Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Plastic Products - Packaging

Rating :
61/99

BSE: 524051 | NSE: POLYPLEX

668.65
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  660.00
  •  679.90
  •  657.05
  •  658.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58795
  •  392.22
  •  878.85
  •  288.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,078.03
  • 5.47
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,874.89
  • 2.58%
  • 0.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.66%
  • 6.92%
  • 24.77%
  • FII
  • DII
  • Others
  • 3.71%
  • 5.66%
  • 8.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.28
  • 6.98
  • 7.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.31
  • 17.19
  • 9.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.36
  • 57.57
  • 20.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.61
  • 6.34
  • 6.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.43
  • 0.54
  • 0.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.83
  • 2.54
  • 2.16

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
1,159.59
1,117.09
3.80%
1,189.91
1,161.69
2.43%
1,091.67
1,169.67
-6.67%
1,088.43
1,173.49
-7.25%
Expenses
847.66
894.32
-5.22%
1,100.14
978.96
12.38%
878.60
990.47
-11.29%
890.70
965.19
-7.72%
EBITDA
311.93
222.77
40.02%
89.77
182.73
-50.87%
213.07
179.20
18.90%
197.73
208.30
-5.07%
EBIDTM
26.90%
19.94%
14.01%
15.73%
19.52%
15.32%
18.17%
17.75%
Other Income
106.01
26.95
293.36%
15.37
61.92
-75.18%
2.79
34.57
-91.93%
73.67
21.46
243.29%
Interest
5.31
5.14
3.31%
4.71
7.13
-33.94%
3.97
6.64
-40.21%
4.20
7.68
-45.31%
Depreciation
68.51
53.47
28.13%
82.89
55.02
50.65%
60.78
53.30
14.03%
56.19
51.02
10.13%
PBT
344.12
191.11
80.06%
86.95
182.50
-52.36%
151.11
153.83
-1.77%
211.01
171.06
23.35%
Tax
14.00
36.89
-62.05%
65.48
5.26
1,144.87%
27.20
22.11
23.02%
16.79
11.74
43.02%
PAT
330.12
154.22
114.06%
21.47
177.24
-87.89%
123.91
131.72
-5.93%
194.22
159.32
21.91%
PATM
28.47%
13.81%
7.11%
15.26%
11.35%
11.26%
17.84%
13.58%
EPS
104.47
48.80
114.08%
6.79
56.09
-87.89%
39.21
41.68
-5.93%
61.46
50.42
21.90%

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
4,529.60
4,487.10
4,569.89
3,572.34
3,200.99
3,202.04
3,204.16
3,172.23
2,534.86
2,425.93
2,441.14
Net Sales Growth
-2.00%
-1.81%
27.92%
11.60%
-0.03%
-0.07%
1.01%
25.14%
4.49%
-0.62%
 
Cost Of Goods Sold
6,386.63
2,348.27
2,646.55
2,015.24
1,810.74
1,776.50
1,939.23
2,098.20
1,582.45
1,411.88
975.05
Gross Profit
-1,857.03
2,138.83
1,923.34
1,557.11
1,390.25
1,425.54
1,264.93
1,074.03
952.41
1,014.04
1,466.09
GP Margin
-41.00%
47.67%
42.09%
43.59%
43.43%
44.52%
39.48%
33.86%
37.57%
41.80%
60.06%
Total Expenditure
3,717.10
3,706.38
3,838.52
3,078.17
2,758.29
2,848.76
2,919.99
3,080.36
2,347.27
2,017.31
1,550.72
Power & Fuel Cost
-
265.05
244.64
205.70
191.96
200.49
217.36
198.07
167.58
143.90
147.58
% Of Sales
-
5.91%
5.35%
5.76%
6.00%
6.26%
6.78%
6.24%
6.61%
5.93%
6.05%
Employee Cost
-
387.22
344.60
303.24
293.50
295.15
267.46
245.71
179.67
131.32
121.44
% Of Sales
-
8.63%
7.54%
8.49%
9.17%
9.22%
8.35%
7.75%
7.09%
5.41%
4.97%
Manufacturing Exp.
-
307.83
280.30
243.07
232.24
237.47
196.57
194.99
164.44
127.52
113.71
% Of Sales
-
6.86%
6.13%
6.80%
7.26%
7.42%
6.13%
6.15%
6.49%
5.26%
4.66%
General & Admin Exp.
-
79.04
66.40
58.97
58.86
111.62
136.56
122.70
110.38
77.16
58.49
% Of Sales
-
1.76%
1.45%
1.65%
1.84%
3.49%
4.26%
3.87%
4.35%
3.18%
2.40%
Selling & Distn. Exp.
-
204.73
206.00
171.33
144.19
167.39
160.79
149.56
139.96
123.95
121.22
% Of Sales
-
4.56%
4.51%
4.80%
4.50%
5.23%
5.02%
4.71%
5.52%
5.11%
4.97%
Miscellaneous Exp.
-
114.24
50.04
80.63
26.80
60.14
2.04
71.12
2.79
1.58
121.22
% Of Sales
-
2.55%
1.09%
2.26%
0.84%
1.88%
0.06%
2.24%
0.11%
0.07%
0.54%
EBITDA
812.50
780.72
731.37
494.17
442.70
353.28
284.17
91.87
187.59
408.62
890.42
EBITDA Margin
17.94%
17.40%
16.00%
13.83%
13.83%
11.03%
8.87%
2.90%
7.40%
16.84%
36.48%
Other Income
197.84
61.40
163.54
44.17
120.77
33.58
117.91
37.07
63.40
54.70
19.21
Interest
18.19
18.02
29.08
39.43
47.02
48.08
55.88
53.98
32.34
33.84
47.34
Depreciation
268.37
253.33
209.10
185.01
196.63
208.96
215.76
191.52
149.95
130.82
83.87
PBT
793.19
570.77
656.72
313.90
319.84
129.82
130.44
-116.56
68.71
298.65
778.41
Tax
123.47
146.36
73.07
29.78
14.73
47.92
4.94
-64.53
2.41
-19.89
78.74
Tax Rate
15.57%
22.86%
11.13%
9.49%
3.92%
74.69%
5.97%
55.36%
3.51%
-10.57%
5.56%
PAT
669.72
282.04
330.03
159.46
231.71
29.04
37.95
-6.83
21.23
93.98
1,055.57
PAT before Minority Interest
378.16
493.82
583.65
284.12
361.39
16.25
77.75
-52.02
66.29
208.09
1,336.54
Minority Interest
-291.56
-211.78
-253.62
-124.66
-129.68
12.79
-39.80
45.19
-45.06
-114.11
-280.97
PAT Margin
14.79%
6.29%
7.22%
4.46%
7.24%
0.91%
1.18%
-0.22%
0.84%
3.87%
43.24%
PAT Growth
7.59%
-14.54%
106.97%
-31.18%
697.90%
-23.48%
-
-
-77.41%
-91.10%
 
EPS
211.94
89.25
104.44
50.46
73.33
9.19
12.01
-2.16
6.72
29.74
334.04

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
3,029.26
2,771.24
2,548.23
2,302.37
2,321.21
2,120.89
2,260.56
2,005.36
1,899.53
1,606.27
Share Capital
32.56
32.56
32.56
32.56
32.56
32.56
32.56
32.56
32.56
32.56
Total Reserves
2,996.69
2,738.68
2,515.66
2,269.80
2,288.65
2,088.33
2,227.99
1,972.80
1,866.97
1,573.71
Non-Current Liabilities
471.42
205.48
215.57
367.19
694.43
916.32
1,386.07
1,150.90
488.29
536.23
Secured Loans
431.19
245.48
254.82
410.64
714.12
973.06
1,441.90
1,134.23
473.29
492.44
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
16.28
11.66
8.48
7.58
6.48
5.62
4.78
3.78
2.20
0.97
Current Liabilities
930.95
980.13
1,021.04
774.58
888.67
984.64
986.03
764.41
514.41
511.17
Trade Payables
239.94
235.30
267.46
256.16
186.55
201.36
206.46
201.56
182.49
205.17
Other Current Liabilities
273.65
283.39
228.58
237.79
193.86
217.17
392.97
265.37
200.31
152.21
Short Term Borrowings
256.68
418.75
483.88
252.41
496.03
556.64
379.04
287.75
116.60
127.67
Short Term Provisions
160.68
42.69
41.12
28.22
12.24
9.48
7.56
9.73
15.01
26.11
Total Liabilities
5,889.04
5,192.04
4,857.05
4,329.01
4,539.51
4,680.76
5,247.55
4,585.43
3,513.42
3,241.49
Net Block
2,821.10
2,238.71
2,214.66
2,181.16
2,405.93
2,568.66
2,498.29
1,518.00
1,539.75
1,374.25
Gross Block
5,274.96
4,348.03
4,095.62
3,755.10
3,836.40
3,770.55
3,529.06
2,330.38
2,173.34
1,794.95
Accumulated Depreciation
2,453.86
2,109.32
1,880.97
1,573.94
1,430.47
1,201.89
1,030.76
812.37
633.58
420.70
Non Current Assets
3,165.74
2,923.68
2,775.00
2,913.22
2,443.19
2,603.27
3,246.35
2,746.52
1,727.97
1,568.95
Capital Work in Progress
29.79
181.43
8.09
10.26
2.93
8.00
652.61
1,151.54
90.21
112.28
Non Current Investment
163.62
115.32
135.66
101.64
0.00
0.00
59.60
46.82
10.27
0.10
Long Term Loans & Adv.
88.45
106.03
74.41
16.49
30.33
22.68
32.06
30.15
87.73
81.53
Other Non Current Assets
62.77
282.19
342.18
603.66
3.99
3.93
3.79
0.00
0.01
0.79
Current Assets
2,723.31
2,268.36
2,082.05
1,415.79
2,095.55
2,076.42
1,999.93
1,837.46
1,784.95
1,672.53
Current Investments
72.18
10.88
0.94
1.28
0.83
16.26
6.52
20.66
18.80
28.38
Inventories
677.81
664.09
566.53
435.72
409.52
434.34
521.95
432.06
375.51
378.97
Sundry Debtors
678.95
601.17
549.67
468.46
429.55
402.29
409.36
344.44
270.05
332.44
Cash & Bank
961.14
783.65
781.02
385.06
1,135.00
1,074.37
932.70
899.56
1,004.04
860.78
Other Current Assets
333.22
94.10
104.88
33.15
120.64
149.16
129.42
140.74
116.57
71.97
Short Term Loans & Adv.
278.44
114.46
79.01
92.13
68.78
115.56
101.56
104.03
99.91
67.03
Net Current Assets
1,792.36
1,288.23
1,061.01
641.21
1,206.88
1,091.78
1,013.90
1,073.05
1,270.54
1,161.37
Total Assets
5,889.05
5,192.04
4,857.05
4,329.01
4,539.51
4,680.77
5,247.54
4,585.44
3,513.42
3,241.48

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
731.10
551.19
307.05
441.20
447.91
376.01
113.53
71.78
462.54
486.90
PBT
640.18
656.72
313.90
376.12
64.16
82.69
-116.56
68.71
188.20
1,415.28
Adjustment
276.49
117.12
244.59
95.03
361.92
226.38
352.04
102.84
141.94
-503.58
Changes in Working Capital
-97.50
-145.77
-224.44
-10.43
27.33
70.51
-121.27
-94.01
33.32
-363.54
Cash after chg. in Working capital
819.18
628.08
334.04
460.72
453.42
379.59
114.21
77.53
363.46
548.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-88.08
-76.89
-26.99
-19.52
-5.50
-3.58
-0.68
-5.76
-11.37
-61.26
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
-404.96
-296.26
-126.35
-143.90
-20.44
84.33
-576.96
-1,049.14
-335.63
611.01
Net Fixed Assets
-86.07
-56.43
-13.94
41.51
-19.54
-8.45
-64.27
-24.66
-114.63
-12.04
Net Investments
-64.10
-7.95
0.07
-30.65
15.35
-10.12
-5.20
19.24
-14.62
-4.10
Others
-254.79
-231.88
-112.48
-154.76
-16.25
102.90
-507.49
-1,043.72
-206.38
627.15
Cash from Financing Activity
-297.67
-311.53
-41.76
-435.77
-472.99
-234.31
310.60
862.14
-102.58
-185.20
Net Cash Inflow / Outflow
28.47
-56.61
138.95
-138.48
-45.51
226.03
-152.84
-115.22
24.32
912.70
Opening Cash & Equivalents
333.70
359.35
200.17
440.29
1,074.37
932.70
899.56
1,004.04
860.78
129.30
Closing Cash & Equivalent
443.89
333.70
359.35
200.17
1,135.00
1,074.37
932.70
899.56
1,004.04
860.78

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.)
946.92
866.25
796.52
719.66
725.31
662.58
706.19
626.34
593.55
502.02
ROA
8.87%
11.62%
6.19%
8.15%
0.35%
1.57%
-1.06%
1.64%
6.16%
50.96%
ROE
17.03%
21.95%
11.72%
15.64%
0.73%
3.55%
-2.44%
3.40%
11.88%
117.90%
ROCE
17.92%
19.68%
10.83%
12.58%
3.04%
3.42%
-1.58%
3.26%
8.96%
75.97%
Fixed Asset Turnover
0.93
1.08
0.91
0.86
0.86
0.89
1.10
1.15
1.24
1.41
Receivable days
52.07
45.96
51.79
50.41
46.68
45.45
42.59
43.39
44.60
37.53
Inventory Days
54.58
49.15
50.98
47.45
47.35
53.55
53.90
57.02
55.85
43.98
Payable days
22.91
22.85
29.93
28.22
24.39
24.77
23.84
28.94
34.66
40.94
Cash Conversion Cycle
83.73
72.25
72.83
69.64
69.64
74.23
72.65
71.47
65.80
40.57
Total Debt/Equity
0.25
0.28
0.34
0.35
0.56
0.78
0.92
0.79
0.38
0.45
Interest Cover
36.53
23.58
8.96
9.00
2.33
2.48
-1.16
3.12
6.56
30.89

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.