Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Plastic Products

Rating :
65/99

BSE: 526423 | NSE: KRITI

119.30
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  119.85
  •  122.00
  •  117.50
  •  117.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30171
  •  36.28
  •  144.70
  •  109.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 591.77
  • 14.19
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 637.63
  • 0.17%
  • 3.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.34%
  • 2.57%
  • 28.08%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.89
  • 8.74
  • 0.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.05
  • 18.02
  • 17.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.13
  • 34.64
  • 81.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.70
  • 16.75
  • 13.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.10
  • 2.47
  • 2.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.85
  • 6.74
  • 5.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
112.68
89.96
25.26%
153.99
155.39
-0.90%
125.77
68.47
83.69%
220.92
150.77
46.53%
Expenses
100.37
78.89
27.23%
140.42
141.81
-0.98%
111.52
59.19
88.41%
192.47
138.97
38.50%
EBITDA
12.32
11.07
11.29%
13.57
13.58
-0.07%
14.25
9.27
53.72%
28.45
11.80
141.10%
EBIDTM
10.93%
12.31%
8.81%
8.74%
11.33%
13.54%
12.88%
7.83%
Other Income
0.31
0.43
-27.91%
0.21
0.60
-65.00%
0.25
0.25
0.00%
0.15
0.29
-48.28%
Interest
3.17
2.32
36.64%
3.40
2.94
15.65%
2.79
4.50
-38.00%
2.92
4.52
-35.40%
Depreciation
1.95
1.94
0.52%
1.96
1.93
1.55%
1.85
1.86
-0.54%
1.96
1.91
2.62%
PBT
7.50
7.25
3.45%
8.42
9.31
-9.56%
9.87
1.99
395.98%
23.72
5.66
319.08%
Tax
2.02
1.74
16.09%
1.98
2.47
-19.84%
2.63
-4.50
-
5.97
2.17
175.12%
PAT
5.49
5.51
-0.36%
6.45
6.84
-5.70%
7.24
6.49
11.56%
17.75
3.49
408.60%
PATM
4.87%
6.13%
4.19%
4.40%
5.75%
9.48%
8.03%
2.31%
EPS
1.11
1.11
0.00%
2.48
1.38
79.71%
1.20
1.31
-8.40%
3.58
0.70
411.43%

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
613.36
589.16
534.22
587.66
446.29
387.56
479.77
379.98
369.97
332.26
302.52
Net Sales Growth
32.02%
10.28%
-9.09%
31.68%
15.15%
-19.22%
26.26%
2.71%
11.35%
9.83%
 
Cost Of Goods Sold
471.24
445.89
412.01
477.18
353.32
300.97
376.38
309.16
297.75
264.07
230.07
Gross Profit
142.12
143.28
122.21
110.48
92.97
86.59
103.39
70.83
72.23
68.19
72.45
GP Margin
23.17%
24.32%
22.88%
18.80%
20.83%
22.34%
21.55%
18.64%
19.52%
20.52%
23.95%
Total Expenditure
544.78
522.91
489.55
558.40
416.48
358.62
442.14
360.16
344.65
308.73
279.30
Power & Fuel Cost
-
16.18
18.66
19.51
15.50
13.08
14.24
10.76
10.11
9.28
8.64
% Of Sales
-
2.75%
3.49%
3.32%
3.47%
3.37%
2.97%
2.83%
2.73%
2.79%
2.86%
Employee Cost
-
20.85
21.45
22.28
17.35
17.80
16.98
16.52
15.16
14.23
13.01
% Of Sales
-
3.54%
4.02%
3.79%
3.89%
4.59%
3.54%
4.35%
4.10%
4.28%
4.30%
Manufacturing Exp.
-
5.27
6.85
7.35
5.99
6.68
6.86
7.97
6.45
5.53
13.29
% Of Sales
-
0.89%
1.28%
1.25%
1.34%
1.72%
1.43%
2.10%
1.74%
1.66%
4.39%
General & Admin Exp.
-
11.87
10.09
9.09
10.80
6.78
8.17
5.44
5.95
5.52
4.11
% Of Sales
-
2.01%
1.89%
1.55%
2.42%
1.75%
1.70%
1.43%
1.61%
1.66%
1.36%
Selling & Distn. Exp.
-
15.67
18.77
22.48
12.44
11.66
17.63
8.54
8.01
8.21
8.11
% Of Sales
-
2.66%
3.51%
3.83%
2.79%
3.01%
3.67%
2.25%
2.17%
2.47%
2.68%
Miscellaneous Exp.
-
7.18
1.73
0.52
1.08
1.65
1.88
1.78
1.22
1.89
8.11
% Of Sales
-
1.22%
0.32%
0.09%
0.24%
0.43%
0.39%
0.47%
0.33%
0.57%
0.69%
EBITDA
68.59
66.25
44.67
29.26
29.81
28.94
37.63
19.82
25.32
23.53
23.22
EBITDA Margin
11.18%
11.24%
8.36%
4.98%
6.68%
7.47%
7.84%
5.22%
6.84%
7.08%
7.68%
Other Income
0.92
0.86
1.69
2.15
3.01
1.43
1.71
1.47
1.16
1.87
1.67
Interest
12.28
10.96
17.26
15.17
13.02
12.75
16.59
13.27
14.21
14.04
12.16
Depreciation
7.72
7.49
7.15
6.25
5.91
5.14
4.42
4.51
5.09
4.86
4.27
PBT
49.51
48.67
21.94
9.99
13.89
12.48
18.33
3.51
7.18
6.50
8.46
Tax
12.60
12.61
2.29
3.98
4.70
4.33
7.57
1.43
2.85
2.76
2.70
Tax Rate
25.45%
25.91%
11.03%
39.84%
33.84%
34.70%
41.30%
40.74%
39.69%
42.46%
31.91%
PAT
36.93
36.06
18.49
6.01
9.19
8.15
10.76
2.08
4.34
3.74
5.76
PAT before Minority Interest
36.93
36.06
18.49
6.01
9.19
8.15
10.76
2.08
4.34
3.74
5.76
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.02%
6.12%
3.46%
1.02%
2.06%
2.10%
2.24%
0.55%
1.17%
1.13%
1.90%
PAT Growth
65.38%
95.02%
207.65%
-34.60%
12.76%
-24.26%
417.31%
-52.07%
16.04%
-35.07%
 
EPS
7.45
7.27
3.73
1.21
1.85
1.64
2.17
0.42
0.88
0.75
1.16

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
134.40
99.08
81.32
76.22
67.04
59.81
50.13
48.44
44.97
42.10
Share Capital
4.96
4.96
4.96
4.96
4.96
4.96
4.96
4.96
4.96
4.96
Total Reserves
129.44
94.12
76.36
71.26
62.08
54.85
45.17
43.48
40.01
37.14
Non-Current Liabilities
42.28
39.68
45.75
26.78
26.93
30.37
23.69
17.40
17.72
18.35
Secured Loans
16.05
15.32
21.95
13.30
14.91
19.53
14.19
8.48
9.23
10.65
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.84
1.62
1.32
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
174.38
214.22
184.42
154.73
149.50
132.76
115.79
154.59
146.75
123.88
Trade Payables
104.18
147.99
124.28
99.42
79.14
78.10
73.46
114.37
102.69
73.55
Other Current Liabilities
22.31
12.72
13.09
13.38
22.53
12.40
13.99
11.99
12.82
20.78
Short Term Borrowings
44.68
51.16
46.14
41.12
43.41
35.08
27.04
24.29
27.70
25.79
Short Term Provisions
3.20
2.35
0.90
0.82
4.43
7.19
1.30
3.95
3.53
3.75
Total Liabilities
351.06
352.98
311.49
257.73
243.47
222.94
189.61
220.43
209.44
184.33
Net Block
100.46
106.27
98.60
83.46
78.91
60.43
56.47
52.24
51.18
48.18
Gross Block
131.28
129.70
115.83
94.45
83.99
109.89
102.16
92.92
86.89
79.02
Accumulated Depreciation
30.82
23.43
17.23
10.99
5.09
49.47
45.70
40.68
35.70
30.84
Non Current Assets
111.74
109.69
101.79
86.20
80.87
65.86
61.49
55.07
52.60
50.86
Capital Work in Progress
8.10
0.95
0.67
0.49
0.02
3.63
3.49
1.17
0.18
0.80
Non Current Investment
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
Long Term Loans & Adv.
2.59
2.45
2.49
1.80
1.87
1.78
1.48
1.31
1.23
1.87
Other Non Current Assets
0.56
0.00
0.01
0.42
0.05
0.00
0.03
0.34
0.00
0.00
Current Assets
239.32
243.29
209.69
171.53
162.61
157.08
128.13
165.36
156.84
133.47
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
161.72
135.62
113.10
97.55
84.31
67.34
68.11
77.69
76.53
75.54
Sundry Debtors
32.11
72.92
68.24
48.41
45.17
56.70
32.75
62.15
55.58
37.07
Cash & Bank
21.96
13.94
12.15
11.48
8.60
10.32
8.28
8.33
6.60
6.04
Other Current Assets
23.54
0.54
0.61
1.98
24.53
22.71
18.98
17.19
18.14
14.83
Short Term Loans & Adv.
21.27
20.28
15.60
12.11
24.32
22.50
18.46
14.04
15.07
14.79
Net Current Assets
64.95
29.07
25.28
16.80
13.11
24.32
12.33
10.77
10.10
9.59
Total Assets
351.06
352.98
311.48
257.73
243.48
222.94
189.62
220.43
209.44
184.33

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
34.26
31.95
17.68
30.67
26.30
13.04
13.82
27.72
19.97
14.61
PBT
51.00
20.78
9.99
13.89
12.48
18.33
3.51
7.18
6.50
8.46
Adjustment
18.02
23.45
22.70
17.99
16.81
19.30
16.31
18.15
17.03
14.76
Changes in Working Capital
-22.07
-6.98
-12.76
1.52
-0.51
-21.67
-5.41
4.21
-1.65
-6.93
Cash after chg. in Working capital
46.95
37.25
19.93
33.40
28.78
15.96
14.42
29.54
21.88
16.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.68
-5.30
-2.25
-2.74
-2.47
-2.92
-0.60
-1.82
-1.91
-1.68
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
-18.74
-15.56
-25.07
-11.52
-17.65
-8.77
-10.25
-8.01
-5.91
-9.95
Net Fixed Assets
-13.89
-15.31
-21.53
-10.87
23.85
-8.22
-11.44
-7.02
-7.22
-10.89
Net Investments
0.00
1.16
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
Others
-4.85
-1.41
-3.54
-0.65
-41.50
-0.55
1.20
-0.99
1.31
0.94
Cash from Financing Activity
-15.55
-16.38
5.83
-17.79
-8.90
-4.19
-3.68
-19.65
-14.02
-4.70
Net Cash Inflow / Outflow
-0.03
0.01
-1.56
1.35
-0.25
0.07
-0.12
0.06
0.04
-0.04
Opening Cash & Equivalents
0.05
0.04
1.60
0.24
0.49
0.03
0.14
0.08
0.04
0.08
Closing Cash & Equivalent
0.02
0.05
0.04
1.60
0.24
0.10
0.03
0.14
0.08
0.04

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.)
27.10
19.97
16.39
15.37
13.52
12.06
10.11
9.77
9.07
8.49
ROA
10.24%
5.57%
2.11%
3.67%
3.49%
5.21%
1.02%
2.02%
1.90%
3.23%
ROE
30.89%
20.50%
7.63%
12.84%
12.85%
19.57%
4.23%
9.28%
8.59%
14.54%
ROCE
31.77%
23.02%
16.96%
19.35%
19.50%
31.90%
17.88%
23.95%
23.34%
25.94%
Fixed Asset Turnover
4.52
4.35
5.59
5.20
4.46
5.05
4.27
4.56
4.44
4.50
Receivable days
32.53
48.22
36.23
36.84
43.01
30.49
41.53
52.42
45.86
36.92
Inventory Days
92.10
84.97
65.42
71.60
64.03
46.18
63.81
68.67
75.28
84.22
Payable days
85.33
103.39
71.44
77.03
78.30
62.95
96.01
116.33
108.74
98.60
Cash Conversion Cycle
39.31
29.80
30.20
31.41
28.74
13.72
9.34
4.75
12.40
22.54
Total Debt/Equity
0.50
0.75
0.93
0.83
1.07
1.01
0.97
0.83
1.00
1.05
Interest Cover
5.44
2.20
1.66
2.07
1.98
2.10
1.26
1.51
1.46
1.70

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.