Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Plastic Products - Packaging

Rating :
31/99

BSE: 505509 | NSE: RESPONIND

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,152.24
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,338.95
  • 0.08%
  • 3.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.94%
  • 0.87%
  • 0.99%
  • FII
  • DII
  • Others
  • 35.6%
  • 3.56%
  • 0.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.61
  • -2.41
  • 27.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.92
  • -0.30
  • 2.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -50.61
  • -63.48
  • -85.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 105.89
  • 123.25
  • 117.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.99
  • 3.23
  • 3.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.27
  • 25.16
  • 29.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
263.93
311.99
-15.40%
245.11
292.92
-16.32%
227.46
176.24
29.06%
324.87
207.27
56.74%
Expenses
227.79
279.72
-18.56%
231.03
260.63
-11.36%
209.63
153.17
36.86%
300.16
177.55
69.06%
EBITDA
36.14
32.28
11.96%
14.08
32.29
-56.40%
17.83
23.07
-22.71%
24.71
29.72
-16.86%
EBIDTM
13.69%
10.34%
5.74%
11.02%
7.84%
13.09%
7.61%
14.34%
Other Income
3.30
2.11
56.40%
5.19
5.57
-6.82%
5.03
4.65
8.17%
8.76
2.56
242.19%
Interest
6.80
2.79
143.73%
7.89
3.04
159.54%
7.61
5.06
50.40%
6.97
2.49
179.92%
Depreciation
14.64
28.23
-48.14%
15.89
25.05
-36.57%
23.93
25.11
-4.70%
26.88
14.60
84.11%
PBT
18.00
3.37
434.12%
-4.51
9.77
-
-8.69
-2.45
-
-0.39
15.19
-
Tax
1.14
3.62
-68.51%
1.29
3.35
-61.49%
0.69
0.25
176.00%
2.98
3.42
-12.87%
PAT
16.86
-0.26
-
-5.79
6.42
-
-9.37
-2.70
-
-3.36
11.77
-
PATM
6.39%
-0.08%
-2.36%
2.19%
-4.12%
-1.53%
-1.04%
5.68%
EPS
0.64
-0.01
-
-0.22
0.23
-
-0.33
-0.10
-
-0.13
0.45
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,061.37
1,103.42
755.71
533.12
775.04
1,246.88
2,006.14
2,247.20
2,106.46
2,515.44
2,186.42
Net Sales Growth
7.38%
46.01%
41.75%
-31.21%
-37.84%
-37.85%
-10.73%
6.68%
-16.26%
15.05%
 
Cost Of Goods Sold
778.60
846.47
527.24
330.16
549.77
1,037.10
1,735.79
1,917.74
1,735.40
2,137.40
1,816.49
Gross Profit
282.77
256.95
228.47
202.96
225.27
209.77
270.36
329.47
371.05
378.04
369.93
GP Margin
26.64%
23.29%
30.23%
38.07%
29.07%
16.82%
13.48%
14.66%
17.61%
15.03%
16.92%
Total Expenditure
968.61
993.68
628.49
435.65
659.63
1,135.49
1,846.35
2,040.80
1,859.44
2,257.38
1,936.01
Power & Fuel Cost
-
34.17
30.23
37.60
43.02
29.13
36.76
37.11
41.70
40.33
40.65
% Of Sales
-
3.10%
4.00%
7.05%
5.55%
2.34%
1.83%
1.65%
1.98%
1.60%
1.86%
Employee Cost
-
16.62
12.87
16.90
17.94
13.90
12.20
11.67
12.05
10.28
11.13
% Of Sales
-
1.51%
1.70%
3.17%
2.31%
1.11%
0.61%
0.52%
0.57%
0.41%
0.51%
Manufacturing Exp.
-
15.58
11.67
14.25
14.56
13.40
8.52
33.42
27.96
31.47
29.48
% Of Sales
-
1.41%
1.54%
2.67%
1.88%
1.07%
0.42%
1.49%
1.33%
1.25%
1.35%
General & Admin Exp.
-
28.82
20.02
11.05
9.95
9.75
7.27
10.62
11.55
10.96
13.26
% Of Sales
-
2.61%
2.65%
2.07%
1.28%
0.78%
0.36%
0.47%
0.55%
0.44%
0.61%
Selling & Distn. Exp.
-
51.34
15.11
18.89
16.21
25.31
14.57
27.36
27.61
23.73
23.20
% Of Sales
-
4.65%
2.00%
3.54%
2.09%
2.03%
0.73%
1.22%
1.31%
0.94%
1.06%
Miscellaneous Exp.
-
0.68
11.35
6.80
8.18
6.91
31.25
2.89
3.16
3.21
23.20
% Of Sales
-
0.06%
1.50%
1.28%
1.06%
0.55%
1.56%
0.13%
0.15%
0.13%
0.08%
EBITDA
92.76
109.74
127.22
97.47
115.41
111.39
159.79
206.40
247.02
258.06
250.41
EBITDA Margin
8.74%
9.95%
16.83%
18.28%
14.89%
8.93%
7.97%
9.18%
11.73%
10.26%
11.45%
Other Income
22.28
23.75
7.84
28.22
24.45
18.70
17.90
23.61
32.43
26.87
9.77
Interest
29.27
17.86
3.82
21.27
12.92
17.18
23.10
25.76
26.45
31.10
31.37
Depreciation
81.34
105.27
64.40
77.92
81.90
86.65
132.33
172.96
166.33
145.46
120.75
PBT
4.41
10.36
66.85
26.50
45.05
26.24
22.27
31.30
86.67
108.37
108.06
Tax
6.10
10.20
-9.51
2.13
15.59
11.81
14.62
12.25
24.90
26.30
21.30
Tax Rate
138.32%
98.46%
-63.87%
8.04%
34.61%
55.81%
65.65%
39.14%
28.73%
24.27%
19.71%
PAT
-1.66
0.07
40.33
24.18
28.70
10.77
10.64
19.05
49.29
72.59
81.04
PAT before Minority Interest
-0.78
0.16
24.41
24.37
29.46
9.36
7.65
19.05
61.77
82.08
86.76
Minority Interest
0.88
-0.09
15.92
-0.19
-0.76
1.41
2.99
0.00
-12.48
-9.49
-5.72
PAT Margin
-0.16%
0.01%
5.34%
4.54%
3.70%
0.86%
0.53%
0.85%
2.34%
2.89%
3.71%
PAT Growth
-110.90%
-99.83%
66.79%
-15.75%
166.48%
1.22%
-44.15%
-61.35%
-32.10%
-10.43%
 
EPS
-0.06
0.00
1.51
0.91
1.08
0.40
0.40
0.71
1.85
2.72
3.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
968.51
967.39
943.51
922.16
897.10
889.23
881.51
843.01
764.94
631.43
Share Capital
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
Total Reserves
942.26
941.14
917.26
895.91
870.85
862.98
855.26
816.76
738.69
605.18
Non-Current Liabilities
48.45
43.88
26.63
31.50
32.69
94.72
226.43
345.13
414.20
521.63
Secured Loans
29.93
30.63
0.37
0.00
0.28
67.20
194.74
284.46
343.45
350.55
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
101.80
Long Term Provisions
5.14
3.75
3.79
3.88
3.54
3.54
3.16
2.61
1.85
1.39
Current Liabilities
326.07
221.99
211.89
137.83
300.65
390.86
487.30
304.54
514.93
344.81
Trade Payables
111.87
45.62
38.40
5.92
24.22
30.70
191.45
21.28
28.24
27.62
Other Current Liabilities
9.34
9.72
6.98
24.25
120.56
165.94
117.25
84.57
64.88
57.31
Short Term Borrowings
204.66
166.49
165.72
107.49
155.69
188.73
117.15
190.99
411.02
255.01
Short Term Provisions
0.19
0.16
0.79
0.17
0.19
5.49
61.45
7.70
10.79
4.87
Total Liabilities
1,377.52
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
Net Block
819.80
915.22
616.52
692.20
765.22
801.02
918.90
1,063.04
1,149.91
1,026.46
Gross Block
2,019.38
2,029.73
1,134.74
1,136.31
1,129.19
1,105.22
1,091.84
1,730.21
1,651.91
1,383.40
Accumulated Depreciation
1,199.58
1,114.51
518.22
444.12
363.98
304.20
172.93
667.17
502.00
356.94
Non Current Assets
826.06
920.50
991.62
961.49
771.27
829.04
951.44
1,106.03
1,191.35
1,050.76
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
7.13
0.00
0.00
0.00
Non Current Investment
1.49
0.01
0.01
0.01
0.02
0.02
0.04
0.05
0.29
0.40
Long Term Loans & Adv.
4.51
5.20
375.04
269.27
6.03
26.89
25.07
42.90
41.15
23.88
Other Non Current Assets
0.27
0.08
0.05
0.01
0.01
1.11
0.29
0.05
0.00
0.01
Current Assets
551.45
347.12
350.34
289.36
617.51
705.49
806.51
548.19
651.78
481.31
Current Investments
10.48
9.76
13.35
18.72
37.78
15.16
14.21
7.80
9.77
122.97
Inventories
187.14
102.48
53.78
76.82
116.62
124.97
44.14
62.40
58.55
75.34
Sundry Debtors
275.35
163.36
218.39
160.75
393.50
406.89
593.50
307.50
321.83
188.00
Cash & Bank
48.84
54.70
48.73
23.59
32.23
119.51
75.94
69.22
183.72
28.29
Other Current Assets
29.63
10.10
12.61
7.21
37.38
38.95
78.72
101.28
77.92
66.71
Short Term Loans & Adv.
22.57
6.72
3.48
2.28
11.27
32.85
75.21
99.69
76.46
65.74
Net Current Assets
225.38
125.12
138.45
151.54
316.85
314.63
319.21
243.65
136.85
136.50
Total Assets
1,377.51
1,267.62
1,341.96
1,250.85
1,388.78
1,534.53
1,757.95
1,654.22
1,843.13
1,532.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-20.00
145.23
90.01
306.39
141.70
107.35
164.50
220.34
104.72
254.89
PBT
10.36
14.89
26.50
45.05
26.24
22.27
31.30
86.67
108.37
108.06
Adjustment
117.13
117.93
86.76
95.16
95.89
162.50
198.39
189.21
153.13
142.59
Changes in Working Capital
-141.95
15.28
-14.44
183.69
32.04
-58.30
-55.28
-34.01
-139.43
28.76
Cash after chg. in Working capital
-14.46
148.10
98.81
323.90
154.17
126.47
174.40
241.87
122.08
279.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.54
-2.88
-8.80
-17.51
-12.47
-19.12
-9.90
-21.53
-17.36
-24.52
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
-5.27
-166.19
-94.11
-252.94
-28.77
-36.49
32.47
-80.26
-48.16
-211.49
Net Fixed Assets
11.63
0.68
0.71
-7.15
-9.34
-7.95
450.96
-28.93
-192.03
-113.51
Net Investments
2.27
-160.38
-89.65
-151.00
-19.20
-0.70
-6.32
2.21
37.72
-0.11
Others
-19.17
-6.49
-5.17
-94.79
-0.23
-27.84
-412.17
-53.54
106.15
-97.87
Cash from Financing Activity
17.90
25.37
32.44
-62.09
-176.64
-57.51
-159.88
-263.06
89.77
-64.77
Net Cash Inflow / Outflow
-7.38
4.42
28.34
-8.64
-63.71
13.35
37.09
-122.98
146.32
-21.37
Opening Cash & Equivalents
38.98
34.57
6.24
14.88
78.58
65.23
28.15
174.60
28.28
49.65
Closing Cash & Equivalent
31.60
38.98
34.57
6.24
14.88
78.58
65.23
51.62
174.60
28.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
36.90
36.85
35.94
35.13
34.18
33.88
33.58
32.11
29.14
24.05
ROA
0.01%
1.87%
1.88%
2.23%
0.64%
0.46%
1.12%
3.53%
4.86%
5.81%
ROE
0.02%
2.55%
2.61%
3.24%
1.05%
0.86%
2.21%
7.68%
11.76%
14.69%
ROCE
2.38%
1.64%
4.46%
5.39%
3.21%
3.53%
4.23%
7.65%
9.46%
10.34%
Fixed Asset Turnover
0.55
0.48
0.47
0.68
1.13
1.87
1.63
1.28
1.71
1.80
Receivable days
72.56
92.19
129.79
130.51
115.59
88.74
71.40
52.94
35.93
31.99
Inventory Days
47.90
37.74
44.71
45.55
34.89
15.00
8.44
10.17
9.44
12.67
Payable days
33.95
29.08
16.38
7.75
8.16
20.89
17.65
4.49
4.27
5.05
Cash Conversion Cycle
86.51
100.84
158.12
168.31
142.32
82.85
62.18
58.63
41.10
39.61
Total Debt/Equity
0.24
0.20
0.18
0.12
0.25
0.43
0.48
0.65
1.05
1.19
Interest Cover
1.58
4.90
2.25
4.49
2.23
1.96
2.22
4.28
4.48
4.44

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.