Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Plastic Products - Packaging

Rating :
47/99

BSE: 524051 | NSE: POLYPLEX

1785.10
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1785.00
  • 1795.00
  • 1775.25
  • 1780.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  59447
  •  1061.13
  •  2870.20
  •  1665.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,607.16
  • 8.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,640.40
  • 5.82%
  • 1.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.97%
  • 1.92%
  • 26.38%
  • FII
  • DII
  • Others
  • 14.81%
  • 2.14%
  • 3.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.08
  • 13.15
  • 13.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.43
  • 21.49
  • 10.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.93
  • 28.96
  • 26.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.48
  • 7.85
  • 8.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 0.99
  • 1.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.07
  • 2.84
  • 3.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
2,089.29
1,547.58
35.00%
2,032.58
1,439.94
41.16%
1,885.87
1,294.16
45.72%
1,751.01
1,237.22
41.53%
Expenses
1,847.71
1,290.56
43.17%
1,672.57
1,165.71
43.48%
1,506.84
1,030.21
46.27%
1,401.86
907.92
54.40%
EBITDA
241.58
257.02
-6.01%
360.01
274.23
31.28%
379.03
263.95
43.60%
349.15
329.30
6.03%
EBIDTM
11.56%
16.61%
17.71%
19.04%
20.10%
20.40%
19.94%
26.62%
Other Income
85.74
19.59
337.67%
74.72
7.18
940.67%
61.17
57.27
6.81%
88.52
14.15
525.58%
Interest
7.35
3.74
96.52%
6.61
3.82
73.04%
4.81
4.20
14.52%
4.13
3.88
6.44%
Depreciation
72.25
64.51
12.00%
71.20
66.57
6.96%
72.35
71.00
1.90%
69.09
70.81
-2.43%
PBT
247.72
208.36
18.89%
356.92
211.02
69.14%
363.04
246.02
47.57%
364.45
268.76
35.60%
Tax
47.56
38.96
22.07%
45.91
25.31
81.39%
58.60
41.15
42.41%
59.17
44.03
34.39%
PAT
200.16
169.40
18.16%
311.01
185.71
67.47%
304.44
204.87
48.60%
305.28
224.73
35.84%
PATM
9.58%
10.95%
15.30%
12.90%
16.14%
15.83%
17.43%
18.16%
EPS
36.64
30.60
19.74%
59.59
35.53
67.72%
59.18
39.92
48.25%
55.90
41.85
33.57%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
7,758.75
6,624.40
4,918.27
4,487.10
4,569.89
3,572.34
3,200.99
3,202.04
3,204.16
3,172.23
2,534.86
Net Sales Growth
40.59%
34.69%
9.61%
-1.81%
27.92%
11.60%
-0.03%
-0.07%
1.01%
25.14%
 
Cost Of Goods Sold
4,485.07
3,390.37
2,240.26
2,348.27
2,646.55
2,015.24
1,810.74
1,776.50
1,939.23
2,098.20
1,582.45
Gross Profit
3,273.68
3,234.03
2,678.01
2,138.83
1,923.34
1,557.11
1,390.25
1,425.54
1,264.93
1,074.03
952.41
GP Margin
42.19%
48.82%
54.45%
47.67%
42.09%
43.59%
43.43%
44.52%
39.48%
33.86%
37.57%
Total Expenditure
6,428.98
5,316.49
3,701.42
3,706.38
3,838.52
3,078.17
2,758.29
2,848.76
2,919.99
3,080.36
2,347.27
Power & Fuel Cost
-
345.27
290.33
265.05
244.64
205.70
191.96
200.49
217.36
198.07
167.58
% Of Sales
-
5.21%
5.90%
5.91%
5.35%
5.76%
6.00%
6.26%
6.78%
6.24%
6.61%
Employee Cost
-
482.44
424.49
387.22
344.60
303.24
293.50
295.15
267.46
245.71
179.67
% Of Sales
-
7.28%
8.63%
8.63%
7.54%
8.49%
9.17%
9.22%
8.35%
7.75%
7.09%
Manufacturing Exp.
-
410.84
343.99
307.83
280.30
243.07
232.24
237.47
196.57
194.99
164.44
% Of Sales
-
6.20%
6.99%
6.86%
6.13%
6.80%
7.26%
7.42%
6.13%
6.15%
6.49%
General & Admin Exp.
-
79.84
72.03
79.04
66.40
58.97
58.86
111.62
136.56
122.70
110.38
% Of Sales
-
1.21%
1.46%
1.76%
1.45%
1.65%
1.84%
3.49%
4.26%
3.87%
4.35%
Selling & Distn. Exp.
-
546.99
278.66
204.73
206.00
171.33
144.19
167.39
160.79
149.56
139.96
% Of Sales
-
8.26%
5.67%
4.56%
4.51%
4.80%
4.50%
5.23%
5.02%
4.71%
5.52%
Miscellaneous Exp.
-
60.72
51.67
114.24
50.04
80.63
26.80
60.14
2.04
71.12
139.96
% Of Sales
-
0.92%
1.05%
2.55%
1.09%
2.26%
0.84%
1.88%
0.06%
2.24%
0.11%
EBITDA
1,329.77
1,307.91
1,216.85
780.72
731.37
494.17
442.70
353.28
284.17
91.87
187.59
EBITDA Margin
17.14%
19.74%
24.74%
17.40%
16.00%
13.83%
13.83%
11.03%
8.87%
2.90%
7.40%
Other Income
310.15
127.98
59.05
61.40
163.54
44.17
120.77
33.58
117.91
37.07
63.40
Interest
22.90
16.50
17.58
18.02
29.08
39.43
47.02
48.08
55.88
53.98
32.34
Depreciation
284.89
272.52
279.80
253.33
209.10
185.01
196.63
208.96
215.76
191.52
149.95
PBT
1,332.13
1,146.87
978.52
570.77
656.72
313.90
319.84
129.82
130.44
-116.56
68.71
Tax
211.24
182.04
116.55
146.36
73.07
29.78
14.73
47.92
4.94
-64.53
2.41
Tax Rate
15.86%
15.87%
11.91%
22.86%
11.13%
9.49%
3.92%
74.69%
5.97%
55.36%
3.51%
PAT
1,120.89
568.80
511.80
282.04
330.03
159.46
231.71
29.04
37.95
-6.83
21.23
PAT before Minority Interest
663.31
964.83
861.96
493.82
583.65
284.12
361.39
16.25
77.75
-52.02
66.29
Minority Interest
-457.58
-396.03
-350.16
-211.78
-253.62
-124.66
-129.68
12.79
-39.80
45.19
-45.06
PAT Margin
14.45%
8.59%
10.41%
6.29%
7.22%
4.46%
7.24%
0.91%
1.18%
-0.22%
0.84%
PAT Growth
42.84%
11.14%
81.46%
-14.54%
106.97%
-31.18%
697.90%
-23.48%
-
-
 
EPS
356.97
181.15
162.99
89.82
105.11
50.78
73.79
9.25
12.09
-2.18
6.76

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
3,316.40
3,053.20
3,029.26
2,771.24
2,548.23
2,302.37
2,321.21
2,120.89
2,260.56
2,005.36
Share Capital
31.97
31.97
32.56
32.56
32.56
32.56
32.56
32.56
32.56
32.56
Total Reserves
3,284.43
3,021.23
2,996.69
2,738.68
2,515.66
2,269.80
2,288.65
2,088.33
2,227.99
1,972.80
Non-Current Liabilities
596.28
444.13
471.42
205.48
215.57
367.19
694.43
916.32
1,386.07
1,150.90
Secured Loans
478.42
365.56
431.19
245.48
254.82
410.64
714.12
973.06
1,441.90
1,134.23
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
17.96
16.63
16.28
11.66
8.48
7.58
6.48
5.62
4.78
3.78
Current Liabilities
1,536.53
1,110.78
930.95
1,028.06
1,021.04
774.58
888.67
984.64
986.03
764.41
Trade Payables
509.30
334.58
239.94
235.30
267.46
256.16
186.55
201.36
206.46
201.56
Other Current Liabilities
378.65
324.79
273.65
283.39
228.58
237.79
193.86
217.17
392.97
265.37
Short Term Borrowings
349.50
229.93
256.68
418.75
483.88
252.41
496.03
556.64
379.04
287.75
Short Term Provisions
299.09
221.49
160.68
90.63
41.12
28.22
12.24
9.48
7.56
9.73
Total Liabilities
7,455.45
6,363.31
5,889.04
5,239.97
4,857.05
4,329.01
4,539.51
4,680.76
5,247.55
4,585.43
Net Block
3,149.05
2,756.05
2,821.10
2,238.71
2,214.66
2,181.16
2,405.93
2,568.66
2,498.29
1,518.00
Gross Block
6,119.90
5,481.94
5,274.96
4,348.03
4,095.62
3,755.10
3,836.40
3,770.55
3,529.06
2,330.38
Accumulated Depreciation
2,970.85
2,725.89
2,453.86
2,109.32
1,880.97
1,573.94
1,430.47
1,201.89
1,030.76
812.37
Non Current Assets
3,571.48
3,457.39
3,165.74
2,923.68
2,775.00
2,913.22
2,443.19
2,603.27
3,246.35
2,746.52
Capital Work in Progress
125.96
325.30
29.79
181.43
8.09
10.26
2.93
8.00
652.61
1,151.54
Non Current Investment
136.47
197.08
163.62
115.32
135.66
101.64
0.00
0.00
59.60
46.82
Long Term Loans & Adv.
110.21
154.72
88.45
106.03
74.41
16.49
30.33
22.68
32.06
30.15
Other Non Current Assets
46.96
21.31
62.77
282.19
342.18
603.66
3.99
3.93
3.79
0.00
Current Assets
3,883.98
2,905.92
2,723.31
2,316.30
2,082.05
1,415.79
2,095.55
2,076.42
1,999.93
1,837.46
Current Investments
139.05
90.73
72.18
10.88
0.94
1.28
0.83
16.26
6.52
20.66
Inventories
1,308.51
814.28
677.81
664.09
566.53
435.72
409.52
434.34
521.95
432.06
Sundry Debtors
1,103.59
670.42
678.95
601.17
549.67
468.46
429.55
402.29
409.36
344.44
Cash & Bank
906.37
951.80
961.14
783.65
781.02
385.06
1,135.00
1,074.37
932.70
899.56
Other Current Assets
426.45
38.13
54.78
52.74
183.89
125.28
120.64
149.16
129.42
140.74
Short Term Loans & Adv.
386.54
340.57
278.44
203.76
79.01
92.13
68.78
115.56
101.56
104.03
Net Current Assets
2,347.45
1,795.14
1,792.36
1,288.23
1,061.01
641.21
1,206.88
1,091.78
1,013.90
1,073.05
Total Assets
7,455.46
6,363.31
5,889.05
5,239.98
4,857.05
4,329.01
4,539.51
4,680.77
5,247.54
4,585.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
560.02
1,102.43
731.10
551.19
307.05
441.20
447.91
376.01
113.53
71.78
PBT
1,146.87
978.52
640.18
656.72
313.90
376.12
64.16
82.69
-116.56
68.71
Adjustment
220.79
263.94
276.49
114.62
244.59
95.03
361.92
226.38
352.04
102.84
Changes in Working Capital
-695.07
-81.94
-97.50
-143.27
-224.44
-10.43
27.33
70.51
-121.27
-94.01
Cash after chg. in Working capital
672.59
1,160.52
819.18
628.08
334.04
460.72
453.42
379.59
114.21
77.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-112.57
-58.09
-88.08
-76.89
-26.99
-19.52
-5.50
-3.58
-0.68
-5.76
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
1.06
-436.14
-404.96
-296.26
-126.35
-143.90
-20.44
84.33
-576.96
-1,049.14
Net Fixed Assets
-27.02
-15.41
-86.07
-56.43
-13.94
41.51
-19.54
-8.45
-64.27
-24.66
Net Investments
-33.00
73.15
-64.10
-7.95
0.07
-30.65
15.35
-10.12
-5.20
19.24
Others
61.08
-493.88
-254.79
-231.88
-112.48
-154.76
-16.25
102.90
-507.49
-1,043.72
Cash from Financing Activity
-232.23
-659.64
-297.67
-311.53
-41.76
-435.77
-472.99
-234.31
310.60
862.14
Net Cash Inflow / Outflow
328.85
6.65
28.47
-56.61
138.95
-138.48
-45.51
226.03
-152.84
-115.22
Opening Cash & Equivalents
435.83
443.89
333.70
359.35
200.17
440.29
1,074.37
932.70
899.56
1,004.04
Closing Cash & Equivalent
804.38
435.83
443.89
333.70
359.35
200.17
1,135.00
1,074.37
932.70
899.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
1056.25
972.40
946.92
866.25
796.52
719.66
725.31
662.58
706.19
626.34
ROA
13.96%
14.07%
8.87%
11.56%
6.19%
8.15%
0.35%
1.57%
-1.06%
1.64%
ROE
30.30%
28.35%
17.03%
21.95%
11.72%
15.64%
0.73%
3.55%
-2.44%
3.40%
ROCE
29.08%
26.45%
17.92%
19.68%
10.83%
12.58%
3.04%
3.42%
-1.58%
3.26%
Fixed Asset Turnover
1.16
0.93
0.95
1.08
0.91
0.86
0.86
0.89
1.10
1.15
Receivable days
48.13
49.01
51.11
45.96
51.79
50.41
46.68
45.45
42.59
43.39
Inventory Days
57.59
54.19
53.58
49.15
50.98
47.45
47.35
53.55
53.90
57.02
Payable days
45.43
46.80
22.91
22.85
29.93
28.22
24.39
24.77
23.84
28.94
Cash Conversion Cycle
60.29
56.39
81.78
72.25
72.83
69.64
69.64
74.23
72.65
71.47
Total Debt/Equity
0.28
0.23
0.25
0.28
0.34
0.35
0.56
0.78
0.92
0.79
Interest Cover
70.49
56.67
36.53
23.58
8.96
9.00
2.33
2.48
-1.16
3.12

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.