Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Plastic Products - Packaging

Rating :
30/99

BSE: 505509 | NSE: RESPONIND

121.35
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  120.30
  •  123.75
  •  119.35
  •  120.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45279
  •  54.77
  •  202.00
  •  113.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,218.97
  • 108.33
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,362.38
  • 0.08%
  • 3.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.58%
  • 10.19%
  • 0.92%
  • FII
  • DII
  • Others
  • 5.37%
  • 3.59%
  • 30.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.70
  • -17.74
  • -0.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.04
  • -4.45
  • 1.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.04
  • 30.54
  • 12.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 98.80
  • 113.79
  • 117.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.85
  • 2.72
  • 3.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.99
  • 20.04
  • 25.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
176.24
153.93
14.49%
207.27
111.10
86.56%
202.85
124.10
63.46%
191.67
151.47
26.54%
Expenses
153.17
134.11
14.21%
177.55
100.85
76.05%
156.57
97.18
61.11%
159.99
119.00
34.45%
EBITDA
23.07
19.82
16.40%
29.72
10.26
189.67%
46.28
26.92
71.92%
31.68
32.47
-2.43%
EBIDTM
13.09%
12.87%
14.34%
9.23%
22.81%
21.69%
16.53%
21.43%
Other Income
4.65
2.54
83.07%
2.56
13.44
-80.95%
1.61
7.92
-79.67%
0.86
4.42
-80.54%
Interest
5.06
2.56
97.66%
2.49
10.93
-77.22%
0.45
6.56
-93.14%
-1.69
2.01
-
Depreciation
25.11
16.13
55.67%
14.60
18.02
-18.98%
16.08
20.30
-20.79%
17.59
19.06
-7.71%
PBT
-2.45
3.67
-
15.19
-5.25
-
-20.60
7.98
-
16.63
15.82
5.12%
Tax
0.25
-3.40
-
3.42
-1.02
-
-10.24
2.03
-
0.70
-2.55
-
PAT
-2.70
7.07
-
11.77
-4.24
-
-10.36
5.95
-
15.93
18.37
-13.28%
PATM
-1.53%
4.59%
5.68%
-3.81%
-5.11%
4.80%
8.31%
12.13%
EPS
-0.10
0.31
-
0.45
-0.22
-
0.15
0.22
-31.82%
0.63
0.71
-11.27%

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
778.03
755.71
533.12
775.04
1,246.88
2,006.14
2,247.20
2,106.46
2,515.44
2,186.42
1,684.09
Net Sales Growth
43.92%
41.75%
-31.21%
-37.84%
-37.85%
-10.73%
6.68%
-16.26%
15.05%
29.83%
 
Cost Of Goods Sold
536.98
527.24
330.16
549.77
1,037.10
1,735.79
1,917.74
1,735.40
2,137.40
1,816.49
1,354.24
Gross Profit
241.05
228.48
202.96
225.27
209.77
270.36
329.47
371.05
378.04
369.93
329.85
GP Margin
30.98%
30.23%
38.07%
29.07%
16.82%
13.48%
14.66%
17.61%
15.03%
16.92%
19.59%
Total Expenditure
647.28
628.48
435.65
659.63
1,135.49
1,846.35
2,040.80
1,859.44
2,257.38
1,936.01
1,470.79
Power & Fuel Cost
-
30.23
37.60
43.02
29.13
36.76
37.11
41.70
40.33
40.65
33.68
% Of Sales
-
4.00%
7.05%
5.55%
2.34%
1.83%
1.65%
1.98%
1.60%
1.86%
2.00%
Employee Cost
-
12.87
16.90
17.94
13.90
12.20
11.67
12.05
10.28
11.13
11.41
% Of Sales
-
1.70%
3.17%
2.31%
1.11%
0.61%
0.52%
0.57%
0.41%
0.51%
0.68%
Manufacturing Exp.
-
11.67
14.25
14.56
13.40
8.52
33.42
27.96
31.47
29.48
26.60
% Of Sales
-
1.54%
2.67%
1.88%
1.07%
0.42%
1.49%
1.33%
1.25%
1.35%
1.58%
General & Admin Exp.
-
14.29
11.05
9.95
9.75
7.27
10.62
11.55
10.96
13.26
10.80
% Of Sales
-
1.89%
2.07%
1.28%
0.78%
0.36%
0.47%
0.55%
0.44%
0.61%
0.64%
Selling & Distn. Exp.
-
15.11
18.89
16.21
25.31
14.57
27.36
27.61
23.73
23.20
19.42
% Of Sales
-
2.00%
3.54%
2.09%
2.03%
0.73%
1.22%
1.31%
0.94%
1.06%
1.15%
Miscellaneous Exp.
-
17.08
6.80
8.18
6.91
31.25
2.89
3.16
3.21
1.81
19.42
% Of Sales
-
2.26%
1.28%
1.06%
0.55%
1.56%
0.13%
0.15%
0.13%
0.08%
0.87%
EBITDA
130.75
127.23
97.47
115.41
111.39
159.79
206.40
247.02
258.06
250.41
213.30
EBITDA Margin
16.81%
16.84%
18.28%
14.89%
8.93%
7.97%
9.18%
11.73%
10.26%
11.45%
12.67%
Other Income
9.68
7.83
28.22
24.45
18.70
17.90
23.61
32.43
26.87
9.77
7.85
Interest
6.31
3.82
21.27
12.92
17.18
23.10
25.76
26.45
31.10
31.37
12.06
Depreciation
73.38
64.40
77.92
81.90
86.65
132.33
172.96
166.33
145.46
120.75
79.34
PBT
8.77
66.85
26.50
45.05
26.24
22.27
31.30
86.67
108.37
108.06
129.76
Tax
-5.87
-9.51
2.13
15.59
11.81
14.62
12.25
24.90
26.30
21.30
18.59
Tax Rate
-66.93%
-63.87%
8.04%
34.61%
55.81%
65.65%
39.14%
28.73%
24.27%
19.71%
14.33%
PAT
14.64
40.33
24.18
28.70
10.77
10.64
19.05
49.29
72.59
81.04
103.99
PAT before Minority Interest
29.72
24.41
24.37
29.46
9.36
7.65
19.05
61.77
82.08
86.76
111.17
Minority Interest
15.08
15.92
-0.19
-0.76
1.41
2.99
0.00
-12.48
-9.49
-5.72
-7.18
PAT Margin
1.88%
5.34%
4.54%
3.70%
0.86%
0.53%
0.85%
2.34%
2.89%
3.71%
6.17%
PAT Growth
-46.08%
66.79%
-15.75%
166.48%
1.22%
-44.15%
-61.35%
-32.10%
-10.43%
-22.07%
 
EPS
0.55
1.51
0.91
1.08
0.40
0.40
0.71
1.85
2.72
3.04
3.90

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
967.39
943.51
922.16
897.10
889.23
881.51
843.01
764.94
631.43
549.43
Share Capital
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
Total Reserves
941.14
917.26
895.91
870.85
862.98
855.26
816.76
738.69
605.18
523.18
Non-Current Liabilities
43.88
26.63
31.50
32.69
94.72
226.43
345.13
414.20
521.63
530.84
Secured Loans
30.63
0.37
0.00
0.28
67.20
194.74
284.46
343.45
350.55
367.68
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
101.80
101.20
Long Term Provisions
3.75
3.79
3.88
3.54
3.54
3.16
2.61
1.85
1.39
0.91
Current Liabilities
221.99
211.89
137.83
300.65
390.86
487.30
304.54
514.93
344.81
346.17
Trade Payables
45.62
38.40
5.92
24.22
30.70
191.45
21.28
28.24
27.62
28.96
Other Current Liabilities
9.72
6.98
24.25
120.56
165.94
117.25
84.57
64.88
57.31
43.43
Short Term Borrowings
166.49
165.72
107.49
155.69
188.73
117.15
190.99
411.02
255.01
266.36
Short Term Provisions
0.16
0.79
0.17
0.19
5.49
61.45
7.70
10.79
4.87
7.43
Total Liabilities
1,267.62
1,341.97
1,250.85
1,388.77
1,534.53
1,757.96
1,654.22
1,843.13
1,532.07
1,454.92
Net Block
915.22
616.52
692.20
765.22
801.02
918.90
1,063.04
1,149.91
1,026.46
899.92
Gross Block
915.22
1,134.74
1,136.31
1,129.19
1,105.22
1,091.84
1,730.21
1,651.91
1,383.40
1,136.47
Accumulated Depreciation
0.00
518.22
444.12
363.98
304.20
172.93
667.17
502.00
356.94
236.55
Non Current Assets
920.51
991.62
961.49
771.27
829.04
951.44
1,106.03
1,191.35
1,050.76
922.23
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
7.13
0.00
0.00
0.00
0.00
Non Current Investment
0.01
0.01
0.01
0.02
0.02
0.04
0.05
0.29
0.40
0.47
Long Term Loans & Adv.
5.20
375.04
269.27
6.03
26.89
25.07
42.90
41.15
23.88
21.83
Other Non Current Assets
0.08
0.05
0.01
0.01
1.11
0.29
0.05
0.00
0.01
0.01
Current Assets
347.12
350.34
289.36
617.51
705.49
806.51
548.19
651.78
481.31
532.69
Current Investments
9.76
13.35
18.72
37.78
15.16
14.21
7.80
9.77
122.97
126.11
Inventories
102.48
53.78
76.82
116.62
124.97
44.14
62.40
58.55
75.34
82.46
Sundry Debtors
163.36
218.39
160.75
393.50
406.89
593.50
307.50
321.83
188.00
210.43
Cash & Bank
54.70
48.73
23.59
32.23
119.51
75.94
69.22
183.72
28.29
49.81
Other Current Assets
16.82
12.61
7.21
26.11
38.95
78.72
101.28
77.92
66.71
63.88
Short Term Loans & Adv.
6.72
3.48
2.28
11.27
32.85
75.21
99.69
76.46
65.74
62.36
Net Current Assets
125.12
138.45
151.54
316.85
314.63
319.21
243.65
136.85
136.50
186.52
Total Assets
1,267.63
1,341.96
1,250.85
1,388.78
1,534.53
1,757.95
1,654.22
1,843.13
1,532.07
1,454.92

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
145.23
90.01
306.39
141.70
107.35
164.50
220.34
104.72
254.89
17.36
PBT
14.89
26.50
45.05
26.24
22.27
31.30
86.67
108.37
108.06
129.76
Adjustment
117.93
86.76
95.16
95.89
162.50
198.39
189.21
153.13
142.59
88.32
Changes in Working Capital
15.28
-14.44
183.69
32.04
-58.30
-55.28
-34.01
-139.43
28.76
-174.83
Cash after chg. in Working capital
148.11
98.81
323.90
154.17
126.47
174.40
241.87
122.08
279.41
43.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.88
-8.80
-17.51
-12.47
-19.12
-9.90
-21.53
-17.36
-24.52
-25.89
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
-166.19
-94.11
-252.94
-28.77
-36.49
32.47
-80.26
-48.16
-211.49
-352.12
Net Fixed Assets
0.67
0.71
-7.15
-9.34
-7.95
450.96
-28.93
-192.03
-113.51
-355.31
Net Investments
-160.38
-89.65
-151.00
-19.20
-0.70
-6.32
2.21
37.72
-0.11
-33.03
Others
-6.48
-5.17
-94.79
-0.23
-27.84
-412.17
-53.54
106.15
-97.87
36.22
Cash from Financing Activity
25.37
32.44
-62.09
-176.64
-57.51
-159.88
-263.06
89.77
-64.77
364.04
Net Cash Inflow / Outflow
4.41
28.34
-8.64
-63.71
13.35
37.09
-122.98
146.32
-21.37
29.27
Opening Cash & Equivalents
34.57
6.24
14.88
78.58
65.23
28.15
174.60
28.28
49.65
20.39
Closing Cash & Equivalent
38.98
34.57
6.24
14.88
78.58
65.23
51.62
174.60
28.28
49.65

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.)
36.85
35.94
35.13
34.18
33.88
33.58
32.11
29.14
24.05
20.93
ROA
1.87%
1.88%
2.23%
0.64%
0.46%
1.12%
3.53%
4.86%
5.81%
9.39%
ROE
2.55%
2.61%
3.24%
1.05%
0.86%
2.21%
7.68%
11.76%
14.69%
23.66%
ROCE
1.64%
4.46%
5.39%
3.21%
3.53%
4.23%
7.65%
9.46%
10.34%
13.43%
Fixed Asset Turnover
0.74
0.47
0.68
1.13
1.87
1.63
1.28
1.71
1.80
2.11
Receivable days
92.19
129.79
130.51
115.59
88.74
71.40
52.94
35.93
31.99
31.10
Inventory Days
37.74
44.71
45.55
34.89
15.00
8.44
10.17
9.44
12.67
14.05
Payable days
22.14
16.38
7.75
8.16
20.89
17.65
4.49
4.27
5.05
6.59
Cash Conversion Cycle
107.79
158.12
168.31
142.32
82.85
62.18
58.63
41.10
39.61
38.57
Total Debt/Equity
0.20
0.18
0.12
0.25
0.43
0.48
0.65
1.05
1.19
1.39
Interest Cover
4.90
2.25
4.49
2.23
1.96
2.22
4.28
4.48
4.44
11.76

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.