Nifty

:

24273.80

Sensex

:

80334.81

-140.60 (-0.58%)
-411.97 (-0.51%)

Login

Nifty
Sensex

:
:

24273.80
80334.81

-140.60 (-0.58%)
-411.97 (-0.51%)

Polyplex Corporation Ltd.

Plastic Products - Packaging

Rating :

N/A

BSE: 524051 | NSE: POLYPLEX

Watchlist

NSE BSE

1203.30

06-Feb-2025

Open
High
Low
Previous Close

1197.20
1213.85
1177.50
1193.65

Volume
Traded Value (lacs)
52 Week High
52 Week Low

66923
802.82
1478.70
751.65

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,740.73
18.03
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,820.89
0.25%
0.97

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.01
7.05
-1.62

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.54
-14.10
-22.52

PAT CAGR (%)

10 Years
5 Years
3 Years

-0.03
-33.08
-59.48

P:E (Median)

8 Years
5 Years
3 Years

9.13
12.13
20.60

P:BV (Average)

8 Years
5 Years
3 Years

0.98
1.21
1.21

EV:EBITDA (Average)

8 Years
5 Years
3 Years

3.56
4.32
5.03

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS -2.88
P/E Ratio
Revenue 1414
EBITDA -2
Net Income -9
ROA -1.1
P/B Ratio 5.93
ROE -1.33
FCFF -71.6
FCFF Yield -1.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 405.38 312.81 29.59% 392.52 381.33 2.93% 382.78 351.04 9.04% 368.65 333.49 10.54%
Expenses 369.99 321.73 15.00% 372.52 371.36 0.31% 366.40 343.83 6.56% 378.54 338.91 11.69%
EBITDA 35.39 -8.92 - 20.00 9.97 100.60% 16.38 7.21 127.18% -9.89 -5.42 -
EBIDTM 8.73% -2.85% 5.10% 2.61% 4.28% 2.05% -2.68% -1.63%
Other Income 11.48 9.43 21.74% 11.25 14.17 -20.61% 5.63 4.66 20.82% 9.22 5.19 77.65%
Interest 3.02 0.69 337.68% 2.50 0.67 273.13% 1.80 0.63 185.71% 1.39 0.11 1,163.64%
Depreciation 12.82 11.82 8.46% 12.00 10.93 9.79% 10.44 10.43 0.10% 12.87 12.40 3.79%
PBT 31.03 -12.00 - 16.75 12.54 33.57% 9.77 0.81 1,106.17% -14.93 -12.74 -
Tax 11.84 -2.91 - 2.05 1.74 17.82% 3.24 0.25 1,196.00% -3.61 -1.44 -
PAT 19.19 -9.09 - 14.70 10.80 36.11% 6.53 0.56 1,066.07% -11.32 -11.30 -
PATM 4.73% -2.91% 3.75% 2.83% 1.71% 0.16% -3.07% -3.39%
EPS 6.11 -2.89 - 4.68 3.44 36.05% 2.08 0.18 1,055.56% -3.61 -3.60 -

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 1,721.16 1,495.57 15.08% 1,738.86 1,572.09 10.61% 1,685.60 1,560.52 8.02% 1,678.69 1,667.07 0.70%
Expenses 1,599.93 1,446.05 10.64% 1,547.95 1,451.46 6.65% 1,521.69 1,499.29 1.49% 1,582.12 1,611.70 -1.84%
EBITDA 121.23 49.52 144.81% 190.91 120.63 58.26% 163.91 61.23 167.70% 96.57 55.37 74.41%
EBIDTM 7.04% 3.31% 10.98% 7.67% 9.72% 3.92% 5.75% 3.32%
Other Income 107.45 44.67 140.54% 100.35 23.59 325.39% 25.92 12.42 108.70% 16.79 64.15 -73.83%
Interest 11.52 10.29 11.95% 10.57 9.95 6.23% 12.83 11.81 8.64% 10.33 11.34 -8.91%
Depreciation 75.61 75.43 0.24% 78.70 75.14 4.74% 69.59 74.66 -6.79% 81.90 77.65 5.47%
PBT 141.55 8.47 1,571.19% 201.99 59.13 241.60% 107.41 -12.82 - 21.13 30.53 -30.79%
Tax 36.42 -8.60 - 37.88 10.88 248.16% 10.28 -2.51 - -10.24 10.26 -
PAT 105.13 17.07 515.88% 164.11 48.25 240.12% 97.13 -10.31 - 31.37 20.27 54.76%
PATM 6.11% 1.14% 9.44% 3.07% 5.76% -0.66% 1.87% 1.22%
EPS 18.40 1.47 1,151.70% 27.97 8.90 214.27% 17.05 -0.99 - 2.68 2.42 10.74%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,549.33 1,413.83 1,647.86 1,784.78 1,298.95 1,272.78 1,347.66 1,088.67 943.60 968.28 1,052.03 Net Sales Growth 12.38% -14.20% -7.67% 37.40% 2.06% -5.56% 23.79% 15.37% -2.55% -7.96% Cost Of Goods Sold 1,079.46 1,003.17 1,112.16 1,062.73 755.27 796.90 897.65 734.50 634.13 638.87 729.56 Gross Profit 469.87 410.67 535.69 722.05 543.68 475.87 450.01 354.18 309.47 329.42 322.47 GP Margin 30.33% 29.05% 32.51% 40.46% 41.86% 37.39% 33.39% 32.53% 32.80% 34.02% 30.65% Total Expenditure 1,487.45 1,415.47 1,534.91 1,513.80 1,078.39 1,122.55 1,202.52 1,009.95 866.55 878.82 953.56 Power & Fuel Cost - 103.81 105.78 89.95 72.12 75.92 81.65 68.88 59.68 57.55 58.25 % Of Sales - 7.34% 6.42% 5.04% 5.55% 5.96% 6.06% 6.33% 6.32% 5.94% 5.54% Employee Cost - 122.90 96.94 109.79 91.16 84.26 82.10 69.94 61.80 68.78 48.02 % Of Sales - 8.69% 5.88% 6.15% 7.02% 6.62% 6.09% 6.42% 6.55% 7.10% 4.56% Manufacturing Exp. - 84.81 85.24 85.36 62.05 63.60 59.68 52.51 44.46 45.56 43.84 % Of Sales - 6.00% 5.17% 4.78% 4.78% 5.00% 4.43% 4.82% 4.71% 4.71% 4.17% General & Admin Exp. - 36.69 30.73 30.28 19.44 26.01 22.48 20.76 13.95 29.01 32.53 % Of Sales - 2.60% 1.86% 1.70% 1.50% 2.04% 1.67% 1.91% 1.48% 3.00% 3.09% Selling & Distn. Exp. - 50.29 89.79 123.51 60.29 53.76 47.76 47.79 38.21 38.13 40.72 % Of Sales - 3.56% 5.45% 6.92% 4.64% 4.22% 3.54% 4.39% 4.05% 3.94% 3.87% Miscellaneous Exp. - 13.80 14.26 12.18 18.08 22.09 11.20 15.58 14.32 0.92 40.72 % Of Sales - 0.98% 0.87% 0.68% 1.39% 1.74% 0.83% 1.43% 1.52% 0.10% 0.06% EBITDA 61.88 -1.64 112.95 270.98 220.56 150.23 145.14 78.72 77.05 89.46 98.47 EBITDA Margin 3.99% -0.12% 6.85% 15.18% 16.98% 11.80% 10.77% 7.23% 8.17% 9.24% 9.36% Other Income 37.58 37.48 257.17 336.97 338.59 220.09 191.91 63.98 50.16 18.32 17.47 Interest 8.71 3.38 0.71 2.21 2.87 2.76 4.85 15.84 19.03 8.21 16.20 Depreciation 48.13 46.05 47.92 51.20 57.39 54.51 45.07 47.51 52.77 64.65 76.89 PBT 42.62 -13.58 321.49 554.53 498.88 313.05 287.13 79.35 55.40 34.92 22.84 Tax 13.52 -4.53 26.86 63.07 45.49 83.23 59.04 20.45 9.68 -1.99 2.90 Tax Rate 31.72% 33.36% 8.35% 11.37% 9.12% 26.59% 20.56% 25.77% 17.47% -7.97% 12.70% PAT 29.10 -9.05 294.63 491.46 453.39 229.82 228.08 58.90 45.72 26.95 19.94 PAT before Minority Interest 29.10 -9.05 294.63 491.46 453.39 229.82 228.08 58.90 45.72 26.95 19.94 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 1.88% -0.64% 17.88% 27.54% 34.90% 18.06% 16.92% 5.41% 4.85% 2.78% 1.90% PAT Growth 422.26% - -40.05% 8.40% 97.28% 0.76% 287.23% 28.83% 69.65% 35.16% EPS 9.27 -2.88 93.83 156.52 144.39 73.19 72.64 18.76 14.56 8.58 6.35

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 6,824.31 6,306.87 7,652.28 6,624.40 4,918.27 4,487.10 4,569.89 3,572.34 3,200.99 3,202.04 3,204.16 Net Sales Growth 8.40% -17.58% 15.52% 34.69% 9.61% -1.81% 27.92% 11.60% -0.03% -0.07% Cost Of Goods Sold 4,346.05 3,888.32 4,525.04 3,390.37 2,240.26 2,348.27 2,646.55 2,015.24 1,810.74 1,776.50 1,939.23 Gross Profit 2,478.26 2,418.55 3,127.24 3,234.03 2,678.01 2,138.83 1,923.34 1,557.11 1,390.25 1,425.54 1,264.93 GP Margin 36.32% 38.35% 40.87% 48.82% 54.45% 47.67% 42.09% 43.59% 43.43% 44.52% 39.48% Total Expenditure 6,251.69 5,941.72 6,705.10 5,316.49 3,701.42 3,706.38 3,838.52 3,078.17 2,758.29 2,848.76 2,919.99 Power & Fuel Cost - 443.33 522.30 345.27 290.33 265.05 244.64 205.70 191.96 200.49 217.36 % Of Sales - 7.03% 6.83% 5.21% 5.90% 5.91% 5.35% 5.76% 6.00% 6.26% 6.78% Employee Cost - 585.90 490.49 482.44 424.49 387.22 344.60 303.24 293.50 295.15 267.46 % Of Sales - 9.29% 6.41% 7.28% 8.63% 8.63% 7.54% 8.49% 9.17% 9.22% 8.35% Manufacturing Exp. - 498.00 506.87 410.84 343.99 307.83 280.30 243.07 232.24 237.47 196.57 % Of Sales - 7.90% 6.62% 6.20% 6.99% 6.86% 6.13% 6.80% 7.26% 7.42% 6.13% General & Admin Exp. - 134.79 106.41 79.84 72.03 79.04 66.40 58.97 58.86 111.62 136.56 % Of Sales - 2.14% 1.39% 1.21% 1.46% 1.76% 1.45% 1.65% 1.84% 3.49% 4.26% Selling & Distn. Exp. - 239.81 480.48 546.99 278.66 204.73 206.00 171.33 144.19 167.39 160.79 % Of Sales - 3.80% 6.28% 8.26% 5.67% 4.56% 4.51% 4.80% 4.50% 5.23% 5.02% Miscellaneous Exp. - 151.58 73.51 60.72 51.67 114.24 50.04 80.63 26.80 60.14 160.79 % Of Sales - 2.40% 0.96% 0.92% 1.05% 2.55% 1.09% 2.26% 0.84% 1.88% 0.06% EBITDA 572.62 365.15 947.18 1,307.91 1,216.85 780.72 731.37 494.17 442.70 353.28 284.17 EBITDA Margin 8.39% 5.79% 12.38% 19.74% 24.74% 17.40% 16.00% 13.83% 13.83% 11.03% 8.87% Other Income 250.51 60.27 95.19 127.98 59.05 61.40 163.54 44.17 120.77 33.58 117.91 Interest 45.25 42.38 35.27 16.50 17.58 18.02 29.08 39.43 47.02 48.08 55.88 Depreciation 305.80 307.13 296.28 272.52 279.80 253.33 209.10 185.01 196.63 208.96 215.76 PBT 472.08 75.91 710.82 1,146.87 978.52 570.77 656.72 313.90 319.84 129.82 130.44 Tax 74.34 -10.47 95.28 182.04 116.55 146.36 73.07 29.78 14.73 47.92 4.94 Tax Rate 15.75% -13.79% 13.40% 15.87% 11.91% 22.86% 11.13% 9.49% 3.92% 74.69% 5.97% PAT 397.74 37.84 348.35 568.80 511.80 282.04 330.03 159.46 231.71 29.04 37.95 PAT before Minority Interest 207.52 86.39 615.54 964.83 861.96 493.82 583.65 284.12 361.39 16.25 77.75 Minority Interest -190.22 -48.55 -267.19 -396.03 -350.16 -211.78 -253.62 -124.66 -129.68 12.79 -39.80 PAT Margin 5.83% 0.60% 4.55% 8.59% 10.41% 6.29% 7.22% 4.46% 7.24% 0.91% 1.18% PAT Growth 428.35% -89.14% -38.76% 11.14% 81.46% -14.54% 106.97% -31.18% 697.90% -23.48% EPS 126.67 12.05 110.94 181.15 162.99 89.82 105.11 50.78 73.79 9.25 12.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 668.92 694.41 732.01 556.77 616.39 555.63 471.33 440.97 431.02 413.38 Share Capital 31.97 31.97 31.97 31.97 32.56 32.56 32.56 32.56 32.56 32.56 Total Reserves 636.95 662.44 700.04 524.80 583.83 523.07 438.77 408.41 398.45 380.82 Non-Current Liabilities -1.26 2.91 14.86 49.14 90.89 101.10 31.22 12.79 94.90 186.84 Secured Loans 0.00 0.00 14.23 47.21 83.31 117.07 46.01 34.10 92.33 179.30 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 5.09 4.77 4.92 4.28 3.41 2.93 2.12 2.24 1.63 1.36 Current Liabilities 195.42 116.39 398.20 220.34 301.99 254.48 263.78 234.38 150.65 190.95 Trade Payables 18.37 25.09 28.10 27.29 15.66 20.98 15.92 9.74 12.81 10.23 Other Current Liabilities 38.03 51.23 86.82 108.20 82.90 72.64 77.37 79.45 93.05 102.15 Short Term Borrowings 110.83 12.01 40.64 77.95 47.25 70.79 133.91 117.97 33.67 69.10 Short Term Provisions 28.19 28.07 242.64 6.90 156.18 90.07 36.57 27.22 11.12 9.48 Total Liabilities 863.08 813.71 1,145.07 826.25 1,009.27 911.21 766.33 688.14 676.57 791.17 Net Block 282.43 289.96 311.56 324.39 357.47 327.02 316.23 350.28 416.02 461.74 Gross Block 1,191.30 1,154.10 1,137.62 1,111.79 1,096.39 1,012.05 957.09 945.25 984.67 966.64 Accumulated Depreciation 908.86 864.14 826.06 787.40 738.92 685.04 640.86 594.98 568.65 504.90 Non Current Assets 352.58 367.45 378.43 399.16 425.84 405.34 393.75 413.29 463.68 500.84 Capital Work in Progress 2.02 10.24 6.60 5.41 5.40 3.67 2.20 0.10 2.19 0.68 Non Current Investment 46.99 46.99 46.99 46.99 49.96 50.03 50.09 50.16 19.51 19.51 Long Term Loans & Adv. 17.27 17.49 10.44 19.43 13.01 21.07 21.60 9.02 25.95 18.90 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 3.56 3.62 3.73 0.00 0.00 Current Assets 510.51 446.26 766.64 427.09 583.43 505.88 372.58 274.85 212.89 290.34 Current Investments 2.00 0.00 35.00 2.00 72.18 8.01 0.00 0.00 0.00 15.35 Inventories 198.71 206.69 195.50 151.41 143.27 164.34 136.95 119.81 89.93 94.76 Sundry Debtors 192.77 123.27 193.27 141.28 141.32 172.48 114.85 82.36 64.15 103.79 Cash & Bank 24.50 29.90 23.17 41.37 7.34 4.94 4.44 2.84 5.23 9.81 Other Current Assets 92.53 11.94 22.29 15.20 219.32 156.11 116.33 69.85 53.57 66.63 Short Term Loans & Adv. 86.27 74.46 297.39 75.84 207.66 139.47 104.56 59.29 44.79 58.56 Net Current Assets 315.08 329.87 368.44 206.75 281.44 251.40 108.80 40.47 62.24 99.39 Total Assets 863.09 813.71 1,145.07 826.25 1,009.27 911.22 766.33 688.14 676.57 791.18

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 3,511.13 3,482.95 3,316.40 3,053.20 3,029.26 2,771.24 2,548.23 2,302.37 2,321.21 2,120.89 Share Capital 31.97 31.97 31.97 31.97 32.56 32.56 32.56 32.56 32.56 32.56 Total Reserves 3,479.16 3,450.97 3,284.43 3,021.23 2,996.69 2,738.68 2,515.66 2,269.80 2,288.65 2,088.33 Non-Current Liabilities 435.14 493.20 596.28 444.13 471.42 205.48 215.57 367.19 694.43 916.32 Secured Loans 354.40 373.27 478.42 365.56 431.19 245.48 254.82 410.64 714.12 973.06 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 29.18 23.06 17.96 16.63 16.28 11.66 8.48 7.58 6.48 5.62 Current Liabilities 1,164.47 1,135.62 1,536.53 1,110.78 930.95 1,028.06 1,021.04 774.58 888.67 984.64 Trade Payables 538.11 465.30 509.30 334.58 239.94 235.30 267.46 256.16 186.55 201.36 Other Current Liabilities 292.15 329.69 378.65 324.79 273.65 283.39 228.58 237.79 193.86 217.17 Short Term Borrowings 301.48 299.97 349.50 229.93 256.68 418.75 483.88 252.41 496.03 556.64 Short Term Provisions 32.73 40.65 299.09 221.49 160.68 90.63 41.12 28.22 12.24 9.48 Total Liabilities 7,411.19 7,398.11 7,455.45 6,363.31 5,889.04 5,239.97 4,857.05 4,329.01 4,539.51 4,680.76 Net Block 2,997.83 3,249.03 3,149.05 2,756.05 2,821.10 2,238.71 2,214.66 2,181.16 2,405.93 2,568.66 Gross Block 6,626.49 6,643.81 6,119.90 5,481.94 5,274.96 4,348.03 4,095.62 3,755.10 3,836.40 3,770.55 Accumulated Depreciation 3,628.66 3,394.78 2,970.85 2,725.89 2,453.86 2,109.32 1,880.97 1,573.94 1,430.47 1,201.89 Non Current Assets 4,008.53 3,713.13 3,571.48 3,457.39 3,165.74 2,923.68 2,775.00 2,913.22 2,443.19 2,603.27 Capital Work in Progress 627.72 195.61 125.96 325.30 29.79 181.43 8.09 10.26 2.93 8.00 Non Current Investment 289.66 142.41 136.47 197.08 163.62 115.32 135.66 101.64 0.00 0.00 Long Term Loans & Adv. 88.35 121.91 110.21 154.72 88.45 106.03 74.41 16.49 30.33 22.68 Other Non Current Assets 1.12 1.41 46.96 21.31 62.77 282.19 342.18 603.66 3.99 3.93 Current Assets 3,402.66 3,684.97 3,883.98 2,905.92 2,723.31 2,316.30 2,082.05 1,415.79 2,095.55 2,076.42 Current Investments 84.59 133.04 139.05 90.73 72.18 10.88 0.94 1.28 0.83 16.26 Inventories 1,346.23 1,362.94 1,308.51 814.28 677.81 664.09 566.53 435.72 409.52 434.34 Sundry Debtors 971.27 921.47 1,103.59 670.42 678.95 601.17 549.67 468.46 429.55 402.29 Cash & Bank 706.20 980.03 906.37 951.80 961.14 783.65 781.02 385.06 1,135.00 1,074.37 Other Current Assets 294.36 67.56 39.91 38.13 333.22 256.50 183.89 125.28 120.64 149.16 Short Term Loans & Adv. 244.84 219.93 386.54 340.57 278.44 203.76 79.01 92.13 68.78 115.56 Net Current Assets 2,238.19 2,549.36 2,347.45 1,795.14 1,792.36 1,288.23 1,061.01 641.21 1,206.88 1,091.78 Total Assets 7,411.19 7,398.10 7,455.46 6,363.31 5,889.05 5,239.98 4,857.05 4,329.01 4,539.51 4,680.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -43.58 158.20 142.16 157.30 154.77 32.51 12.10 16.31 143.76 138.13 PBT -13.58 321.49 554.53 498.88 313.05 287.13 79.35 55.40 24.96 22.84 Adjustment 21.57 -188.84 -269.75 -267.08 -133.42 -128.17 18.99 36.17 57.08 81.47 Changes in Working Capital -46.88 54.07 -75.48 -31.57 33.32 -64.64 -71.06 -62.30 59.78 38.15 Cash after chg. in Working capital -38.89 186.72 209.31 200.23 212.95 94.31 27.27 29.28 141.82 142.45 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.69 -28.53 -67.15 -42.93 -58.18 -61.81 -15.18 -12.96 -8.02 -4.32 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 9.96 0.00 Cash From Investing Activity -8.00 225.29 270.53 350.57 67.68 111.38 21.85 -24.78 9.01 -42.51 Net Fixed Assets -28.98 -20.12 -27.02 -15.41 -86.07 -56.43 -13.94 41.51 -19.54 -8.45 Net Investments -2.00 35.00 -33.00 73.15 -64.10 -7.95 0.07 -30.65 15.35 -10.12 Others 22.98 210.41 330.55 292.83 217.85 175.76 35.72 -35.64 13.20 -23.94 Cash from Financing Activity 55.71 -385.67 -410.41 -497.59 -220.85 -144.36 -32.58 5.94 -157.35 -90.98 Net Cash Inflow / Outflow 4.13 -2.19 2.28 10.29 1.61 -0.48 1.37 -2.53 -4.58 4.64 Opening Cash & Equivalents 14.41 16.60 14.32 4.03 2.43 2.90 1.54 4.07 9.81 5.17 Closing Cash & Equivalent 18.54 14.41 16.60 14.32 4.03 2.43 2.90 1.54 5.23 9.81

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 455.22 801.50 560.02 1,102.43 731.10 551.19 307.05 441.20 447.91 376.01 PBT 75.91 710.82 1,146.87 978.52 640.18 656.72 313.90 376.12 64.16 82.69 Adjustment 382.09 336.23 220.79 263.94 276.49 114.62 244.59 95.03 361.92 226.38 Changes in Working Capital 64.90 -55.72 -695.07 -81.94 -97.50 -143.27 -224.44 -10.43 27.33 70.51 Cash after chg. in Working capital 522.90 991.33 672.59 1,160.52 819.18 628.08 334.04 460.72 453.42 379.59 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -67.67 -189.82 -112.57 -58.09 -88.08 -76.89 -26.99 -19.52 -5.50 -3.58 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 -796.38 -114.93 1.06 -436.14 -404.96 -296.26 -126.35 -143.90 -20.44 84.33 Net Fixed Assets -28.98 -20.12 -27.02 -15.41 -86.07 -56.43 -13.94 41.51 -19.54 -8.45 Net Investments -2.00 35.00 -33.00 73.15 -64.10 -7.95 0.07 -30.65 15.35 -10.12 Others -765.40 -129.81 61.08 -493.88 -254.79 -231.88 -112.48 -154.76 -16.25 102.90 Cash from Financing Activity -152.21 -656.96 -232.23 -659.64 -297.67 -311.53 -41.76 -435.77 -472.99 -234.31 Net Cash Inflow / Outflow -493.37 29.61 328.85 6.65 28.47 -56.61 138.95 -138.48 -45.51 226.03 Opening Cash & Equivalents 964.55 804.38 435.83 443.89 333.70 359.35 200.17 440.29 1,074.37 932.70 Closing Cash & Equivalent 463.30 964.55 804.38 435.83 443.89 333.70 359.35 200.17 1,135.00 1,074.37

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 212.90 221.02 232.99 177.17 192.53 173.54 147.18 137.69 134.58 129.06 ROA -1.08% 30.08% 49.86% 49.40% 23.93% 27.19% 8.10% 6.70% 3.67% 2.40% ROE -1.33% 41.34% 76.34% 77.37% 39.26% 44.47% 12.93% 10.50% 6.39% 4.91% ROCE -1.36% 41.83% 72.40% 66.85% 40.58% 39.92% 14.26% 11.85% 4.93% 5.04% Fixed Asset Turnover 1.25 1.46 1.63 1.22 1.23 1.37 1.16 1.03 1.04 1.17 Receivable days 39.31 34.50 33.24 38.39 44.23 38.91 32.59 26.91 30.10 34.88 Inventory Days 50.42 43.83 34.47 40.04 43.35 40.80 42.43 38.52 33.09 36.16 Payable days 7.91 8.73 9.51 10.38 5.90 5.45 4.53 4.57 4.58 3.30 Cash Conversion Cycle 81.82 69.60 58.20 68.05 81.68 74.26 70.49 60.86 58.61 67.74 Total Debt/Equity 0.17 0.04 0.12 0.29 0.27 0.39 0.46 0.46 0.42 0.78 Interest Cover -3.02 453.67 251.51 174.91 114.52 60.25 6.01 3.91 4.04 2.41

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1118.28 1109.30 1056.25 972.40 946.92 866.25 796.52 719.66 725.31 662.58 ROA 1.17% 8.29% 13.96% 14.07% 8.87% 11.56% 6.19% 8.15% 0.35% 1.57% ROE 2.47% 18.11% 30.30% 28.35% 17.03% 21.95% 11.72% 15.64% 0.73% 3.55% ROCE 2.78% 17.50% 29.08% 26.45% 17.92% 19.68% 10.83% 12.58% 3.04% 3.42% Fixed Asset Turnover 0.96 1.21 1.16 0.93 0.95 1.08 0.91 0.86 0.86 0.89 Receivable days 54.06 47.81 48.13 49.01 51.11 45.96 51.79 50.41 46.68 45.45 Inventory Days 77.38 63.07 57.59 54.19 53.58 49.15 50.98 47.45 47.35 53.55 Payable days 47.10 39.31 45.43 46.80 22.91 22.85 29.93 28.22 24.39 24.77 Cash Conversion Cycle 84.34 71.56 60.29 56.39 81.78 72.25 72.83 69.64 69.64 74.23 Total Debt/Equity 0.21 0.23 0.28 0.23 0.25 0.28 0.34 0.35 0.56 0.78 Interest Cover 2.79 21.16 70.49 56.67 36.53 23.58 8.96 9.00 2.33 2.48

Top Investors:

agp holdco limited

nippon life india trustee ltd a/c nippon india small cap fund and nifty small cap 250 index fund

first water fund

vanguard total international stock index fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Polyplex Corporation’s step-down arm commissions new projects
22nd Mar 2025, 14:55 PM

With the commissioning of above projects, PU becomes the largest and most cost-competitive producer of BOPET thin films in the US
Read More
Polyplex Corporation - Quarterly Results
14th Feb 2025, 19:44 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.

Feedback