Nifty
Sensex
:
:
11153.65
37734.08
-96.90 (-0.86%)
-300.06 (-0.79%)

Plastic Products - Consumer

Rating :
62/99

BSE: 523385 | NSE: NILKAMAL

1314.35
22-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1287.05
  •  1328.90
  •  1274.40
  •  1305.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29686
  •  386.16
  •  1543.70
  •  912.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,963.95
  • 23.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,006.29
  • 1.14%
  • 1.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.33%
  • 1.71%
  • 13.32%
  • FII
  • DII
  • Others
  • 2.13%
  • 16.70%
  • 1.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.53
  • 3.22
  • 2.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.61
  • 4.07
  • 3.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.75
  • 4.96
  • 5.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.68
  • 18.67
  • 16.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.13
  • 2.86
  • 2.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.73
  • 9.40
  • 8.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
251.34
536.48
-53.15%
561.46
569.96
-1.49%
583.29
578.93
0.75%
575.96
628.35
-8.34%
Expenses
261.38
465.64
-43.87%
490.83
514.12
-4.53%
515.32
528.41
-2.48%
504.21
578.22
-12.80%
EBITDA
-10.03
70.85
-
70.62
55.83
26.49%
67.98
50.52
34.56%
71.75
50.13
43.13%
EBIDTM
-3.99%
13.21%
14.01%
9.80%
11.65%
8.73%
12.46%
7.98%
Other Income
1.91
1.76
8.52%
2.68
7.68
-65.10%
2.49
1.98
25.76%
7.49
1.53
389.54%
Interest
6.18
5.91
4.57%
7.93
3.99
98.75%
6.18
4.09
51.10%
6.09
4.51
35.03%
Depreciation
23.47
21.22
10.60%
26.60
13.51
96.89%
23.55
12.71
85.29%
22.84
12.66
80.41%
PBT
-37.77
45.47
-
38.77
46.01
-15.74%
40.74
35.71
14.09%
50.31
34.48
45.91%
Tax
-9.36
16.22
-
8.01
16.68
-51.98%
11.61
8.18
41.93%
3.31
12.44
-73.39%
PAT
-28.41
29.25
-
30.77
29.33
4.91%
29.13
27.53
5.81%
47.00
22.04
113.25%
PATM
-11.30%
5.45%
7.11%
5.15%
4.99%
4.76%
8.16%
3.51%
EPS
-19.07
19.63
-
20.65
19.68
4.93%
19.55
18.48
5.79%
31.54
14.79
113.25%

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
1,972.05
2,257.19
2,362.36
2,124.04
2,023.96
1,926.46
1,894.59
1,741.77
1,702.19
1,516.52
1,318.06
Net Sales Growth
-14.77%
-4.45%
11.22%
4.94%
5.06%
1.68%
8.77%
2.33%
12.24%
15.06%
 
Cost Of Goods Sold
5,431.70
1,247.06
1,392.02
1,193.54
1,163.97
1,110.58
1,195.36
1,098.63
1,070.69
924.23
813.10
Gross Profit
-3,459.65
1,010.14
970.34
930.50
860.00
815.88
699.22
643.14
631.50
592.29
504.96
GP Margin
-175.43%
44.75%
41.08%
43.81%
42.49%
42.35%
36.91%
36.92%
37.10%
39.06%
38.31%
Total Expenditure
1,771.74
1,973.26
2,146.47
1,881.88
1,789.58
1,693.86
1,738.39
1,584.68
1,565.82
1,355.70
1,181.66
Power & Fuel Cost
-
47.52
49.23
44.59
45.06
47.05
42.99
41.52
49.04
44.31
40.57
% Of Sales
-
2.11%
2.08%
2.10%
2.23%
2.44%
2.27%
2.38%
2.88%
2.92%
3.08%
Employee Cost
-
190.69
186.66
173.08
154.57
143.35
123.37
115.27
110.28
96.98
81.82
% Of Sales
-
8.45%
7.90%
8.15%
7.64%
7.44%
6.51%
6.62%
6.48%
6.39%
6.21%
Manufacturing Exp.
-
189.19
192.58
163.36
143.32
134.94
117.77
103.29
107.89
84.45
73.82
% Of Sales
-
8.38%
8.15%
7.69%
7.08%
7.00%
6.22%
5.93%
6.34%
5.57%
5.60%
General & Admin Exp.
-
84.78
127.56
117.89
115.19
115.39
126.13
109.26
107.59
88.81
73.47
% Of Sales
-
3.76%
5.40%
5.55%
5.69%
5.99%
6.66%
6.27%
6.32%
5.86%
5.57%
Selling & Distn. Exp.
-
200.04
194.38
184.64
161.18
134.46
127.25
114.21
116.71
114.20
96.98
% Of Sales
-
8.86%
8.23%
8.69%
7.96%
6.98%
6.72%
6.56%
6.86%
7.53%
7.36%
Miscellaneous Exp.
-
14.00
4.04
4.78
6.30
8.09
5.51
2.50
3.63
2.73
96.98
% Of Sales
-
0.62%
0.17%
0.23%
0.31%
0.42%
0.29%
0.14%
0.21%
0.18%
0.14%
EBITDA
200.32
283.93
215.89
242.16
234.38
232.60
156.20
157.09
136.37
160.82
136.40
EBITDA Margin
10.16%
12.58%
9.14%
11.40%
11.58%
12.07%
8.24%
9.02%
8.01%
10.60%
10.35%
Other Income
14.57
14.42
12.99
3.98
3.31
3.26
4.56
3.56
3.80
1.61
3.63
Interest
26.38
28.84
18.33
15.55
14.37
20.76
32.51
42.51
45.01
41.07
31.04
Depreciation
96.46
94.21
51.66
50.48
50.54
55.01
57.42
52.23
47.58
43.14
35.11
PBT
92.05
175.30
158.89
180.10
172.78
160.08
70.83
65.90
47.58
78.22
73.89
Tax
13.57
39.15
48.26
62.95
53.63
51.56
19.57
18.33
9.72
16.33
19.66
Tax Rate
14.74%
22.33%
30.37%
34.95%
31.04%
32.21%
27.63%
27.81%
20.43%
20.88%
26.61%
PAT
78.49
135.81
110.28
116.76
117.34
106.62
50.48
47.04
37.14
61.10
53.57
PAT before Minority Interest
78.10
136.15
110.64
117.15
119.15
108.52
51.26
47.57
37.86
61.89
54.23
Minority Interest
-0.39
-0.34
-0.36
-0.39
-1.81
-1.90
-0.78
-0.53
-0.72
-0.79
-0.66
PAT Margin
3.98%
6.02%
4.67%
5.50%
5.80%
5.53%
2.66%
2.70%
2.18%
4.03%
4.06%
PAT Growth
-27.42%
23.15%
-5.55%
-0.49%
10.05%
111.21%
7.31%
26.66%
-39.21%
14.06%
 
EPS
52.68
91.15
74.01
78.36
78.75
71.56
33.88
31.57
24.93
41.01
35.95

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
1,032.09
941.18
848.58
741.93
627.52
524.97
486.76
444.88
414.15
359.45
Share Capital
14.92
14.92
14.92
14.92
14.92
14.92
14.92
14.92
14.92
14.92
Total Reserves
1,017.17
926.26
833.65
727.00
612.59
510.05
471.84
429.96
399.22
344.53
Non-Current Liabilities
251.72
129.29
73.61
62.99
65.80
106.28
159.47
176.34
162.70
91.20
Secured Loans
47.90
44.42
0.00
0.09
8.79
43.94
93.33
113.25
110.93
69.81
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.45
1.01
Long Term Provisions
7.10
7.35
7.20
7.31
6.61
8.39
7.90
7.98
4.98
3.72
Current Liabilities
266.21
216.01
318.75
280.98
297.20
331.72
389.64
446.75
402.12
370.52
Trade Payables
153.03
133.79
171.06
111.41
111.91
96.44
101.58
101.33
91.15
71.51
Other Current Liabilities
102.02
64.20
40.04
61.31
84.68
84.32
88.14
72.08
69.58
86.89
Short Term Borrowings
0.02
7.01
93.17
82.81
74.45
127.21
177.59
253.69
221.39
195.47
Short Term Provisions
11.14
11.01
14.49
25.46
26.17
23.75
22.34
19.66
19.99
16.65
Total Liabilities
1,550.92
1,293.71
1,248.18
1,093.13
997.73
969.19
1,041.25
1,072.63
982.94
824.53
Net Block
592.37
398.53
344.05
270.74
272.77
305.98
357.32
365.18
348.84
277.10
Gross Block
877.69
594.67
490.84
370.16
326.53
775.38
773.45
735.00
674.19
562.01
Accumulated Depreciation
285.32
196.14
146.79
99.42
53.76
469.39
416.14
369.81
325.35
284.91
Non Current Assets
691.07
514.23
444.93
391.18
362.49
361.37
417.86
421.98
409.02
360.20
Capital Work in Progress
26.62
13.84
8.78
31.99
4.51
1.23
2.15
4.21
8.87
39.52
Non Current Investment
17.59
50.26
44.78
38.41
34.39
0.27
0.27
0.00
0.00
0.00
Long Term Loans & Adv.
50.43
47.02
42.21
42.59
39.98
49.32
57.68
52.04
51.30
43.58
Other Non Current Assets
4.06
4.57
5.11
7.46
10.83
4.57
0.44
0.54
0.00
0.00
Current Assets
859.86
779.49
803.24
701.95
635.24
607.82
623.40
650.65
573.92
464.32
Current Investments
16.68
0.96
1.91
3.16
9.12
4.62
1.58
0.00
0.00
1.61
Inventories
406.35
392.90
379.38
336.05
304.60
292.36
315.83
326.19
288.90
237.01
Sundry Debtors
325.01
309.02
340.09
300.96
269.09
247.16
235.66
246.66
211.68
155.92
Cash & Bank
24.03
16.65
20.41
14.11
15.89
21.24
25.55
27.39
22.91
28.96
Other Current Assets
87.80
17.73
15.62
10.55
36.54
42.44
44.77
50.40
50.42
40.83
Short Term Loans & Adv.
65.73
42.22
45.82
37.13
27.69
34.60
35.85
43.45
45.60
40.36
Net Current Assets
593.65
563.48
484.49
420.97
338.04
276.10
233.76
203.90
171.80
93.81
Total Assets
1,550.93
1,293.72
1,248.17
1,093.13
997.73
969.19
1,041.26
1,072.63
982.94
824.52

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
251.95
174.83
120.70
111.53
182.61
167.13
173.23
73.95
65.40
48.72
PBT
175.30
158.89
180.10
172.78
160.08
70.83
65.90
47.58
78.22
73.89
Adjustment
107.91
66.06
64.32
62.56
78.47
95.07
95.17
92.76
85.43
64.38
Changes in Working Capital
19.07
-3.68
-67.46
-66.06
-4.46
25.05
26.47
-53.33
-84.69
-68.42
Cash after chg. in Working capital
302.27
221.28
176.97
169.29
234.09
190.94
187.54
87.02
78.96
69.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.33
-46.45
-56.27
-57.76
-51.49
-23.82
-14.31
-13.06
-13.56
-21.12
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
-152.37
-106.46
-95.65
-70.23
-41.37
-15.51
-38.73
-56.89
-84.83
-71.97
Net Fixed Assets
-259.23
-109.19
-92.52
-67.10
400.13
2.07
-34.41
-51.13
-72.28
-103.53
Net Investments
-66.29
-0.04
0.00
-0.06
-0.06
0.00
-0.26
0.00
0.00
-1.01
Others
173.15
2.77
-3.13
-3.07
-441.44
-17.58
-4.06
-5.76
-12.55
32.57
Cash from Financing Activity
-99.71
-72.54
-20.29
-38.24
-141.95
-150.84
-131.24
-19.12
14.48
29.30
Net Cash Inflow / Outflow
-0.13
-4.17
4.75
3.05
-0.71
0.78
3.26
-2.05
-4.96
6.05
Opening Cash & Equivalents
13.17
17.45
13.29
12.95
14.48
15.73
11.43
13.69
17.76
11.74
Closing Cash & Equivalent
18.41
13.17
17.45
13.29
12.95
16.56
15.73
11.43
13.69
17.76

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.)
691.63
630.71
568.66
497.19
420.52
351.80
326.19
298.13
277.53
240.88
ROA
9.57%
8.70%
10.01%
11.40%
11.03%
5.10%
4.50%
3.68%
6.85%
7.17%
ROE
13.80%
12.36%
14.73%
17.40%
18.83%
10.13%
10.21%
8.82%
16.00%
17.69%
ROCE
19.46%
18.25%
22.15%
24.03%
24.66%
13.38%
13.03%
11.32%
16.48%
17.40%
Fixed Asset Turnover
3.07
4.35
5.02
6.21
3.74
2.61
2.44
2.75
2.78
2.86
Receivable days
51.26
50.15
54.14
48.12
45.74
43.55
47.75
43.12
39.03
36.36
Inventory Days
64.62
59.66
60.42
54.08
52.89
54.85
63.56
57.86
55.85
49.28
Payable days
26.46
26.35
28.42
23.38
23.19
21.83
24.53
22.88
22.20
18.81
Cash Conversion Cycle
89.42
83.46
86.14
78.81
75.44
76.57
86.77
78.10
72.68
66.83
Total Debt/Equity
0.06
0.06
0.11
0.11
0.17
0.40
0.67
0.92
0.89
0.85
Interest Cover
7.08
9.67
12.58
13.02
8.71
3.18
2.55
2.06
2.90
3.38

News Update:


  • Nilkamal - Quarterly Results
    28th Jun 2020, 17:59 PM

    Read More

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.