Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Plastic Products - Packaging

Rating :
66/99

BSE: 524051 | NSE: POLYPLEX

2228.60
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2204.00
  • 2248.65
  • 2167.95
  • 2202.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  146621
  •  3247.51
  •  2870.20
  •  1325.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,995.03
  • 12.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,733.92
  • 4.67%
  • 2.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.97%
  • 3.22%
  • 27.73%
  • FII
  • DII
  • Others
  • 10.23%
  • 3.09%
  • 4.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.32
  • 8.97
  • 2.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.53
  • 22.41
  • 10.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.47
  • 17.17
  • 15.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.48
  • 7.02
  • 6.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.70
  • 0.89
  • 1.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.31
  • 2.73
  • 2.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,885.87
1,294.16
45.72%
1,751.01
1,237.22
41.53%
1,547.58
1,227.30
26.10%
1,439.94
1,159.59
24.18%
Expenses
1,506.84
1,030.21
46.27%
1,401.86
907.92
54.40%
1,290.56
1,046.75
23.29%
1,165.71
847.66
37.52%
EBITDA
379.03
263.95
43.60%
349.15
329.30
6.03%
257.02
180.55
42.35%
274.23
311.93
-12.09%
EBIDTM
20.10%
20.40%
19.94%
26.62%
16.61%
14.71%
19.04%
26.90%
Other Income
61.17
57.27
6.81%
88.52
14.15
525.58%
19.59
12.74
53.77%
7.18
106.01
-93.23%
Interest
4.81
4.20
14.52%
4.13
3.88
6.44%
3.74
4.19
-10.74%
3.82
5.31
-28.06%
Depreciation
72.35
71.00
1.90%
69.09
70.81
-2.43%
64.51
69.48
-7.15%
66.57
68.51
-2.83%
PBT
363.04
246.02
47.57%
364.45
268.76
35.60%
208.36
119.62
74.18%
211.02
344.12
-38.68%
Tax
58.60
41.15
42.41%
59.17
44.03
34.39%
38.96
17.37
124.29%
25.31
14.00
80.79%
PAT
304.44
204.87
48.60%
305.28
224.73
35.84%
169.40
102.25
65.67%
185.71
330.12
-43.74%
PATM
16.14%
15.83%
17.43%
18.16%
10.95%
8.33%
12.90%
28.47%
EPS
59.18
39.92
48.25%
55.90
41.85
33.57%
30.60
24.37
25.56%
35.53
56.89
-37.55%

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
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
2,425.93
Net Sales Growth
34.69%
9.61%
-1.81%
27.92%
11.60%
-0.03%
-0.07%
1.01%
25.14%
4.49%
 
Cost Of Goods Sold
3,623.60
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
1,411.88
Gross Profit
3,000.80
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
1,014.04
GP Margin
45.30%
54.45%
47.67%
42.09%
43.59%
43.43%
44.52%
39.48%
33.86%
37.57%
41.80%
Total Expenditure
5,364.97
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
2,017.31
Power & Fuel Cost
-
290.33
265.05
244.64
205.70
191.96
200.49
217.36
198.07
167.58
143.90
% Of Sales
-
5.90%
5.91%
5.35%
5.76%
6.00%
6.26%
6.78%
6.24%
6.61%
5.93%
Employee Cost
-
424.49
387.22
344.60
303.24
293.50
295.15
267.46
245.71
179.67
131.32
% Of Sales
-
8.63%
8.63%
7.54%
8.49%
9.17%
9.22%
8.35%
7.75%
7.09%
5.41%
Manufacturing Exp.
-
343.99
307.83
280.30
243.07
232.24
237.47
196.57
194.99
164.44
127.52
% Of Sales
-
6.99%
6.86%
6.13%
6.80%
7.26%
7.42%
6.13%
6.15%
6.49%
5.26%
General & Admin Exp.
-
72.03
79.04
66.40
58.97
58.86
111.62
136.56
122.70
110.38
77.16
% Of Sales
-
1.46%
1.76%
1.45%
1.65%
1.84%
3.49%
4.26%
3.87%
4.35%
3.18%
Selling & Distn. Exp.
-
278.66
204.73
206.00
171.33
144.19
167.39
160.79
149.56
139.96
123.95
% Of Sales
-
5.67%
4.56%
4.51%
4.80%
4.50%
5.23%
5.02%
4.71%
5.52%
5.11%
Miscellaneous Exp.
-
51.67
114.24
50.04
80.63
26.80
60.14
2.04
71.12
2.79
123.95
% Of Sales
-
1.05%
2.55%
1.09%
2.26%
0.84%
1.88%
0.06%
2.24%
0.11%
0.07%
EBITDA
1,259.43
1,216.85
780.72
731.37
494.17
442.70
353.28
284.17
91.87
187.59
408.62
EBITDA Margin
19.01%
24.74%
17.40%
16.00%
13.83%
13.83%
11.03%
8.87%
2.90%
7.40%
16.84%
Other Income
176.46
59.05
61.40
163.54
44.17
120.77
33.58
117.91
37.07
63.40
54.70
Interest
16.50
17.58
18.02
29.08
39.43
47.02
48.08
55.88
53.98
32.34
33.84
Depreciation
272.52
279.80
253.33
209.10
185.01
196.63
208.96
215.76
191.52
149.95
130.82
PBT
1,146.87
978.52
570.77
656.72
313.90
319.84
129.82
130.44
-116.56
68.71
298.65
Tax
182.04
116.55
146.36
73.07
29.78
14.73
47.92
4.94
-64.53
2.41
-19.89
Tax Rate
15.87%
11.91%
22.86%
11.13%
9.49%
3.92%
74.69%
5.97%
55.36%
3.51%
-10.57%
PAT
964.83
511.80
282.04
330.03
159.46
231.71
29.04
37.95
-6.83
21.23
93.98
PAT before Minority Interest
568.80
861.96
493.82
583.65
284.12
361.39
16.25
77.75
-52.02
66.29
208.09
Minority Interest
-396.03
-350.16
-211.78
-253.62
-124.66
-129.68
12.79
-39.80
45.19
-45.06
-114.11
PAT Margin
14.56%
10.41%
6.29%
7.22%
4.46%
7.24%
0.91%
1.18%
-0.22%
0.84%
3.87%
PAT Growth
11.93%
81.46%
-14.54%
106.97%
-31.18%
697.90%
-23.48%
-
-
-77.41%
 
EPS
307.27
162.99
89.82
105.11
50.78
73.79
9.25
12.09
-2.18
6.76
29.93

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
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
1,899.53
Share Capital
31.97
32.56
32.56
32.56
32.56
32.56
32.56
32.56
32.56
32.56
Total Reserves
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
1,866.97
Non-Current Liabilities
444.13
471.42
205.48
215.57
367.19
694.43
916.32
1,386.07
1,150.90
488.29
Secured Loans
365.56
431.19
245.48
254.82
410.64
714.12
973.06
1,441.90
1,134.23
473.29
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
16.63
16.28
11.66
8.48
7.58
6.48
5.62
4.78
3.78
2.20
Current Liabilities
1,110.78
930.95
1,028.06
1,021.04
774.58
888.67
984.64
986.03
764.41
514.41
Trade Payables
334.58
239.94
235.30
267.46
256.16
186.55
201.36
206.46
201.56
182.49
Other Current Liabilities
324.79
273.65
283.39
228.58
237.79
193.86
217.17
392.97
265.37
200.31
Short Term Borrowings
229.93
256.68
418.75
483.88
252.41
496.03
556.64
379.04
287.75
116.60
Short Term Provisions
221.49
160.68
90.63
41.12
28.22
12.24
9.48
7.56
9.73
15.01
Total Liabilities
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
3,513.42
Net Block
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
1,539.75
Gross Block
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
2,173.34
Accumulated Depreciation
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
633.58
Non Current Assets
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
1,727.97
Capital Work in Progress
325.30
29.79
181.43
8.09
10.26
2.93
8.00
652.61
1,151.54
90.21
Non Current Investment
200.01
163.62
115.32
135.66
101.64
0.00
0.00
59.60
46.82
10.27
Long Term Loans & Adv.
154.72
88.45
106.03
74.41
16.49
30.33
22.68
32.06
30.15
87.73
Other Non Current Assets
21.31
62.77
282.19
342.18
603.66
3.99
3.93
3.79
0.00
0.01
Current Assets
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
1,784.95
Current Investments
90.73
72.18
10.88
0.94
1.28
0.83
16.26
6.52
20.66
18.80
Inventories
814.28
677.81
664.09
566.53
435.72
409.52
434.34
521.95
432.06
375.51
Sundry Debtors
670.42
678.95
601.17
549.67
468.46
429.55
402.29
409.36
344.44
270.05
Cash & Bank
951.80
961.14
783.65
781.02
385.06
1,135.00
1,074.37
932.70
899.56
1,004.04
Other Current Assets
378.70
54.78
52.74
104.88
125.28
120.64
149.16
129.42
140.74
116.57
Short Term Loans & Adv.
340.57
278.44
203.76
79.01
92.13
68.78
115.56
101.56
104.03
99.91
Net Current Assets
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
1,270.54
Total Assets
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
3,513.42

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
1,102.43
731.10
551.19
307.05
441.20
447.91
376.01
113.53
71.78
462.54
PBT
978.52
640.18
656.72
313.90
376.12
64.16
82.69
-116.56
68.71
188.20
Adjustment
263.94
276.49
114.62
244.59
95.03
361.92
226.38
352.04
102.84
141.94
Changes in Working Capital
-81.94
-97.50
-143.27
-224.44
-10.43
27.33
70.51
-121.27
-94.01
33.32
Cash after chg. in Working capital
1,160.52
819.18
628.08
334.04
460.72
453.42
379.59
114.21
77.53
363.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-58.09
-88.08
-76.89
-26.99
-19.52
-5.50
-3.58
-0.68
-5.76
-11.37
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
-436.14
-404.96
-296.26
-126.35
-143.90
-20.44
84.33
-576.96
-1,049.14
-335.63
Net Fixed Assets
-15.41
-86.07
-56.43
-13.94
41.51
-19.54
-8.45
-64.27
-24.66
-114.63
Net Investments
70.22
-64.10
-7.95
0.07
-30.65
15.35
-10.12
-5.20
19.24
-14.62
Others
-490.95
-254.79
-231.88
-112.48
-154.76
-16.25
102.90
-507.49
-1,043.72
-206.38
Cash from Financing Activity
-659.64
-297.67
-311.53
-41.76
-435.77
-472.99
-234.31
310.60
862.14
-102.58
Net Cash Inflow / Outflow
6.65
28.47
-56.61
138.95
-138.48
-45.51
226.03
-152.84
-115.22
24.32
Opening Cash & Equivalents
443.89
333.70
359.35
200.17
440.29
1,074.37
932.70
899.56
1,004.04
860.78
Closing Cash & Equivalent
435.83
443.89
333.70
359.35
200.17
1,135.00
1,074.37
932.70
899.56
1,004.04

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.)
972.40
946.92
866.25
796.52
719.66
725.31
662.58
706.19
626.34
593.55
ROA
14.07%
8.87%
11.56%
6.19%
8.15%
0.35%
1.57%
-1.06%
1.64%
6.16%
ROE
28.35%
17.03%
21.95%
11.72%
15.64%
0.73%
3.55%
-2.44%
3.40%
11.88%
ROCE
26.45%
17.92%
19.68%
10.83%
12.58%
3.04%
3.42%
-1.58%
3.26%
8.96%
Fixed Asset Turnover
0.93
0.95
1.08
0.91
0.86
0.86
0.89
1.10
1.15
1.24
Receivable days
49.01
51.11
45.96
51.79
50.41
46.68
45.45
42.59
43.39
44.60
Inventory Days
54.19
53.58
49.15
50.98
47.45
47.35
53.55
53.90
57.02
55.85
Payable days
46.80
22.91
22.85
29.93
28.22
24.39
24.77
23.84
28.94
34.66
Cash Conversion Cycle
56.39
81.78
72.25
72.83
69.64
69.64
74.23
72.65
71.47
65.80
Total Debt/Equity
0.23
0.25
0.28
0.34
0.35
0.56
0.78
0.92
0.79
0.38
Interest Cover
56.67
36.53
23.58
8.96
9.00
2.33
2.48
-1.16
3.12
6.56

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.