Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Plastic Products

Rating :
54/99

BSE: 526423 | NSE: KRITIIND

25.60
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  25.20
  •  25.80
  •  25.00
  •  26.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22
  •  1.04
  •  40.50
  •  16.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 128.97
  • 15.50
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 192.77
  • 0.58%
  • 1.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.87%
  • 0.00%
  • 29.37%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.63
  • 9.45
  • 15.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.05
  • 8.63
  • 0.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.14
  • 19.74
  • -8.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.38
  • 15.07
  • 19.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.59
  • 2.03
  • 2.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.93
  • 6.17
  • 7.50

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
225.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
210.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
15.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
6.70%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
3.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
1.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
10.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
3.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
6.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
3.05%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
587.66
446.29
387.56
479.77
379.98
369.97
332.26
302.52
276.67
403.55
Net Sales Growth
-
31.68%
15.15%
-19.22%
26.26%
2.71%
11.35%
9.83%
9.34%
-31.44%
 
Cost Of Goods Sold
-
477.18
353.32
300.97
376.38
309.16
297.75
264.07
230.07
218.30
317.99
Gross Profit
-
110.48
92.97
86.59
103.39
70.83
72.23
68.19
72.45
58.37
85.56
GP Margin
-
18.80%
20.83%
22.34%
21.55%
18.64%
19.52%
20.52%
23.95%
21.10%
21.20%
Total Expenditure
-
558.40
416.48
358.62
442.14
360.16
344.65
308.73
279.30
256.76
374.19
Power & Fuel Cost
-
19.51
15.50
13.08
14.24
10.76
10.11
9.28
8.64
7.37
10.53
% Of Sales
-
3.32%
3.47%
3.37%
2.97%
2.83%
2.73%
2.79%
2.86%
2.66%
2.61%
Employee Cost
-
22.28
17.35
17.80
16.98
16.52
15.16
14.23
13.01
10.60
10.60
% Of Sales
-
3.79%
3.89%
4.59%
3.54%
4.35%
4.10%
4.28%
4.30%
3.83%
2.63%
Manufacturing Exp.
-
7.35
5.99
6.68
6.86
7.97
6.45
5.53
13.29
9.06
17.19
% Of Sales
-
1.25%
1.34%
1.72%
1.43%
2.10%
1.74%
1.66%
4.39%
3.27%
4.26%
General & Admin Exp.
-
9.09
7.60
6.78
8.17
5.44
5.95
5.52
4.11
3.59
4.18
% Of Sales
-
1.55%
1.70%
1.75%
1.70%
1.43%
1.61%
1.66%
1.36%
1.30%
1.04%
Selling & Distn. Exp.
-
22.48
15.65
11.66
17.63
8.54
8.01
8.21
8.11
7.03
11.94
% Of Sales
-
3.83%
3.51%
3.01%
3.67%
2.25%
2.17%
2.47%
2.68%
2.54%
2.96%
Miscellaneous Exp.
-
0.52
1.08
1.65
1.88
1.78
1.22
1.89
2.08
0.81
11.94
% Of Sales
-
0.09%
0.24%
0.43%
0.39%
0.47%
0.33%
0.57%
0.69%
0.29%
0.44%
EBITDA
-
29.26
29.81
28.94
37.63
19.82
25.32
23.53
23.22
19.91
29.36
EBITDA Margin
-
4.98%
6.68%
7.47%
7.84%
5.22%
6.84%
7.08%
7.68%
7.20%
7.28%
Other Income
-
2.15
3.01
1.43
1.71
1.47
1.16
1.87
1.67
2.07
1.40
Interest
-
15.17
13.02
12.75
16.59
13.27
14.21
14.04
12.16
9.77
13.74
Depreciation
-
6.25
5.91
5.14
4.42
4.51
5.09
4.86
4.27
3.42
4.57
PBT
-
9.99
13.89
12.48
18.33
3.51
7.18
6.50
8.46
8.79
12.46
Tax
-
3.98
4.70
4.33
7.57
1.43
2.85
2.76
2.70
3.15
3.03
Tax Rate
-
39.84%
33.84%
34.70%
41.30%
40.74%
39.69%
42.46%
31.91%
35.84%
24.32%
PAT
-
6.01
9.19
8.15
10.76
2.08
4.34
3.74
5.76
5.64
9.43
PAT before Minority Interest
-
6.01
9.19
8.15
10.76
2.08
4.34
3.74
5.76
5.64
9.43
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
1.02%
2.06%
2.10%
2.24%
0.55%
1.17%
1.13%
1.90%
2.04%
2.34%
PAT Growth
-
-34.60%
12.76%
-24.26%
417.31%
-52.07%
16.04%
-35.07%
2.13%
-40.19%
 
Unadjusted EPS
-
1.21
1.85
1.64
2.17
0.42
0.87
0.75
1.16
1.14
1.60

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
81.32
76.22
67.04
59.81
50.13
48.44
44.97
42.10
37.20
32.42
Share Capital
4.96
4.96
4.96
4.96
4.96
4.96
4.96
4.96
4.96
4.96
Total Reserves
76.36
71.26
62.08
54.85
45.17
43.48
40.01
37.14
32.24
27.46
Non-Current Liabilities
45.75
26.78
26.93
30.37
23.69
17.40
17.72
18.35
16.12
43.90
Secured Loans
21.95
13.30
14.91
19.53
14.19
8.48
9.23
10.65
8.79
34.92
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
1.84
1.62
1.32
1.56
3.68
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
184.42
151.83
149.50
132.76
115.79
154.59
146.75
123.88
119.17
70.14
Trade Payables
124.28
93.35
79.14
78.10
73.46
114.37
102.69
73.55
84.07
59.81
Other Current Liabilities
13.09
13.38
22.53
12.40
13.99
11.99
12.82
20.78
10.75
7.33
Short Term Borrowings
46.14
41.12
43.41
35.08
27.04
24.29
27.70
25.79
20.49
0.00
Short Term Provisions
0.90
3.99
4.43
7.19
1.30
3.95
3.53
3.75
3.87
3.00
Total Liabilities
311.49
254.83
243.47
222.94
189.61
220.43
209.44
184.33
172.49
146.46
Net Block
98.60
83.46
78.91
60.43
56.47
52.24
51.18
48.18
41.36
36.65
Gross Block
115.83
94.45
83.99
109.89
102.16
92.92
86.89
79.02
67.95
59.83
Accumulated Depreciation
17.23
10.99
5.09
49.47
45.70
40.68
35.70
30.84
26.59
23.17
Non Current Assets
101.79
86.20
80.87
65.86
61.49
55.07
52.60
50.86
43.13
36.81
Capital Work in Progress
0.67
0.49
0.02
3.63
3.49
1.17
0.18
0.80
0.87
0.12
Non Current Investment
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.03
Long Term Loans & Adv.
2.49
1.80
1.87
1.78
1.48
1.31
1.23
1.87
0.89
0.00
Other Non Current Assets
0.01
0.42
0.05
0.00
0.03
0.34
0.00
0.00
0.00
0.00
Current Assets
209.69
168.63
162.61
157.08
128.13
165.36
156.84
133.47
129.36
109.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
113.10
97.55
84.31
67.34
68.11
77.69
76.53
75.54
77.16
64.48
Sundry Debtors
68.24
42.34
45.17
56.70
32.75
62.15
55.58
37.07
29.87
20.36
Cash & Bank
12.15
11.48
8.60
10.32
8.28
8.33
6.60
6.04
5.29
9.04
Other Current Assets
16.21
1.98
0.21
0.21
18.98
17.19
18.14
14.83
17.02
15.77
Short Term Loans & Adv.
15.60
15.28
24.32
22.50
18.46
14.04
15.07
14.79
17.02
15.66
Net Current Assets
25.28
16.80
13.11
24.32
12.33
10.77
10.10
9.59
10.18
39.52
Total Assets
311.48
254.83
243.48
222.94
189.62
220.43
209.44
184.33
172.49
146.46

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
17.68
30.67
26.30
13.04
13.82
27.72
19.97
14.61
14.33
0.00
PBT
9.99
13.89
12.48
18.33
3.51
7.18
6.50
8.46
8.79
0.00
Adjustment
22.70
17.99
16.81
19.30
16.31
18.15
17.03
14.76
11.12
0.00
Changes in Working Capital
-12.76
1.52
-0.51
-21.67
-5.41
4.21
-1.65
-6.93
-3.25
0.00
Cash after chg. in Working capital
19.93
33.40
28.78
15.96
14.42
29.54
21.88
16.29
16.66
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.25
-2.74
-2.47
-2.92
-0.60
-1.82
-1.91
-1.68
-2.33
0.00
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
-23.94
-11.52
-17.65
-8.77
-10.25
-8.01
-5.91
-9.95
-6.81
0.00
Net Fixed Assets
-21.53
-10.87
23.85
-8.22
-11.44
-7.02
-7.22
-10.89
-8.84
Net Investments
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.02
Others
-2.41
-0.65
-41.50
-0.55
1.20
-0.99
1.31
0.94
2.01
Cash from Financing Activity
5.83
-17.79
-8.90
-4.19
-3.68
-19.65
-14.02
-4.70
-11.27
0.00
Net Cash Inflow / Outflow
-0.43
1.35
-0.25
0.07
-0.12
0.06
0.04
-0.04
-3.75
0.00
Opening Cash & Equivalents
1.60
0.24
0.49
0.03
0.14
0.08
0.04
0.08
9.04
0.00
Closing Cash & Equivalent
1.17
1.60
0.24
0.10
0.03
0.14
0.08
0.04
5.29
0.00

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.)
16.39
15.37
13.52
12.06
10.11
9.77
9.07
8.49
7.50
6.54
ROA
2.11%
3.69%
3.49%
5.21%
1.02%
2.02%
1.90%
3.23%
3.54%
6.44%
ROE
7.63%
12.84%
12.85%
19.57%
4.23%
9.28%
8.59%
14.54%
16.21%
29.10%
ROCE
16.96%
19.35%
19.50%
31.90%
17.88%
23.95%
23.34%
25.94%
25.79%
36.89%
Fixed Asset Turnover
5.59
5.20
4.46
5.05
4.27
4.56
4.44
4.50
4.73
7.04
Receivable days
36.23
34.45
43.01
30.49
41.53
52.42
45.86
36.92
30.34
17.65
Inventory Days
65.42
71.60
64.03
46.18
63.81
68.67
75.28
84.22
85.56
55.91
Payable days
71.44
73.85
78.30
62.95
96.01
116.33
108.74
98.60
102.75
57.87
Cash Conversion Cycle
30.20
32.20
28.74
13.72
9.34
4.75
12.40
22.54
13.15
15.69
Total Debt/Equity
0.93
0.83
1.07
1.01
0.97
0.83
1.00
1.05
0.96
1.19
Interest Cover
1.66
2.07
1.98
2.10
1.26
1.51
1.46
1.70
1.90
1.91

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.