Nifty
Sensex
:
:
14938.10
50405.32
-142.65 (-0.95%)
-440.76 (-0.87%)

Plastic Products - Packaging

Rating :
52/99

BSE: 505509 | NSE: RESPONIND

177.15
05-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  175.30
  •  185.00
  •  171.60
  •  173.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  80664
  •  143.45
  •  200.00
  •  67.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,727.02
  • 207.58
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,844.97
  • 0.06%
  • 4.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.13%
  • 10.32%
  • 0.30%
  • FII
  • DII
  • Others
  • 5.3%
  • 3.59%
  • 30.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.71
  • -25.00
  • -24.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.52
  • -13.93
  • -2.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.38
  • 4.88
  • 30.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 96.36
  • 113.66
  • 134.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.83
  • 2.51
  • 2.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.47
  • 17.68
  • 22.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
202.85
124.10
63.46%
191.67
151.47
26.54%
153.93
146.44
5.11%
111.10
100.58
10.46%
Expenses
156.57
97.18
61.11%
159.99
119.00
34.45%
134.11
118.62
13.06%
100.85
100.09
0.76%
EBITDA
46.28
26.92
71.92%
31.68
32.47
-2.43%
19.82
27.82
-28.76%
10.26
0.49
1,993.88%
EBIDTM
22.81%
21.69%
16.53%
21.43%
12.87%
19.00%
9.23%
0.48%
Other Income
1.61
7.92
-79.67%
0.86
4.42
-80.54%
2.54
2.44
4.10%
13.44
0.42
3,100.00%
Interest
0.45
6.56
-93.14%
-1.69
2.01
-
2.56
1.78
43.82%
10.93
2.27
381.50%
Depreciation
16.08
20.30
-20.79%
17.59
19.06
-7.71%
16.13
20.53
-21.43%
18.02
18.92
-4.76%
PBT
-20.60
7.98
-
16.63
15.82
5.12%
3.67
7.95
-53.84%
-5.26
-20.28
-
Tax
-10.24
2.03
-
0.70
-2.55
-
-3.40
3.67
-
-1.02
-9.11
-
PAT
-10.36
5.95
-
15.93
18.37
-13.28%
7.07
4.29
64.80%
-4.24
-11.18
-
PATM
-5.11%
4.80%
8.31%
12.13%
4.59%
2.93%
-3.82%
-11.11%
EPS
0.15
0.22
-31.82%
0.63
0.71
-11.27%
0.31
0.21
47.62%
-0.22
-0.43
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
659.55
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
1,188.72
Net Sales Growth
26.21%
-31.21%
-37.84%
-37.85%
-10.73%
6.68%
-16.26%
15.05%
29.83%
41.67%
 
Cost Of Goods Sold
457.99
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
915.47
Gross Profit
201.56
202.96
225.27
209.77
270.36
329.47
371.05
378.04
369.93
329.85
273.25
GP Margin
30.56%
38.07%
29.07%
16.82%
13.48%
14.66%
17.61%
15.03%
16.92%
19.59%
22.99%
Total Expenditure
551.52
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
997.50
Power & Fuel Cost
-
37.60
43.02
29.13
36.76
37.11
41.70
40.33
40.65
33.68
22.88
% Of Sales
-
7.05%
5.55%
2.34%
1.83%
1.65%
1.98%
1.60%
1.86%
2.00%
1.92%
Employee Cost
-
16.90
17.94
13.90
12.20
11.67
12.05
10.28
11.13
11.41
9.51
% Of Sales
-
3.17%
2.31%
1.11%
0.61%
0.52%
0.57%
0.41%
0.51%
0.68%
0.80%
Manufacturing Exp.
-
14.25
14.56
13.40
8.52
33.42
27.96
31.47
29.48
26.60
20.33
% Of Sales
-
2.67%
1.88%
1.07%
0.42%
1.49%
1.33%
1.25%
1.35%
1.58%
1.71%
General & Admin Exp.
-
11.05
9.95
9.75
7.27
10.62
11.55
10.96
13.26
10.80
9.56
% Of Sales
-
2.07%
1.28%
0.78%
0.36%
0.47%
0.55%
0.44%
0.61%
0.64%
0.80%
Selling & Distn. Exp.
-
18.89
16.21
25.31
14.57
27.36
27.61
23.73
23.20
19.42
16.17
% Of Sales
-
3.54%
2.09%
2.03%
0.73%
1.22%
1.31%
0.94%
1.06%
1.15%
1.36%
Miscellaneous Exp.
-
6.80
8.18
6.91
31.25
2.89
3.16
3.21
1.81
14.63
16.17
% Of Sales
-
1.28%
1.06%
0.55%
1.56%
0.13%
0.15%
0.13%
0.08%
0.87%
0.30%
EBITDA
108.04
97.47
115.41
111.39
159.79
206.40
247.02
258.06
250.41
213.30
191.22
EBITDA Margin
16.38%
18.28%
14.89%
8.93%
7.97%
9.18%
11.73%
10.26%
11.45%
12.67%
16.09%
Other Income
18.45
28.22
24.45
18.70
17.90
23.61
32.43
26.87
9.77
7.85
2.11
Interest
12.25
21.27
12.92
17.18
23.10
25.76
26.45
31.10
31.37
12.06
11.15
Depreciation
67.82
77.92
81.90
86.65
132.33
172.96
166.33
145.46
120.75
79.34
53.09
PBT
-5.56
26.50
45.05
26.24
22.27
31.30
86.67
108.37
108.06
129.76
129.09
Tax
-13.96
2.13
15.59
11.81
14.62
12.25
24.90
26.30
21.30
18.59
30.82
Tax Rate
251.08%
8.04%
34.61%
55.81%
65.65%
39.14%
28.73%
24.27%
19.71%
14.33%
23.87%
PAT
8.40
24.18
28.70
10.77
10.64
19.05
49.29
72.59
81.04
103.99
90.63
PAT before Minority Interest
22.77
24.37
29.46
9.36
7.65
19.05
61.77
82.08
86.76
111.17
98.27
Minority Interest
14.37
-0.19
-0.76
1.41
2.99
0.00
-12.48
-9.49
-5.72
-7.18
-7.64
PAT Margin
1.27%
4.54%
3.70%
0.86%
0.53%
0.85%
2.34%
2.89%
3.71%
6.17%
7.62%
PAT Growth
-51.81%
-15.75%
166.48%
1.22%
-44.15%
-61.35%
-32.10%
-10.43%
-22.07%
14.74%
 
EPS
0.31
0.91
1.08
0.40
0.40
0.71
1.85
2.72
3.04
3.90
3.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
943.51
922.16
897.10
889.23
881.51
843.01
764.94
631.43
549.43
448.62
Share Capital
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
25.72
Total Reserves
917.26
895.91
870.85
862.98
855.26
816.76
738.69
605.18
523.18
364.43
Non-Current Liabilities
26.63
31.50
32.69
94.72
226.43
345.13
414.20
521.63
530.84
151.17
Secured Loans
0.37
0.00
0.28
67.20
194.74
284.46
343.45
350.55
367.68
23.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
101.80
101.20
101.20
Long Term Provisions
3.79
3.88
3.54
3.54
3.16
2.61
1.85
1.39
0.91
0.59
Current Liabilities
211.89
137.83
300.65
390.86
487.30
304.54
514.93
344.81
346.17
292.81
Trade Payables
38.40
5.92
24.22
30.70
191.45
21.28
28.24
27.62
28.96
26.09
Other Current Liabilities
6.98
24.25
120.56
165.94
117.25
84.57
64.88
57.31
43.43
53.05
Short Term Borrowings
165.72
107.49
155.69
188.73
117.15
190.99
411.02
255.01
266.36
206.13
Short Term Provisions
0.79
0.17
0.19
5.49
61.45
7.70
10.79
4.87
7.43
7.54
Total Liabilities
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
913.89
Net Block
616.52
692.20
765.22
801.02
918.90
1,063.04
1,149.91
1,026.46
899.92
381.74
Gross Block
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
539.23
Accumulated Depreciation
518.22
444.12
363.98
304.20
172.93
667.17
502.00
356.94
236.55
157.49
Non Current Assets
991.62
961.49
771.27
829.04
951.44
1,106.03
1,191.35
1,050.76
922.23
734.92
Capital Work in Progress
0.00
0.00
0.00
0.00
7.13
0.00
0.00
0.00
0.00
335.43
Non Current Investment
0.01
0.01
0.02
0.02
0.04
0.05
0.29
0.40
0.47
15.51
Long Term Loans & Adv.
375.04
269.27
6.03
26.89
25.07
42.90
41.15
23.88
21.83
2.23
Other Non Current Assets
0.05
0.01
0.01
1.11
0.29
0.05
0.00
0.01
0.01
0.01
Current Assets
350.34
289.36
617.51
705.49
806.51
548.19
651.78
481.31
532.69
178.98
Current Investments
13.35
18.72
37.78
15.16
14.21
7.80
9.77
122.97
126.11
0.78
Inventories
53.78
76.82
116.62
124.97
44.14
62.40
58.55
75.34
82.46
53.46
Sundry Debtors
218.39
160.75
393.50
406.89
593.50
307.50
321.83
188.00
210.43
90.34
Cash & Bank
48.73
23.59
32.23
119.51
75.94
69.22
183.72
28.29
49.81
20.50
Other Current Assets
16.09
7.21
26.11
6.10
78.72
101.28
77.92
66.71
63.88
13.91
Short Term Loans & Adv.
3.48
2.28
11.27
32.85
75.21
99.69
76.46
65.74
62.36
13.06
Net Current Assets
138.45
151.54
316.85
314.63
319.21
243.65
136.85
136.50
186.52
-113.83
Total Assets
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
913.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
90.01
306.39
141.70
107.35
164.50
220.34
104.72
254.89
17.36
191.78
PBT
26.50
45.05
26.24
22.27
31.30
86.67
108.37
108.06
129.76
129.51
Adjustment
86.76
95.16
95.89
162.50
198.39
189.21
153.13
142.59
88.32
63.23
Changes in Working Capital
-14.44
183.69
32.04
-58.30
-55.28
-34.01
-139.43
28.76
-174.83
26.39
Cash after chg. in Working capital
98.81
323.90
154.17
126.47
174.40
241.87
122.08
279.41
43.25
219.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.80
-17.51
-12.47
-19.12
-9.90
-21.53
-17.36
-24.52
-25.89
-27.34
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
-94.11
-252.94
-28.77
-36.49
32.47
-80.26
-48.16
-211.49
-352.12
-202.45
Net Fixed Assets
0.72
-7.15
-9.34
-7.95
450.96
-28.93
-192.03
-113.51
-355.31
-117.52
Net Investments
-89.65
-151.00
-19.20
-0.70
-6.32
2.21
37.72
-0.11
-33.03
17.12
Others
-5.18
-94.79
-0.23
-27.84
-412.17
-53.54
106.15
-97.87
36.22
-102.05
Cash from Financing Activity
32.44
-62.09
-176.64
-57.51
-159.88
-263.06
89.77
-64.77
364.04
-5.31
Net Cash Inflow / Outflow
28.34
-8.64
-63.71
13.35
37.09
-122.98
146.32
-21.37
29.27
-15.97
Opening Cash & Equivalents
6.24
14.88
78.58
65.23
28.15
174.60
28.28
49.65
20.39
36.35
Closing Cash & Equivalent
34.57
6.24
14.88
78.58
65.23
51.62
174.60
28.28
49.65
20.39

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
35.94
35.13
34.18
33.88
33.58
32.11
29.14
24.05
20.93
15.17
ROA
1.88%
2.23%
0.64%
0.46%
1.12%
3.53%
4.86%
5.81%
9.39%
11.55%
ROE
2.61%
3.24%
1.05%
0.86%
2.21%
7.68%
11.76%
14.69%
23.66%
31.56%
ROCE
4.46%
5.39%
3.21%
3.53%
4.23%
7.65%
9.46%
10.34%
13.43%
18.83%
Fixed Asset Turnover
0.47
0.68
1.13
1.87
1.63
1.28
1.71
1.80
2.11
2.53
Receivable days
129.79
130.51
115.59
88.74
71.40
52.94
35.93
31.99
31.10
28.56
Inventory Days
44.71
45.55
34.89
15.00
8.44
10.17
9.44
12.67
14.05
14.25
Payable days
16.38
7.75
8.16
20.89
17.65
4.49
4.27
5.05
6.59
11.67
Cash Conversion Cycle
158.12
168.31
142.32
82.85
62.18
58.63
41.10
39.61
38.57
31.14
Total Debt/Equity
0.18
0.12
0.25
0.43
0.48
0.65
1.05
1.19
1.39
0.90
Interest Cover
2.25
4.49
2.23
1.96
2.22
4.28
4.48
4.44
11.76
12.58

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.