Nifty
Sensex
:
:
22147.90
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)

Plastic Products - Packaging

Rating :
25/99

BSE: 524051 | NSE: POLYPLEX

855.30
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  849.95
  •  861.90
  •  845.00
  •  855.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  52770
  •  450.95
  •  1644.30
  •  760.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,690.18
  • 72.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,354.38
  • 10.27%
  • 0.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.69%
  • 2.15%
  • 32.54%
  • FII
  • DII
  • Others
  • 8.29%
  • 2.18%
  • 28.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.21
  • 10.86
  • 15.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.28
  • 5.31
  • -4.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.62
  • 1.09
  • -12.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.43
  • 8.35
  • 11.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.92
  • 1.12
  • 1.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.10
  • 3.37
  • 4.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,495.57
1,863.34
-19.74%
1,572.09
2,089.29
-24.75%
1,560.52
2,032.58
-23.22%
1,667.07
1,885.87
-11.60%
Expenses
1,446.05
1,759.75
-17.83%
1,451.46
1,847.71
-21.45%
1,499.29
1,672.57
-10.36%
1,623.48
1,506.84
7.74%
EBITDA
49.52
103.59
-52.20%
120.63
241.58
-50.07%
61.23
360.01
-82.99%
43.59
379.03
-88.50%
EBIDTM
3.31%
5.56%
7.67%
11.56%
3.92%
17.71%
2.61%
20.10%
Other Income
44.67
57.21
-21.92%
23.59
85.74
-72.49%
12.42
74.72
-83.38%
75.93
61.17
24.13%
Interest
10.29
9.97
3.21%
9.95
7.35
35.37%
11.81
6.61
78.67%
11.34
4.81
135.76%
Depreciation
75.43
75.18
0.33%
75.14
72.25
4.00%
74.66
71.20
4.86%
77.65
72.35
7.33%
PBT
8.47
75.65
-88.80%
59.13
247.72
-76.13%
-12.82
356.92
-
30.53
363.04
-91.59%
Tax
-8.60
-8.45
-
10.88
47.56
-77.12%
-2.51
45.91
-
10.26
58.60
-82.49%
PAT
17.07
84.10
-79.70%
48.25
200.16
-75.89%
-10.31
311.01
-
20.27
304.44
-93.34%
PATM
1.14%
4.51%
3.07%
9.58%
-0.66%
15.30%
1.22%
16.14%
EPS
1.47
12.32
-88.07%
8.90
36.64
-75.71%
-0.99
59.59
-
2.42
59.18
-95.91%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
6,295.25
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
3,172.23
Net Sales Growth
-20.02%
15.52%
34.69%
9.61%
-1.81%
27.92%
11.60%
-0.03%
-0.07%
1.01%
 
Cost Of Goods Sold
4,177.04
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
2,098.20
Gross Profit
2,118.21
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
1,074.03
GP Margin
33.65%
40.87%
48.82%
54.45%
47.67%
42.09%
43.59%
43.43%
44.52%
39.48%
33.86%
Total Expenditure
6,020.28
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
3,080.36
Power & Fuel Cost
-
522.30
345.27
290.33
265.05
244.64
205.70
191.96
200.49
217.36
198.07
% Of Sales
-
6.83%
5.21%
5.90%
5.91%
5.35%
5.76%
6.00%
6.26%
6.78%
6.24%
Employee Cost
-
490.49
482.44
424.49
387.22
344.60
303.24
293.50
295.15
267.46
245.71
% Of Sales
-
6.41%
7.28%
8.63%
8.63%
7.54%
8.49%
9.17%
9.22%
8.35%
7.75%
Manufacturing Exp.
-
506.87
410.84
343.99
307.83
280.30
243.07
232.24
237.47
196.57
194.99
% Of Sales
-
6.62%
6.20%
6.99%
6.86%
6.13%
6.80%
7.26%
7.42%
6.13%
6.15%
General & Admin Exp.
-
106.41
79.84
72.03
79.04
66.40
58.97
58.86
111.62
136.56
122.70
% Of Sales
-
1.39%
1.21%
1.46%
1.76%
1.45%
1.65%
1.84%
3.49%
4.26%
3.87%
Selling & Distn. Exp.
-
480.48
546.99
278.66
204.73
206.00
171.33
144.19
167.39
160.79
149.56
% Of Sales
-
6.28%
8.26%
5.67%
4.56%
4.51%
4.80%
4.50%
5.23%
5.02%
4.71%
Miscellaneous Exp.
-
73.51
60.72
51.67
114.24
50.04
80.63
26.80
60.14
2.04
149.56
% Of Sales
-
0.96%
0.92%
1.05%
2.55%
1.09%
2.26%
0.84%
1.88%
0.06%
2.24%
EBITDA
274.97
947.18
1,307.91
1,216.85
780.72
731.37
494.17
442.70
353.28
284.17
91.87
EBITDA Margin
4.37%
12.38%
19.74%
24.74%
17.40%
16.00%
13.83%
13.83%
11.03%
8.87%
2.90%
Other Income
156.61
95.19
127.98
59.05
61.40
163.54
44.17
120.77
33.58
117.91
37.07
Interest
43.39
35.27
16.50
17.58
18.02
29.08
39.43
47.02
48.08
55.88
53.98
Depreciation
302.88
296.28
272.52
279.80
253.33
209.10
185.01
196.63
208.96
215.76
191.52
PBT
85.31
710.82
1,146.87
978.52
570.77
656.72
313.90
319.84
129.82
130.44
-116.56
Tax
10.03
95.28
182.04
116.55
146.36
73.07
29.78
14.73
47.92
4.94
-64.53
Tax Rate
11.76%
13.40%
15.87%
11.91%
22.86%
11.13%
9.49%
3.92%
74.69%
5.97%
55.36%
PAT
75.28
348.35
568.80
511.80
282.04
330.03
159.46
231.71
29.04
37.95
-6.83
PAT before Minority Interest
37.02
615.54
964.83
861.96
493.82
583.65
284.12
361.39
16.25
77.75
-52.02
Minority Interest
-38.26
-267.19
-396.03
-350.16
-211.78
-253.62
-124.66
-129.68
12.79
-39.80
45.19
PAT Margin
1.20%
4.55%
8.59%
10.41%
6.29%
7.22%
4.46%
7.24%
0.91%
1.18%
-0.22%
PAT Growth
-91.63%
-38.76%
11.14%
81.46%
-14.54%
106.97%
-31.18%
697.90%
-23.48%
-
 
EPS
23.97
110.94
181.15
162.99
89.82
105.11
50.78
73.79
9.25
12.09
-2.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
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
2,260.56
Share Capital
31.97
31.97
31.97
32.56
32.56
32.56
32.56
32.56
32.56
32.56
Total Reserves
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
2,227.99
Non-Current Liabilities
493.20
596.28
444.13
471.42
205.48
215.57
367.19
694.43
916.32
1,386.07
Secured Loans
373.27
478.42
365.56
431.19
245.48
254.82
410.64
714.12
973.06
1,441.90
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
23.06
17.96
16.63
16.28
11.66
8.48
7.58
6.48
5.62
4.78
Current Liabilities
1,135.62
1,536.53
1,110.78
930.95
1,028.06
1,021.04
774.58
888.67
984.64
986.03
Trade Payables
465.30
509.30
334.58
239.94
235.30
267.46
256.16
186.55
201.36
206.46
Other Current Liabilities
329.69
378.65
324.79
273.65
283.39
228.58
237.79
193.86
217.17
392.97
Short Term Borrowings
299.97
349.50
229.93
256.68
418.75
483.88
252.41
496.03
556.64
379.04
Short Term Provisions
40.65
299.09
221.49
160.68
90.63
41.12
28.22
12.24
9.48
7.56
Total Liabilities
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
5,247.55
Net Block
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
2,498.29
Gross Block
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
3,529.06
Accumulated Depreciation
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
1,030.76
Non Current Assets
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
3,246.35
Capital Work in Progress
195.61
125.96
325.30
29.79
181.43
8.09
10.26
2.93
8.00
652.61
Non Current Investment
142.41
136.47
197.08
163.62
115.32
135.66
101.64
0.00
0.00
59.60
Long Term Loans & Adv.
121.91
110.21
154.72
88.45
106.03
74.41
16.49
30.33
22.68
32.06
Other Non Current Assets
1.41
46.96
21.31
62.77
282.19
342.18
603.66
3.99
3.93
3.79
Current Assets
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
1,999.93
Current Investments
133.04
139.05
90.73
72.18
10.88
0.94
1.28
0.83
16.26
6.52
Inventories
1,362.94
1,308.51
814.28
677.81
664.09
566.53
435.72
409.52
434.34
521.95
Sundry Debtors
921.47
1,103.59
670.42
678.95
601.17
549.67
468.46
429.55
402.29
409.36
Cash & Bank
980.03
906.37
951.80
961.14
783.65
781.02
385.06
1,135.00
1,074.37
932.70
Other Current Assets
287.49
39.91
38.13
54.78
256.50
183.89
125.28
120.64
149.16
129.42
Short Term Loans & Adv.
219.93
386.54
340.57
278.44
203.76
79.01
92.13
68.78
115.56
101.56
Net Current Assets
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
1,013.90
Total Assets
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
5,247.54

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
801.50
560.02
1,102.43
731.10
551.19
307.05
441.20
447.91
376.01
113.53
PBT
710.82
1,146.87
978.52
640.18
656.72
313.90
376.12
64.16
82.69
-116.56
Adjustment
336.23
220.79
263.94
276.49
114.62
244.59
95.03
361.92
226.38
352.04
Changes in Working Capital
-55.72
-695.07
-81.94
-97.50
-143.27
-224.44
-10.43
27.33
70.51
-121.27
Cash after chg. in Working capital
991.33
672.59
1,160.52
819.18
628.08
334.04
460.72
453.42
379.59
114.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-189.82
-112.57
-58.09
-88.08
-76.89
-26.99
-19.52
-5.50
-3.58
-0.68
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
-114.93
1.06
-436.14
-404.96
-296.26
-126.35
-143.90
-20.44
84.33
-576.96
Net Fixed Assets
-20.12
-27.02
-15.41
-86.07
-56.43
-13.94
41.51
-19.54
-8.45
-64.27
Net Investments
35.00
-33.00
73.15
-64.10
-7.95
0.07
-30.65
15.35
-10.12
-5.20
Others
-129.81
61.08
-493.88
-254.79
-231.88
-112.48
-154.76
-16.25
102.90
-507.49
Cash from Financing Activity
-656.96
-232.23
-659.64
-297.67
-311.53
-41.76
-435.77
-472.99
-234.31
310.60
Net Cash Inflow / Outflow
29.61
328.85
6.65
28.47
-56.61
138.95
-138.48
-45.51
226.03
-152.84
Opening Cash & Equivalents
804.38
435.83
443.89
333.70
359.35
200.17
440.29
1,074.37
932.70
899.56
Closing Cash & Equivalent
964.55
804.38
435.83
443.89
333.70
359.35
200.17
1,135.00
1,074.37
932.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
1109.30
1056.25
972.40
946.92
866.25
796.52
719.66
725.31
662.58
706.19
ROA
8.29%
13.96%
14.07%
8.87%
11.56%
6.19%
8.15%
0.35%
1.57%
-1.06%
ROE
18.11%
30.30%
28.35%
17.03%
21.95%
11.72%
15.64%
0.73%
3.55%
-2.44%
ROCE
17.50%
29.08%
26.45%
17.92%
19.68%
10.83%
12.58%
3.04%
3.42%
-1.58%
Fixed Asset Turnover
1.21
1.16
0.93
0.95
1.08
0.91
0.86
0.86
0.89
1.10
Receivable days
47.81
48.13
49.01
51.11
45.96
51.79
50.41
46.68
45.45
42.59
Inventory Days
63.07
57.59
54.19
53.58
49.15
50.98
47.45
47.35
53.55
53.90
Payable days
39.31
45.43
46.80
22.91
22.85
29.93
28.22
24.39
24.77
23.84
Cash Conversion Cycle
71.56
60.29
56.39
81.78
72.25
72.83
69.64
69.64
74.23
72.65
Total Debt/Equity
0.23
0.28
0.23
0.25
0.28
0.34
0.35
0.56
0.78
0.92
Interest Cover
21.16
70.49
56.67
36.53
23.58
8.96
9.00
2.33
2.48
-1.16

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.