Nifty
Sensex
:
:
25244.75
82755.51
200.40 (0.80%)
700.40 (0.85%)

Plastic Products - Packaging

Rating :
47/99

BSE: 524051 | NSE: POLYPLEX

1244.50
25-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1227.3
  •  1269.8
  •  1216
  •  1223.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  166634
  •  207104166.5
  •  1478.7
  •  991

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,903.02
  • 18.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,037.97
  • 1.09%
  • 1.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.69%
  • 2.92%
  • 30.24%
  • FII
  • DII
  • Others
  • 7.67%
  • 2.33%
  • 30.15%

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
  • 9.41
  • 12.29
  • 20.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.99
  • 1.22
  • 1.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.60
  • 4.41
  • 5.04

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
12.05
66.64
88.2
123.2
P/E Ratio
103.28
18.67
14.11
10.10
Revenue
6307
6885
7833
8773
EBITDA
365
823
1053
Net Income
38
209
277
387
ROA
0.5
P/B Ratio
5.84
ROE
1.08
FCFF
-72
FCFF Yield
-1.09
Net Debt
-43
BVPS
213.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,739.56
1,678.69
3.63%
1,721.16
1,495.57
15.08%
1,738.86
1,572.09
10.61%
1,685.60
1,560.52
8.02%
Expenses
1,675.66
1,582.12
5.91%
1,599.93
1,446.05
10.64%
1,547.95
1,451.46
6.65%
1,521.69
1,499.29
1.49%
EBITDA
63.90
96.57
-33.83%
121.23
49.52
144.81%
190.91
120.63
58.26%
163.91
61.23
167.70%
EBIDTM
3.67%
5.75%
7.04%
3.31%
10.98%
7.67%
9.72%
3.92%
Other Income
17.73
16.79
5.60%
107.45
44.67
140.54%
100.35
23.59
325.39%
25.92
12.42
108.70%
Interest
11.16
10.33
8.03%
11.52
10.29
11.95%
10.57
9.95
6.23%
12.83
11.81
8.64%
Depreciation
76.08
81.90
-7.11%
75.61
75.43
0.24%
78.70
75.14
4.74%
69.59
74.66
-6.79%
PBT
-5.61
21.13
-
141.55
8.47
1,571.19%
201.99
59.13
241.60%
107.41
-12.82
-
Tax
3.04
-10.24
-
36.42
-8.60
-
37.88
10.88
248.16%
10.28
-2.51
-
PAT
-8.65
31.37
-
105.13
17.07
515.88%
164.11
48.25
240.12%
97.13
-10.31
-
PATM
-0.50%
1.87%
6.11%
1.14%
9.44%
3.07%
5.76%
-0.66%
EPS
3.22
2.68
20.15%
18.40
1.47
1,151.70%
27.97
8.90
214.27%
17.05
-0.99
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
6,885.18
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
9.17%
-17.58%
15.52%
34.69%
9.61%
-1.81%
27.92%
11.60%
-0.03%
-0.07%
 
Cost Of Goods Sold
4,341.38
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
2,543.80
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
36.95%
38.35%
40.87%
48.82%
54.45%
47.67%
42.09%
43.59%
43.43%
44.52%
39.48%
Total Expenditure
6,345.23
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
539.95
365.15
947.18
1,307.91
1,216.85
780.72
731.37
494.17
442.70
353.28
284.17
EBITDA Margin
7.84%
5.79%
12.38%
19.74%
24.74%
17.40%
16.00%
13.83%
13.83%
11.03%
8.87%
Other Income
251.45
60.27
95.19
127.98
59.05
61.40
163.54
44.17
120.77
33.58
117.91
Interest
46.08
42.38
35.27
16.50
17.58
18.02
29.08
39.43
47.02
48.08
55.88
Depreciation
299.98
307.13
296.28
272.52
279.80
253.33
209.10
185.01
196.63
208.96
215.76
PBT
445.34
75.91
710.82
1,146.87
978.52
570.77
656.72
313.90
319.84
129.82
130.44
Tax
87.62
-10.47
95.28
182.04
116.55
146.36
73.07
29.78
14.73
47.92
4.94
Tax Rate
19.67%
-13.79%
13.40%
15.87%
11.91%
22.86%
11.13%
9.49%
3.92%
74.69%
5.97%
PAT
357.72
37.84
348.35
568.80
511.80
282.04
330.03
159.46
231.71
29.04
37.95
PAT before Minority Interest
209.21
86.39
615.54
964.83
861.96
493.82
583.65
284.12
361.39
16.25
77.75
Minority Interest
-148.51
-48.55
-267.19
-396.03
-350.16
-211.78
-253.62
-124.66
-129.68
12.79
-39.80
PAT Margin
5.20%
0.60%
4.55%
8.59%
10.41%
6.29%
7.22%
4.46%
7.24%
0.91%
1.18%
PAT Growth
314.12%
-89.14%
-38.76%
11.14%
81.46%
-14.54%
106.97%
-31.18%
697.90%
-23.48%
 
EPS
113.92
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
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
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
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

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

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.