Nifty
Sensex
:
:
20855.10
69296.14
168.30 (0.81%)
431.02 (0.63%)

Plastic Products - Packaging

Rating :
43/99

BSE: 505509 | NSE: RESPONIND

317.55
05-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  322.75
  •  324.35
  •  314.10
  •  321.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  105498
  •  335.25
  •  364.95
  •  100.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,601.04
  • 80.61
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,767.06
  • 0.03%
  • 8.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.94%
  • 0.87%
  • 1.16%
  • FII
  • DII
  • Others
  • 35.45%
  • 3.56%
  • 0.02%

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
  • 112.18
  • 114.72
  • 112.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.20
  • 3.77
  • 4.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.14
  • 29.17
  • 34.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
268.35
245.11
9.48%
263.17
227.46
15.70%
237.16
324.87
-27.00%
263.93
311.99
-15.40%
Expenses
207.21
231.03
-10.31%
214.67
209.63
2.40%
195.23
300.16
-34.96%
227.79
279.72
-18.56%
EBITDA
61.14
14.08
334.23%
48.50
17.83
172.01%
41.93
24.71
69.69%
36.14
32.28
11.96%
EBIDTM
22.78%
5.74%
18.43%
7.84%
17.68%
7.61%
13.69%
10.34%
Other Income
5.46
5.19
5.20%
2.48
5.03
-50.70%
2.53
8.76
-71.12%
3.30
2.11
56.40%
Interest
7.95
7.89
0.76%
4.59
7.61
-39.68%
6.15
6.97
-11.76%
6.80
2.79
143.73%
Depreciation
15.48
15.89
-2.58%
14.42
23.93
-39.74%
14.68
26.88
-45.39%
14.64
28.23
-48.14%
PBT
43.16
-4.50
-
31.96
-8.69
-
23.62
-0.39
-
18.00
3.37
434.12%
Tax
2.49
1.29
93.02%
1.95
0.69
182.61%
0.89
2.98
-70.13%
1.14
3.62
-68.51%
PAT
40.67
-5.79
-
30.01
-9.37
-
22.74
-3.36
-
16.86
-0.26
-
PATM
15.16%
-2.36%
11.40%
-4.12%
9.59%
-1.04%
6.39%
-0.08%
EPS
1.53
-0.22
-
1.12
-0.33
-
0.82
-0.13
-
0.64
-0.01
-

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
1,032.61
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
-6.92%
-11.76%
46.01%
41.75%
-31.21%
-37.84%
-37.85%
-10.73%
6.68%
-16.26%
 
Cost Of Goods Sold
703.26
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
329.35
287.54
256.95
228.47
202.96
225.27
209.77
270.36
329.47
371.05
378.04
GP Margin
31.90%
29.53%
23.29%
30.23%
38.07%
29.07%
16.82%
13.48%
14.66%
17.61%
15.03%
Total Expenditure
844.90
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
187.71
109.90
109.74
127.22
97.47
115.41
111.39
159.79
206.40
247.02
258.06
EBITDA Margin
18.18%
11.29%
9.95%
16.83%
18.28%
14.89%
8.93%
7.97%
9.18%
11.73%
10.26%
Other Income
13.77
16.13
23.75
7.84
28.22
24.45
18.70
17.90
23.61
32.43
26.87
Interest
25.49
28.46
17.86
3.82
21.27
12.92
17.18
23.10
25.76
26.45
31.10
Depreciation
59.22
69.14
105.27
64.40
77.92
81.90
86.65
132.33
172.96
166.33
145.46
PBT
116.74
28.43
10.36
66.85
26.50
45.05
26.24
22.27
31.30
86.67
108.37
Tax
6.47
3.99
10.20
-9.51
2.13
15.59
11.81
14.62
12.25
24.90
26.30
Tax Rate
5.54%
14.03%
98.46%
-63.87%
8.04%
34.61%
55.81%
65.65%
39.14%
28.73%
24.27%
PAT
110.28
24.04
0.07
40.33
24.18
28.70
10.77
10.64
19.05
49.29
72.59
PAT before Minority Interest
108.05
24.44
0.16
24.41
24.37
29.46
9.36
7.65
19.05
61.77
82.08
Minority Interest
-2.23
-0.40
-0.09
15.92
-0.19
-0.76
1.41
2.99
0.00
-12.48
-9.49
PAT Margin
10.68%
2.47%
0.01%
5.34%
4.54%
3.70%
0.86%
0.53%
0.85%
2.34%
2.89%
PAT Growth
687.22%
34,242.86%
-99.83%
66.79%
-15.75%
166.48%
1.22%
-44.15%
-61.35%
-32.10%
 
EPS
4.13
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

News Update:


  • Responsive Inds - Quarterly Results
    1st Nov 2023, 16:51 PM

    Read More
  • Responsive Industries secures order from Indian Railways for Garib Rath initiative
    7th Sep 2023, 15:29 PM

    Earlier, the company had received orders from Indian Railways for the ‘Vande Bharat’ Project

    Read More
  • Responsive Industries secures orders from Indian Railways
    28th Aug 2023, 17:13 PM

    The company has secured orders for the ‘Vande Bharat’ Project

    Read More

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.