Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Plastic Products - Packaging

Rating :
45/99

BSE: 505509 | NSE: RESPONIND

313.70
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  315.00
  •  324.25
  •  310.80
  •  310.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  673685
  •  2138.25
  •  364.95
  •  150.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,274.20
  • 60.88
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,440.22
  • 0.03%
  • 7.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.58%
  • 1.07%
  • 1.63%
  • FII
  • DII
  • Others
  • 35.08%
  • 3.59%
  • 0.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.05
  • 4.67
  • 8.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.18
  • -0.97
  • -2.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.46
  • -3.48
  • -15.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 105.71
  • 93.70
  • 82.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.47
  • 4.20
  • 4.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.57
  • 30.79
  • 33.95

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
267.27
263.93
1.27%
268.35
245.11
9.48%
263.17
227.46
15.70%
237.16
324.87
-27.00%
Expenses
200.82
227.79
-11.84%
207.21
231.03
-10.31%
214.67
209.63
2.40%
195.23
300.16
-34.96%
EBITDA
66.46
36.14
83.90%
61.14
14.08
334.23%
48.50
17.83
172.01%
41.93
24.71
69.69%
EBIDTM
24.86%
13.69%
22.78%
5.74%
18.43%
7.84%
17.68%
7.61%
Other Income
1.48
3.26
-54.60%
5.46
5.19
5.20%
2.48
5.03
-50.70%
2.53
8.76
-71.12%
Interest
5.31
6.80
-21.91%
7.95
7.89
0.76%
4.59
7.61
-39.68%
6.15
6.97
-11.76%
Depreciation
15.50
14.64
5.87%
15.48
15.89
-2.58%
14.42
23.93
-39.74%
14.68
26.88
-45.39%
PBT
47.12
17.96
162.36%
43.16
-4.50
-
31.96
-8.69
-
23.62
-0.39
-
Tax
2.41
1.14
111.40%
2.49
1.29
93.02%
1.95
0.69
182.61%
0.89
2.98
-70.13%
PAT
44.71
16.82
165.81%
40.67
-5.79
-
30.01
-9.37
-
22.74
-3.36
-
PATM
16.73%
6.37%
15.16%
-2.36%
11.40%
-4.12%
9.59%
-1.04%
EPS
1.68
0.63
166.67%
1.53
-0.22
-
1.12
-0.33
-
0.82
-0.13
-

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
1,035.95
973.66
1,103.42
755.71
533.12
775.04
1,246.88
2,006.14
2,247.20
2,106.46
2,515.44
Net Sales Growth
-2.40%
-11.76%
46.01%
41.75%
-31.21%
-37.84%
-37.85%
-10.73%
6.68%
-16.26%
 
Cost Of Goods Sold
674.83
686.12
846.47
527.24
330.16
549.77
1,037.10
1,735.79
1,917.74
1,735.40
2,137.40
Gross Profit
361.12
287.54
256.95
228.47
202.96
225.27
209.77
270.36
329.47
371.05
378.04
GP Margin
34.86%
29.53%
23.29%
30.23%
38.07%
29.07%
16.82%
13.48%
14.66%
17.61%
15.03%
Total Expenditure
817.93
863.76
993.68
628.49
435.65
659.63
1,135.49
1,846.35
2,040.80
1,859.44
2,257.38
Power & Fuel Cost
-
44.16
34.17
30.23
37.60
43.02
29.13
36.76
37.11
41.70
40.33
% Of Sales
-
4.54%
3.10%
4.00%
7.05%
5.55%
2.34%
1.83%
1.65%
1.98%
1.60%
Employee Cost
-
22.98
16.62
12.87
16.90
17.94
13.90
12.20
11.67
12.05
10.28
% Of Sales
-
2.36%
1.51%
1.70%
3.17%
2.31%
1.11%
0.61%
0.52%
0.57%
0.41%
Manufacturing Exp.
-
18.21
15.58
11.67
14.25
14.56
13.40
8.52
33.42
27.96
31.47
% Of Sales
-
1.87%
1.41%
1.54%
2.67%
1.88%
1.07%
0.42%
1.49%
1.33%
1.25%
General & Admin Exp.
-
32.35
28.83
20.02
11.05
9.95
9.75
7.27
10.62
11.55
10.96
% Of Sales
-
3.32%
2.61%
2.65%
2.07%
1.28%
0.78%
0.36%
0.47%
0.55%
0.44%
Selling & Distn. Exp.
-
59.19
51.34
15.11
18.89
16.21
25.31
14.57
27.36
27.61
23.73
% Of Sales
-
6.08%
4.65%
2.00%
3.54%
2.09%
2.03%
0.73%
1.22%
1.31%
0.94%
Miscellaneous Exp.
-
0.75
0.67
11.35
6.80
8.18
6.91
31.25
2.89
3.16
23.73
% Of Sales
-
0.08%
0.06%
1.50%
1.28%
1.06%
0.55%
1.56%
0.13%
0.15%
0.13%
EBITDA
218.03
109.90
109.74
127.22
97.47
115.41
111.39
159.79
206.40
247.02
258.06
EBITDA Margin
21.05%
11.29%
9.95%
16.83%
18.28%
14.89%
8.93%
7.97%
9.18%
11.73%
10.26%
Other Income
11.95
16.13
23.75
7.84
28.22
24.45
18.70
17.90
23.61
32.43
26.87
Interest
24.00
28.46
17.86
3.82
21.27
12.92
17.18
23.10
25.76
26.45
31.10
Depreciation
60.08
69.14
105.27
64.40
77.92
81.90
86.65
132.33
172.96
166.33
145.46
PBT
145.86
28.43
10.36
66.85
26.50
45.05
26.24
22.27
31.30
86.67
108.37
Tax
7.74
3.99
10.20
-9.51
2.13
15.59
11.81
14.62
12.25
24.90
26.30
Tax Rate
5.31%
14.03%
98.46%
-63.87%
8.04%
34.61%
55.81%
65.65%
39.14%
28.73%
24.27%
PAT
138.13
24.04
0.07
40.33
24.18
28.70
10.77
10.64
19.05
49.29
72.59
PAT before Minority Interest
135.91
24.44
0.16
24.41
24.37
29.46
9.36
7.65
19.05
61.77
82.08
Minority Interest
-2.22
-0.40
-0.09
15.92
-0.19
-0.76
1.41
2.99
0.00
-12.48
-9.49
PAT Margin
13.33%
2.47%
0.01%
5.34%
4.54%
3.70%
0.86%
0.53%
0.85%
2.34%
2.89%
PAT Growth
8,225.29%
34,242.86%
-99.83%
66.79%
-15.75%
166.48%
1.22%
-44.15%
-61.35%
-32.10%
 
EPS
5.18
0.90
0.00
1.51
0.91
1.08
0.40
0.40
0.71
1.85
2.72

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
1,003.38
968.51
967.39
943.51
922.16
897.10
889.23
881.51
843.01
764.94
Share Capital
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
Total Reserves
977.13
942.26
941.14
917.26
895.91
870.85
862.98
855.26
816.76
738.69
Non-Current Liabilities
38.60
48.45
43.88
26.63
31.50
32.69
94.72
226.43
345.13
414.20
Secured Loans
18.42
29.77
30.63
0.37
0.00
0.28
67.20
194.74
284.46
343.45
Unsecured Loans
0.13
0.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.83
5.14
3.75
3.79
3.88
3.54
3.54
3.16
2.61
1.85
Current Liabilities
323.59
326.64
221.99
211.89
137.83
300.65
390.86
487.30
304.54
514.93
Trade Payables
76.71
111.87
45.62
38.40
5.92
24.22
30.70
191.45
21.28
28.24
Other Current Liabilities
15.98
9.92
9.72
6.98
24.25
120.56
165.94
117.25
84.57
64.88
Short Term Borrowings
230.66
204.66
166.49
165.72
107.49
155.69
188.73
117.15
190.99
411.02
Short Term Provisions
0.24
0.19
0.16
0.79
0.17
0.19
5.49
61.45
7.70
10.79
Total Liabilities
1,400.64
1,378.09
1,267.62
1,341.97
1,250.85
1,388.77
1,534.53
1,757.96
1,654.22
1,843.13
Net Block
757.35
819.80
915.22
616.52
692.20
765.22
801.02
918.90
1,063.04
1,149.91
Gross Block
2,023.88
2,019.07
2,029.73
1,134.74
1,136.31
1,129.19
1,105.22
1,091.84
1,730.21
1,651.91
Accumulated Depreciation
1,266.53
1,199.28
1,114.51
518.22
444.12
363.98
304.20
172.93
667.17
502.00
Non Current Assets
765.36
826.06
920.50
991.62
961.49
771.27
829.04
951.44
1,106.03
1,191.35
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.13
0.00
0.00
Non Current Investment
0.05
1.49
0.01
0.01
0.01
0.02
0.02
0.04
0.05
0.29
Long Term Loans & Adv.
7.08
4.51
5.20
375.04
269.27
6.03
26.89
25.07
42.90
41.15
Other Non Current Assets
0.88
0.27
0.08
0.05
0.01
0.01
1.11
0.29
0.05
0.00
Current Assets
635.28
552.02
347.12
350.34
289.36
617.51
705.49
806.51
548.19
651.78
Current Investments
12.71
10.48
9.76
13.35
18.72
37.78
15.16
14.21
7.80
9.77
Inventories
214.41
187.14
102.48
53.78
76.82
116.62
124.97
44.14
62.40
58.55
Sundry Debtors
338.33
275.35
163.36
218.39
160.75
393.50
406.89
593.50
307.50
321.83
Cash & Bank
54.13
48.84
54.70
48.73
23.59
32.23
119.51
75.94
69.22
183.72
Other Current Assets
15.70
2.14
10.10
12.61
9.49
37.38
38.95
78.72
101.28
77.92
Short Term Loans & Adv.
13.49
28.07
6.72
3.48
2.28
11.27
32.85
75.21
99.69
76.46
Net Current Assets
311.69
225.38
125.12
138.45
151.54
316.85
314.63
319.21
243.65
136.85
Total Assets
1,400.64
1,378.08
1,267.62
1,341.96
1,250.85
1,388.78
1,534.53
1,757.95
1,654.22
1,843.13

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
6.96
-20.00
145.23
90.01
306.39
141.70
107.35
164.50
220.34
104.72
PBT
28.43
10.36
14.89
26.50
45.05
26.24
22.27
31.30
86.67
108.37
Adjustment
84.62
117.13
117.93
86.76
95.16
95.89
162.50
198.39
189.21
153.13
Changes in Working Capital
-100.30
-141.95
15.28
-14.44
183.69
32.04
-58.30
-55.28
-34.01
-139.43
Cash after chg. in Working capital
12.74
-14.46
148.10
98.81
323.90
154.17
126.47
174.40
241.87
122.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.79
-5.54
-2.88
-8.80
-17.51
-12.47
-19.12
-9.90
-21.53
-17.36
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
-4.71
-5.27
-166.19
-94.11
-252.94
-28.77
-36.49
32.47
-80.26
-48.16
Net Fixed Assets
-484.44
11.62
0.68
0.71
-7.15
-9.34
-7.95
450.96
-28.93
-192.03
Net Investments
-0.42
-27.44
-160.38
-89.65
-151.00
-19.20
-0.70
-6.32
2.21
37.72
Others
480.15
10.55
-6.49
-5.17
-94.79
-0.23
-27.84
-412.17
-53.54
106.15
Cash from Financing Activity
-9.55
17.90
25.37
32.44
-62.09
-176.64
-57.51
-159.88
-263.06
89.77
Net Cash Inflow / Outflow
-7.31
-7.38
4.42
28.34
-8.64
-63.71
13.35
37.09
-122.98
146.32
Opening Cash & Equivalents
31.60
38.98
34.57
6.24
14.88
78.58
65.23
28.15
174.60
28.28
Closing Cash & Equivalent
24.30
31.60
38.98
34.57
6.24
14.88
78.58
65.23
51.62
174.60

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.)
38.23
36.90
36.85
35.94
35.13
34.18
33.88
33.58
32.11
29.14
ROA
1.76%
0.01%
1.87%
1.88%
2.23%
0.64%
0.46%
1.12%
3.53%
4.86%
ROE
2.48%
0.02%
2.55%
2.61%
3.24%
1.05%
0.86%
2.21%
7.68%
11.76%
ROCE
4.62%
2.38%
1.64%
4.46%
5.39%
3.21%
3.53%
4.23%
7.65%
9.46%
Fixed Asset Turnover
0.48
0.55
0.48
0.47
0.68
1.13
1.87
1.63
1.28
1.71
Receivable days
115.03
72.56
92.19
129.79
130.51
115.59
88.74
71.40
52.94
35.93
Inventory Days
75.27
47.90
37.74
44.71
45.55
34.89
15.00
8.44
10.17
9.44
Payable days
50.16
33.95
29.08
16.38
7.75
8.16
20.89
17.65
4.49
4.27
Cash Conversion Cycle
140.13
86.51
100.84
158.12
168.31
142.32
82.85
62.18
58.63
41.10
Total Debt/Equity
0.26
0.24
0.20
0.18
0.12
0.25
0.43
0.48
0.65
1.05
Interest Cover
2.00
1.58
4.90
2.25
4.49
2.23
1.96
2.22
4.28
4.48

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.