Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Medical Equipment/Supplies/Accessories

Rating :
56/99

BSE: 531768 | NSE: POLYMED

956.25
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  975.00
  •  983.65
  •  948.55
  •  986.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  170497
  •  1634.17
  •  1165.00
  •  443.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,469.64
  • 64.53
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,574.22
  • 0.25%
  • 9.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.77%
  • 0.00%
  • 14.24%
  • FII
  • DII
  • Others
  • 12.82%
  • 2.69%
  • 25.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.74
  • 11.57
  • 8.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.31
  • 18.29
  • 10.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.27
  • 19.44
  • 27.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.98
  • 35.43
  • 28.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.95
  • 7.46
  • 7.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.84
  • 20.44
  • 20.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
211.94
170.38
24.39%
212.96
171.33
24.30%
203.51
180.44
12.79%
199.63
173.88
14.81%
Expenses
156.60
124.53
25.75%
158.77
131.18
21.03%
145.70
134.88
8.02%
143.11
132.04
8.38%
EBITDA
55.34
45.85
20.70%
54.19
40.15
34.97%
57.81
45.56
26.89%
56.52
41.84
35.09%
EBIDTM
26.11%
26.91%
25.45%
23.44%
28.40%
25.25%
28.31%
24.06%
Other Income
10.28
3.47
196.25%
6.67
5.23
27.53%
5.04
4.04
24.75%
3.24
5.02
-35.46%
Interest
3.19
2.79
14.34%
-1.83
8.08
-
4.78
5.40
-11.48%
2.77
1.58
75.32%
Depreciation
12.87
10.98
17.21%
12.54
9.48
32.28%
12.56
10.81
16.19%
11.44
10.25
11.61%
PBT
49.54
35.55
39.35%
50.14
27.82
80.23%
45.51
33.38
36.34%
45.54
35.04
29.97%
Tax
12.60
9.54
32.08%
12.97
6.24
107.85%
10.71
8.61
24.39%
10.96
7.08
54.80%
PAT
36.94
26.01
42.02%
37.17
21.58
72.24%
34.80
24.77
40.49%
34.58
27.96
23.68%
PATM
17.43%
15.27%
17.46%
12.60%
17.10%
13.73%
17.32%
16.08%
EPS
3.92
3.03
29.37%
4.05
2.57
57.59%
4.00
2.83
41.34%
3.97
3.22
23.29%

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
828.04
786.47
687.24
610.83
520.42
455.01
412.26
390.35
322.25
259.75
217.03
Net Sales Growth
18.97%
14.44%
12.51%
17.37%
14.38%
10.37%
5.61%
21.13%
24.06%
19.68%
 
Cost Of Goods Sold
275.36
212.45
170.01
164.86
124.64
116.82
114.12
110.64
83.33
65.53
59.32
Gross Profit
552.68
574.02
517.23
445.97
395.78
338.19
298.14
279.70
238.92
194.23
157.71
GP Margin
66.75%
72.99%
75.26%
73.01%
76.05%
74.33%
72.32%
71.65%
74.14%
74.78%
72.67%
Total Expenditure
604.18
569.98
521.11
479.59
398.46
361.54
324.50
304.27
246.54
206.87
169.23
Power & Fuel Cost
-
25.27
25.62
24.74
19.04
16.78
15.22
13.16
10.75
10.01
8.07
% Of Sales
-
3.21%
3.73%
4.05%
3.66%
3.69%
3.69%
3.37%
3.34%
3.85%
3.72%
Employee Cost
-
141.76
138.76
116.61
99.13
87.26
74.77
64.99
52.79
42.27
34.38
% Of Sales
-
18.02%
20.19%
19.09%
19.05%
19.18%
18.14%
16.65%
16.38%
16.27%
15.84%
Manufacturing Exp.
-
138.87
129.76
121.66
112.98
96.95
85.38
83.50
67.55
55.30
39.83
% Of Sales
-
17.66%
18.88%
19.92%
21.71%
21.31%
20.71%
21.39%
20.96%
21.29%
18.35%
General & Admin Exp.
-
29.26
33.72
29.74
21.22
21.02
16.70
13.97
16.06
8.56
7.82
% Of Sales
-
3.72%
4.91%
4.87%
4.08%
4.62%
4.05%
3.58%
4.98%
3.30%
3.60%
Selling & Distn. Exp.
-
13.80
15.37
15.89
13.98
17.02
12.88
14.28
10.00
8.42
8.89
% Of Sales
-
1.75%
2.24%
2.60%
2.69%
3.74%
3.12%
3.66%
3.10%
3.24%
4.10%
Miscellaneous Exp.
-
8.57
7.87
6.10
7.48
5.70
5.42
3.72
6.07
16.79
8.89
% Of Sales
-
1.09%
1.15%
1.00%
1.44%
1.25%
1.31%
0.95%
1.88%
6.46%
5.03%
EBITDA
223.86
216.49
166.13
131.24
121.96
93.47
87.76
86.08
75.71
52.88
47.80
EBITDA Margin
27.03%
27.53%
24.17%
21.49%
23.43%
20.54%
21.29%
22.05%
23.49%
20.36%
22.02%
Other Income
25.23
18.41
18.46
18.48
14.38
13.53
8.27
8.12
1.05
0.28
0.53
Interest
8.91
10.64
20.48
13.75
11.58
8.67
9.95
10.25
9.47
7.14
7.75
Depreciation
49.41
47.52
40.53
37.29
29.24
23.73
21.03
18.77
14.05
12.97
11.74
PBT
190.73
176.74
123.58
98.68
95.51
74.60
65.04
65.17
53.23
33.05
28.84
Tax
47.24
44.18
29.85
34.68
26.16
20.06
17.57
23.10
19.12
9.78
9.63
Tax Rate
24.77%
25.00%
24.15%
35.14%
27.39%
26.89%
27.01%
27.26%
30.28%
29.59%
33.39%
PAT
143.49
132.56
93.74
64.00
69.35
54.54
47.47
61.65
44.03
23.35
19.27
PAT before Minority Interest
143.49
132.56
93.74
64.00
69.35
54.54
47.47
61.65
44.03
23.28
19.21
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
0.06
PAT Margin
17.33%
16.86%
13.64%
10.48%
13.33%
11.99%
11.51%
15.79%
13.66%
8.99%
8.88%
PAT Growth
43.03%
41.41%
46.47%
-7.71%
27.15%
14.89%
-23.00%
40.02%
88.57%
21.17%
 
EPS
14.96
13.82
9.77
6.67
7.23
5.69
4.95
6.43
4.59
2.43
2.01

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
965.57
434.82
381.37
338.30
271.54
228.63
196.18
146.46
112.46
93.50
Share Capital
47.94
44.12
44.12
44.11
44.11
22.06
22.06
22.03
11.01
11.01
Total Reserves
916.84
390.56
336.95
293.77
227.43
206.57
174.12
124.01
101.15
82.49
Non-Current Liabilities
86.76
139.23
118.99
103.95
71.56
49.48
55.22
50.68
34.44
27.34
Secured Loans
59.74
114.41
91.38
79.12
47.62
31.06
40.25
38.65
24.17
18.33
Unsecured Loans
3.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.27
3.80
3.13
2.10
3.33
2.57
2.04
1.65
1.43
1.26
Current Liabilities
215.10
225.49
181.24
122.58
113.85
109.25
112.62
88.94
67.59
60.84
Trade Payables
64.52
66.36
55.54
43.62
41.86
30.87
39.33
29.71
23.43
19.91
Other Current Liabilities
66.90
72.25
48.99
46.39
39.32
39.89
38.66
38.63
25.11
20.64
Short Term Borrowings
38.82
53.18
45.47
32.24
32.30
33.46
21.05
10.10
13.45
15.85
Short Term Provisions
44.86
33.71
31.24
0.33
0.38
5.03
13.58
10.51
5.60
4.43
Total Liabilities
1,267.43
799.54
681.60
564.83
456.95
387.36
364.02
286.08
214.49
181.74
Net Block
421.22
359.49
302.74
261.79
206.07
182.35
165.47
123.09
91.84
85.14
Gross Block
706.92
599.92
507.83
430.48
344.86
298.59
261.15
199.87
156.81
137.63
Accumulated Depreciation
285.71
240.42
205.09
168.69
138.79
116.24
95.68
76.78
64.97
52.49
Non Current Assets
517.95
449.54
352.28
309.62
252.03
216.76
204.51
165.69
120.11
100.89
Capital Work in Progress
21.21
24.71
19.42
18.25
20.00
13.72
9.80
19.66
8.00
5.21
Non Current Investment
13.93
12.92
10.79
10.28
3.92
4.42
3.95
3.43
4.24
2.40
Long Term Loans & Adv.
11.05
19.54
8.82
13.70
17.45
12.89
22.04
17.83
15.04
7.23
Other Non Current Assets
50.54
32.88
10.51
5.60
4.59
3.38
3.25
1.67
0.99
0.91
Current Assets
749.49
350.00
329.32
255.20
204.92
170.60
159.50
120.39
94.38
80.86
Current Investments
345.01
15.92
0.27
10.62
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
126.48
112.09
83.79
72.99
61.95
46.00
57.62
42.01
35.36
30.10
Sundry Debtors
156.50
127.12
128.38
112.54
95.53
82.98
62.81
45.75
43.38
33.46
Cash & Bank
29.56
25.36
54.59
20.39
22.68
21.73
19.98
13.83
0.80
0.68
Other Current Assets
91.93
13.31
21.46
22.01
24.77
19.89
19.09
18.80
14.84
16.62
Short Term Loans & Adv.
69.92
56.20
40.83
16.65
10.29
10.97
9.73
8.95
7.80
8.69
Net Current Assets
534.39
124.51
148.08
132.63
91.07
61.35
46.88
31.45
26.79
20.02
Total Assets
1,267.44
799.54
681.60
564.82
456.95
387.36
364.01
286.08
214.49
181.75

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
118.73
128.30
106.48
74.96
56.07
63.20
63.30
66.14
38.84
33.02
PBT
180.05
125.72
98.68
95.51
74.60
65.04
65.17
53.23
33.05
28.84
Adjustment
44.48
50.59
44.23
39.93
23.28
26.00
42.95
32.92
18.59
17.95
Changes in Working Capital
-61.19
-12.07
-8.69
-37.35
-23.60
-13.95
-20.96
-2.30
-5.79
-8.00
Cash after chg. in Working capital
163.35
164.24
134.21
98.09
74.28
77.09
87.17
83.85
45.85
38.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.62
-35.93
-27.72
-23.14
-18.21
-13.89
-23.30
-17.70
-7.01
-5.77
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
-435.58
-107.26
-100.74
-88.03
-55.67
-31.38
-59.33
-58.45
-30.63
-26.48
Net Fixed Assets
-101.48
-95.55
-43.89
-82.07
-51.29
-40.24
-48.59
-56.15
-21.81
-22.65
Net Investments
-327.93
-15.59
-24.01
-15.56
-0.64
0.00
0.00
1.30
0.00
0.00
Others
-6.17
3.88
-32.84
9.60
-3.74
8.86
-10.74
-3.60
-8.82
-3.83
Cash from Financing Activity
316.95
-20.51
-5.13
15.71
-0.28
-30.77
-5.89
5.39
-8.02
-6.47
Net Cash Inflow / Outflow
0.10
0.54
0.62
2.64
0.11
1.06
-1.91
13.09
0.18
0.07
Opening Cash & Equivalents
4.86
4.32
3.70
1.06
0.95
11.86
13.77
0.68
0.57
0.51
Closing Cash & Equivalent
4.95
4.86
4.32
3.70
1.06
12.91
11.86
13.77
0.75
0.57

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.)
100.62
49.26
43.19
38.30
30.78
25.91
22.24
16.57
12.73
10.61
ROA
12.83%
12.66%
10.27%
13.58%
12.92%
12.64%
18.97%
17.59%
11.75%
11.47%
ROE
18.94%
22.98%
17.80%
22.76%
21.81%
22.35%
36.03%
34.10%
22.63%
22.40%
ROCE
21.58%
24.43%
22.19%
25.39%
24.37%
25.59%
38.90%
38.77%
26.73%
28.27%
Fixed Asset Turnover
1.20
1.24
1.30
1.35
1.44
1.49
1.71
1.83
1.79
1.76
Receivable days
65.81
67.85
71.98
72.79
70.54
63.66
50.14
49.74
53.12
49.99
Inventory Days
55.36
52.02
46.84
47.20
42.65
45.25
46.02
43.18
45.25
45.97
Payable days
40.74
41.75
38.03
38.55
36.95
39.11
41.04
40.10
40.36
40.12
Cash Conversion Cycle
80.43
78.12
80.80
81.45
76.24
69.80
55.12
52.83
58.01
55.85
Total Debt/Equity
0.14
0.47
0.42
0.39
0.37
0.36
0.40
0.46
0.43
0.49
Interest Cover
17.61
7.04
8.18
9.25
9.61
7.54
9.27
7.67
5.63
4.72

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.