57
1,249.46
1,014.56
964.38
920.50
853.94
2,050.75
Unsecured Loans
1,512.02
1,515.37
1,826.72
581.21
446.23
483.11
468.56
312.12
163.57
394.00
Long Term Provisions
53.15
33.01
26.91
9.22
8.71
6.43
4.91
3.87
4.39
0.00
Current Liabilities
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
1,001.05
Trade Payables
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
704.45
Other Current Liabilities
1,038.00
1,033.69
1,238.87
884.03
728.40
757.95
652.24
653.41
545.97
227.87
Short Term Borrowings
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
0.00
Short Term Provisions
84.27
45.12
42.16
30.25
52.89
55.24
49.15
66.92
67.61
68.73
Total Liabilities
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
4,780.61
Net Block
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
1,659.90
Gross Block
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
2,326.64
Accumulated Depreciation
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
666.74
Non Current Assets
6,136.89
5,762.08
5,226.80
5,236.54
3,315.22
3,284.94
3,083.23
2,827.70
2,289.43
1,813.41
Capital Work in Progress
138.61
121.56
64.22
60.38
52.59
80.69
74.89
198.00
95.58
132.43
Non Current Investment
106.70
109.45
106.82
70.73
62.06
1.42
3.84
23.56
21.11
21.08
Long Term Loans & Adv.
213.71
206.79
229.54
218.97
374.53
418.26
371.36
208.23
96.24
0.00
Other Non Current Assets
136.57
64.64
48.78
53.77
65.31
7.43
24.53
24.45
34.76
0.00
Current Assets
6,621.10
6,389.91
5,779.83
5,380.20
4,928.83
4,808.02
4,644.64
4,585.30
4,008.55
2,967.20
Current Investments
0.00
0.00
0.00
35.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
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
1,063.75
Sundry Debtors
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
1,009.91
Cash & Bank
145.49
418.61
266.08
379.51
304.11
196.81
235.89
330.82
414.37
505.26
Other Current Assets
996.82
639.54
458.79
427.73
814.04
975.42
731.03
521.95
415.33
388.28
Short Term Loans & Adv.
287.32
347.81
514.74
488.69
463.13
561.22
354.37
190.38
213.25
340.31
Net Current Assets
1,823.13
1,822.62
1,726.00
993.91
550.58
462.65
621.31
320.31
419.60
1,966.15
Total Assets
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
4,780.61

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
156.35
1,312.63
673.81
440.37
660.45
573.84
427.55
84.97
105.90
393.15
PBT
370.42
295.56
240.70
63.54
31.08
-85.96
12.53
228.63
409.40
368.17
Adjustment
736.69
847.02
837.30
800.92
743.20
818.24
757.21
566.68
408.09
336.41
Changes in Working Capital
-894.43
221.06
-375.97
-413.25
-86.76
-154.35
-312.70
-616.58
-606.89
-240.82
Cash after chg. in Working capital
212.68
1,363.64
702.03
451.21
687.51
577.92
457.04
178.73
210.60
463.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-56.34
-51.01
-28.22
-10.84
-27.06
-4.09
-29.50
-93.75
-104.70
-70.61
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
-346.34
-1,059.67
-416.91
-275.44
-227.97
-292.02
-341.76
-533.96
-506.02
-479.42
Net Fixed Assets
-228.04
-223.70
-105.08
-941.63
-104.95
-95.29
-189.63
-486.08
-338.84
-337.83
Net Investments
-14.90
-43.85
304.36
-695.22
-0.76
-30.77
-269.58
-27.46
-6.81
-5.90
Others
-103.40
-792.12
-616.19
1,361.41
-122.26
-165.96
117.45
-20.42
-160.37
-135.69
Cash from Financing Activity
110.48
-167.16
-519.95
-89.36
-325.48
-320.20
-183.21
365.80
315.25
463.75
Net Cash Inflow / Outflow
-79.51
85.80
-263.06
75.57
107.00
-38.38
-97.42
-83.18
-84.87
377.48
Opening Cash & Equivalents
196.92
111.12
374.18
298.60
194.00
232.38
329.80
411.35
493.95
105.29
Closing Cash & Equivalent
117.41
196.92
111.12
374.18
301.00
194.00
232.38
329.80
411.35
493.95

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.)
85.58
84.38
86.72
85.23
46.21
46.98
47.24
42.42
39.43
31.94
ROA
2.01%
1.88%
1.61%
0.48%
0.67%
-0.50%
0.06%
3.34%
5.20%
5.79%
ROE
5.72%
5.12%
4.23%
1.47%
2.53%
-1.84%
0.23%
14.12%
21.06%
24.43%
ROCE
9.58%
9.11%
8.55%
7.62%
7.93%
6.25%
8.64%
13.97%
17.95%
18.43%
Fixed Asset Turnover
1.12
1.16
1.11
1.32
1.65
1.67
1.58
1.73
1.78
1.80
Receivable days
112.20
104.60
109.10
104.32
97.74
103.48
136.92
134.78
107.19
89.54
Inventory Days
100.38
102.54
101.19
94.30
96.16
98.12
103.18
100.24
101.16
97.82
Payable days
93.27
94.32
86.99
91.80
92.54
98.98
119.42
120.11
99.80
77.16
Cash Conversion Cycle
119.30
112.82
123.30
106.82
101.36
102.61
120.69
114.91
108.55
110.20
Total Debt/Equity
1.19
1.02
0.97
1.02
1.98
1.87
1.77
2.21
1.96
2.01
Interest Cover
1.72
1.62
1.52
1.13
1.07
0.82
1.03
1.48
2.25
2.68

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.