Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Plastic Products

Rating :
56/99

BSE: 505509 | NSE: RESPONIND

97.80
13-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  98.15
  •  98.50
  •  96.35
  •  97.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  204446
  •  199.32
  •  104.70
  •  67.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,605.07
  • 134.41
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,690.32
  • 0.12%
  • 4.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.13%
  • 10.39%
  • 0.76%
  • FII
  • DII
  • Others
  • 3.95%
  • 0.00%
  • 34.77%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.41
  • -16.11
  • -29.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.69
  • -9.47
  • -4.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.90
  • -3.06
  • 13.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 62.85
  • 88.81
  • 84.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.67
  • 3.79
  • 3.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.47
  • 16.53
  • 16.44

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
146.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
118.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
27.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
19.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
2.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
1.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
20.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
7.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
3.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
4.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
2.93%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
775.04
1,246.88
2,006.14
2,247.20
2,106.46
2,515.44
2,186.42
1,684.09
1,188.72
839.30
Net Sales Growth
-
-37.84%
-37.85%
-10.73%
6.68%
-16.26%
15.05%
29.83%
41.67%
41.63%
 
Cost Of Goods Sold
-
549.77
1,037.10
1,735.79
1,917.74
1,735.40
2,137.40
1,816.49
1,354.24
915.47
648.41
Gross Profit
-
225.27
209.77
270.36
329.47
371.05
378.04
369.93
329.85
273.25
190.89
GP Margin
-
29.07%
16.82%
13.48%
14.66%
17.61%
15.03%
16.92%
19.59%
22.99%
22.74%
Total Expenditure
-
659.63
1,135.49
1,846.35
2,040.80
1,859.44
2,257.38
1,936.01
1,470.79
997.50
710.63
Power & Fuel Cost
-
43.02
29.13
36.76
37.11
41.70
40.33
40.65
33.68
22.88
17.87
% Of Sales
-
5.55%
2.34%
1.83%
1.65%
1.98%
1.60%
1.86%
2.00%
1.92%
2.13%
Employee Cost
-
17.94
13.90
12.20
11.67
12.05
10.28
11.13
11.41
9.51
7.24
% Of Sales
-
2.31%
1.11%
0.61%
0.52%
0.57%
0.41%
0.51%
0.68%
0.80%
0.86%
Manufacturing Exp.
-
14.56
6.10
8.52
33.42
27.96
31.47
29.48
26.60
20.33
18.14
% Of Sales
-
1.88%
0.49%
0.42%
1.49%
1.33%
1.25%
1.35%
1.58%
1.71%
2.16%
General & Admin Exp.
-
9.95
7.53
7.27
10.62
11.55
10.96
13.26
10.80
9.56
7.24
% Of Sales
-
1.28%
0.60%
0.36%
0.47%
0.55%
0.44%
0.61%
0.64%
0.80%
0.86%
Selling & Distn. Exp.
-
16.21
16.00
14.57
27.36
27.61
23.73
23.20
19.42
16.17
9.70
% Of Sales
-
2.09%
1.28%
0.73%
1.22%
1.31%
0.94%
1.06%
1.15%
1.36%
1.16%
Miscellaneous Exp.
-
8.18
25.74
31.25
2.89
3.16
3.21
1.81
14.63
3.58
9.70
% Of Sales
-
1.06%
2.06%
1.56%
0.13%
0.15%
0.13%
0.08%
0.87%
0.30%
0.24%
EBITDA
-
115.41
111.39
159.79
206.40
247.02
258.06
250.41
213.30
191.22
128.67
EBITDA Margin
-
14.89%
8.93%
7.97%
9.18%
11.73%
10.26%
11.45%
12.67%
16.09%
15.33%
Other Income
-
24.45
18.70
17.90
23.61
32.43
26.87
9.77
7.85
2.11
9.79
Interest
-
12.92
17.18
23.10
25.76
26.45
31.10
31.37
12.06
11.15
9.50
Depreciation
-
81.90
86.65
132.33
172.96
166.33
145.46
120.75
79.34
53.09
37.31
PBT
-
45.05
26.24
22.27
31.30
86.67
108.37
108.06
129.76
129.09
91.64
Tax
-
15.59
11.81
14.62
12.25
24.90
26.30
21.30
18.59
30.82
24.95
Tax Rate
-
34.61%
55.81%
65.65%
39.14%
28.73%
24.27%
19.71%
14.33%
23.87%
27.23%
PAT
-
28.70
10.75
10.64
19.05
49.29
72.59
81.04
103.99
90.63
62.56
PAT before Minority Interest
-
29.46
9.36
7.65
19.05
61.77
82.08
86.76
111.17
98.27
66.69
Minority Interest
-
-0.76
1.39
2.99
0.00
-12.48
-9.49
-5.72
-7.18
-7.64
-4.13
PAT Margin
-
3.70%
0.86%
0.53%
0.85%
2.34%
2.89%
3.71%
6.17%
7.62%
7.45%
PAT Growth
-
166.98%
1.03%
-44.15%
-61.35%
-32.10%
-10.43%
-22.07%
14.74%
44.87%
 
Unadjusted EPS
-
1.09
0.41
0.41
0.69
2.35
3.13
3.31
4.24
3.83
2.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
922.16
897.10
889.23
881.51
843.01
764.94
631.43
549.43
448.62
308.66
Share Capital
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
25.72
24.35
Total Reserves
895.91
870.85
862.98
855.26
816.76
738.69
605.18
523.18
364.43
208.29
Non-Current Liabilities
31.50
32.69
94.72
226.43
345.13
414.20
521.63
530.84
151.17
404.40
Secured Loans
0.00
0.28
67.20
194.74
284.46
343.45
350.55
367.68
23.01
109.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
101.80
101.20
101.20
273.04
Long Term Provisions
3.88
3.54
3.54
3.16
2.61
1.85
1.39
0.91
0.59
0.00
Current Liabilities
137.83
302.68
390.86
487.30
304.54
514.93
344.81
346.17
292.81
60.81
Trade Payables
5.92
19.72
30.70
191.45
21.28
28.24
27.62
28.96
26.09
40.22
Other Current Liabilities
24.25
127.09
165.94
117.25
84.57
64.88
57.31
43.43
53.05
8.67
Short Term Borrowings
107.49
155.69
188.73
117.15
190.99
411.02
255.01
266.36
206.13
0.00
Short Term Provisions
0.17
0.19
5.49
61.45
7.70
10.79
4.87
7.43
7.54
11.92
Total Liabilities
1,250.85
1,390.80
1,534.53
1,757.96
1,654.22
1,843.13
1,532.07
1,454.92
913.89
787.52
Net Block
692.20
765.22
801.02
918.90
1,063.04
1,149.91
1,026.46
899.92
381.74
353.29
Gross Block
1,136.57
1,129.15
1,105.22
1,091.84
1,730.21
1,651.91
1,383.40
1,136.47
539.23
457.77
Accumulated Depreciation
444.37
363.94
304.20
172.93
667.17
502.00
356.94
236.55
157.49
104.49
Non Current Assets
961.49
771.27
829.04
951.44
1,106.03
1,191.35
1,050.76
922.23
734.92
583.24
Capital Work in Progress
0.00
0.00
0.00
7.13
0.00
0.00
0.00
0.00
335.43
196.14
Non Current Investment
0.01
0.02
0.02
0.04
0.05
0.29
0.40
0.47
15.51
33.81
Long Term Loans & Adv.
269.27
6.03
26.89
25.07
42.90
41.15
23.88
21.83
2.23
0.00
Other Non Current Assets
0.01
0.01
1.11
0.29
0.05
0.00
0.01
0.01
0.01
0.00
Current Assets
289.36
619.53
705.49
806.51
548.19
651.78
481.31
532.69
178.98
204.29
Current Investments
18.72
37.78
15.16
14.21
7.80
9.77
122.97
126.11
0.78
0.20
Inventories
76.82
116.62
124.97
44.14
62.40
58.55
75.34
82.46
53.46
44.86
Sundry Debtors
160.75
393.50
406.89
593.50
307.50
321.83
188.00
210.43
90.34
106.70
Cash & Bank
23.59
32.23
119.51
75.94
69.22
183.72
28.29
49.81
20.50
36.35
Other Current Assets
9.49
28.13
6.10
3.51
101.28
77.92
66.71
63.88
13.91
16.18
Short Term Loans & Adv.
2.28
11.27
32.85
75.21
99.69
76.46
65.74
62.36
13.06
16.18
Net Current Assets
151.54
316.85
314.63
319.21
243.65
136.85
136.50
186.52
-113.83
143.47
Total Assets
1,250.85
1,390.80
1,534.53
1,757.95
1,654.22
1,843.13
1,532.07
1,454.92
913.90
787.53

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
306.39
141.70
107.35
164.50
220.34
104.72
254.89
17.36
191.78
-17.38
PBT
45.05
26.24
22.27
31.30
86.67
108.37
108.06
129.76
129.51
91.64
Adjustment
95.16
95.89
162.50
198.39
189.21
153.13
142.59
88.32
63.23
43.87
Changes in Working Capital
183.69
32.04
-58.30
-55.28
-34.01
-139.43
28.76
-174.83
26.39
-151.17
Cash after chg. in Working capital
323.90
154.17
126.47
174.40
241.87
122.08
279.41
43.25
219.12
-15.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.51
-12.47
-19.12
-9.90
-21.53
-17.36
-24.52
-25.89
-27.34
-1.72
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
-252.94
-28.77
-36.49
32.47
-80.26
-48.16
-211.49
-352.12
-202.45
-300.60
Net Fixed Assets
-7.37
-9.34
-7.95
450.96
-28.93
-192.03
-113.51
-355.31
-117.52
-170.26
Net Investments
-151.00
-19.20
-0.70
-6.32
2.21
37.72
-0.11
-33.03
17.12
-46.51
Others
-94.57
-0.23
-27.84
-412.17
-53.54
106.15
-97.87
36.22
-102.05
-83.83
Cash from Financing Activity
-62.09
-176.64
-57.51
-159.88
-263.06
89.77
-64.77
364.04
-5.31
309.99
Net Cash Inflow / Outflow
-8.64
-63.71
13.35
37.09
-122.98
146.32
-21.37
29.27
-15.97
-7.99
Opening Cash & Equivalents
14.88
78.58
65.23
28.15
174.60
28.28
49.65
20.39
36.35
35.12
Closing Cash & Equivalent
6.24
14.88
78.58
65.23
51.62
174.60
28.28
49.65
20.39
27.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
35.13
34.18
33.88
33.58
32.11
29.14
24.05
20.93
15.17
9.55
ROA
2.23%
0.64%
0.46%
1.12%
3.53%
4.86%
5.81%
9.39%
11.55%
10.71%
ROE
3.24%
1.05%
0.86%
2.21%
7.68%
11.76%
14.69%
23.66%
31.56%
33.06%
ROCE
5.39%
3.21%
3.53%
4.23%
7.65%
9.46%
10.34%
13.43%
18.83%
20.40%
Fixed Asset Turnover
0.68
1.13
1.87
1.63
1.28
1.71
1.80
2.11
2.53
2.22
Receivable days
130.51
115.29
88.74
71.40
52.94
35.93
31.99
31.10
28.56
26.04
Inventory Days
45.55
34.80
15.00
8.44
10.17
9.44
12.67
14.05
14.25
15.03
Payable days
7.75
7.59
20.89
17.65
4.49
4.27
5.05
6.59
11.67
18.88
Cash Conversion Cycle
168.31
142.50
82.85
62.18
58.63
41.10
39.61
38.57
31.14
22.20
Total Debt/Equity
0.12
0.25
0.43
0.48
0.65
1.05
1.19
1.39
0.90
1.64
Interest Cover
4.49
2.23
1.96
2.22
4.28
4.48
4.44
11.76
12.58
10.65

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.