Nifty
Sensex
:
:
10705.75
36329.01
-93.90 (-0.87%)
-345.51 (-0.94%)

Plastic Products

Rating :
46/99

BSE: 502742 | NSE: SINTEX

2.75
07-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2.75
  •  2.75
  •  2.75
  •  2.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1117043
  •  30.72
  •  3.15
  •  0.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 191.89
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,062.49
  • N/A
  • 0.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 5.42%
  • 2.87%
  • 84.20%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.01%
  • 7.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.44
  • -6.78
  • 25.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.16
  • -15.57
  • 7.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -23.33
  • -46.96
  • -46.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.11
  • 5.89
  • 4.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.46
  • 0.35
  • 0.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.79
  • 1.03
  • -3.42

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
0.00
591.54
-100.00%
421.70
832.90
-49.37%
288.59
907.17
-68.19%
546.20
925.34
-40.97%
Expenses
0.00
600.64
-100.00%
462.86
704.01
-34.25%
299.53
760.59
-60.62%
758.53
815.39
-6.97%
EBITDA
0.00
-9.10
-
-41.16
128.89
-
-10.94
146.58
-
-212.33
109.95
-
EBIDTM
0.00%
-1.54%
-9.76%
15.47%
-3.79%
16.16%
-38.87%
11.88%
Other Income
0.00
9.01
-100.00%
8.83
21.58
-59.08%
10.06
35.76
-71.87%
15.04
52.96
-71.60%
Interest
0.00
69.71
-100.00%
186.84
55.13
238.91%
172.17
53.19
223.69%
166.92
47.62
250.52%
Depreciation
0.00
61.51
-100.00%
71.45
59.06
20.98%
71.52
58.83
21.57%
70.82
53.05
33.50%
PBT
0.00
-131.31
-
-290.62
36.28
-
-244.57
70.32
-
-435.03
62.24
-
Tax
0.00
-40.04
-
2.14
10.51
-79.64%
-1.81
22.41
-
-8.25
23.12
-
PAT
0.00
-91.27
-
-292.76
25.77
-
-242.76
47.91
-
-426.78
39.12
-
PATM
0.00%
-15.43%
-69.42%
3.09%
-84.12%
5.28%
-78.14%
4.23%
EPS
0.00
-1.54
-
-4.93
0.43
-
-4.09
0.81
-
-7.18
0.66
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,848.03
3,256.95
2,872.68
1,921.32
7,862.65
7,006.61
5,842.62
5,079.44
4,436.77
4,475.15
3,281.64
Net Sales Growth
-43.70%
13.38%
49.52%
-75.56%
12.22%
19.92%
15.02%
14.49%
-0.86%
36.37%
 
Cost Of Goods Sold
1,331.30
2,189.94
2,094.37
1,367.96
4,759.74
4,304.16
3,560.09
3,021.00
2,584.20
2,630.59
1,798.55
Gross Profit
516.73
1,067.01
778.31
553.36
3,102.91
2,702.45
2,282.53
2,058.44
1,852.57
1,844.56
1,483.09
GP Margin
27.96%
32.76%
27.09%
28.80%
39.46%
38.57%
39.07%
40.52%
41.75%
41.22%
45.19%
Total Expenditure
2,121.56
2,880.63
2,585.12
1,651.39
6,572.51
5,824.20
4,900.27
4,338.39
3,735.85
3,668.25
2,781.14
Power & Fuel Cost
-
238.70
181.14
105.51
41.72
149.17
136.18
153.10
131.99
112.48
97.93
% Of Sales
-
7.33%
6.31%
5.49%
0.53%
2.13%
2.33%
3.01%
2.97%
2.51%
2.98%
Employee Cost
-
178.71
146.89
95.92
745.80
720.16
633.05
590.23
511.97
461.31
431.10
% Of Sales
-
5.49%
5.11%
4.99%
9.49%
10.28%
10.84%
11.62%
11.54%
10.31%
13.14%
Manufacturing Exp.
-
120.67
104.99
45.99
38.66
240.17
217.66
263.59
225.19
209.42
213.17
% Of Sales
-
3.71%
3.65%
2.39%
0.49%
3.43%
3.73%
5.19%
5.08%
4.68%
6.50%
General & Admin Exp.
-
72.48
48.19
26.53
984.11
354.12
285.80
266.35
239.39
214.88
201.79
% Of Sales
-
2.23%
1.68%
1.38%
12.52%
5.05%
4.89%
5.24%
5.40%
4.80%
6.15%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
48.76
49.42
42.62
41.77
38.13
33.67
% Of Sales
-
0%
0%
0%
0%
0.70%
0.85%
0.84%
0.94%
0.85%
1.03%
Miscellaneous Exp.
-
80.13
9.54
9.48
2.48
7.66
18.07
1.50
1.34
1.44
33.67
% Of Sales
-
2.46%
0.33%
0.49%
0.03%
0.11%
0.31%
0.03%
0.03%
0.03%
0.15%
EBITDA
-273.53
376.32
287.56
269.93
1,290.14
1,182.41
942.35
741.05
700.92
806.90
500.50
EBITDA Margin
-14.80%
11.55%
10.01%
14.05%
16.41%
16.88%
16.13%
14.59%
15.80%
18.03%
15.25%
Other Income
42.94
119.31
148.91
97.16
132.48
96.40
99.28
114.40
67.24
54.09
125.37
Interest
595.64
225.65
114.04
93.32
283.67
283.49
289.38
172.64
135.83
108.92
73.08
Depreciation
275.30
232.46
142.16
132.22
303.22
260.53
254.76
205.37
167.82
149.10
144.46
PBT
-1,101.53
37.52
180.27
141.55
835.73
734.79
497.49
477.44
464.51
602.97
408.33
Tax
-47.96
16.00
38.43
7.30
208.70
186.33
118.03
66.93
115.96
150.83
77.21
Tax Rate
4.35%
42.64%
21.32%
5.16%
24.97%
26.13%
24.52%
17.29%
27.75%
24.76%
18.91%
PAT
-1,053.57
21.52
141.84
134.25
627.21
526.67
363.40
320.16
301.91
458.12
329.00
PAT before Minority Interest
-1,053.57
21.52
141.84
134.25
627.03
526.67
363.40
320.16
301.91
458.38
331.12
Minority Interest
0.00
0.00
0.00
0.00
0.18
0.00
0.00
0.00
0.00
-0.26
-2.12
PAT Margin
-57.01%
0.66%
4.94%
6.99%
7.98%
7.52%
6.22%
6.30%
6.80%
10.24%
10.03%
PAT Growth
-718.95%
-84.83%
5.65%
-78.60%
19.09%
44.93%
13.51%
6.04%
-34.10%
39.25%
 
EPS
-17.73
0.36
2.39
2.26
10.56
8.87
6.12
5.39
5.08
7.71
5.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
4,412.76
4,410.24
3,913.73
5,552.97
4,697.76
3,543.86
3,125.00
2,648.29
2,401.56
1,946.88
Share Capital
59.41
59.41
54.47
44.66
42.44
31.12
31.12
27.11
27.11
27.10
Total Reserves
4,353.35
4,350.83
3,859.26
5,508.31
4,625.91
3,455.02
3,036.16
2,591.77
2,346.04
1,897.51
Non-Current Liabilities
4,634.86
4,322.53
3,736.33
5,425.69
3,782.53
3,616.66
2,909.39
1,542.18
2,519.96
2,799.65
Secured Loans
4,401.25
4,105.26
3,181.59
4,826.15
2,976.75
2,297.33
1,634.91
1,246.41
981.46
1,445.26
Unsecured Loans
136.19
128.37
456.05
315.21
204.98
913.06
824.61
26.07
1,025.15
1,185.08
Long Term Provisions
10.11
12.96
13.18
22.46
18.08
15.05
15.20
14.93
284.85
0.00
Current Liabilities
2,621.42
1,951.53
968.93
2,577.97
2,824.91
1,928.06
2,071.12
2,798.11
1,523.98
801.45
Trade Payables
355.65
288.16
290.59
783.24
1,011.53
822.43
587.64
530.83
610.51
442.60
Other Current Liabilities
1,484.86
772.19
335.56
1,000.39
911.56
388.74
368.42
240.59
199.94
8.13
Short Term Borrowings
777.14
887.41
331.52
688.88
773.68
608.97
1,020.67
1,682.20
635.82
0.00
Short Term Provisions
3.77
3.77
11.26
105.46
128.14
107.92
94.39
344.49
77.71
350.72
Total Liabilities
11,669.04
10,684.30
8,618.99
13,558.70
11,305.20
9,088.58
8,105.51
6,988.58
6,445.50
5,566.94
Net Block
8,305.70
5,880.05
3,761.77
7,710.72
5,192.64
3,801.33
3,115.18
2,858.18
2,631.02
2,049.94
Gross Block
8,886.77
6,229.03
3,969.34
8,058.05
7,164.37
5,401.73
4,448.34
3,944.50
3,546.62
2,824.56
Accumulated Depreciation
581.07
348.98
207.57
347.33
1,969.79
1,600.40
1,333.16
1,086.32
915.60
774.62
Non Current Assets
9,730.12
8,531.50
6,500.32
9,046.11
7,441.81
5,892.11
4,565.22
3,367.75
2,884.65
2,246.36
Capital Work in Progress
1,009.53
2,349.64
2,493.23
185.01
231.02
125.50
359.69
253.10
71.42
171.64
Non Current Investment
3.28
16.79
11.69
68.01
250.80
248.66
70.50
66.91
55.93
24.78
Long Term Loans & Adv.
411.61
285.02
233.63
1,035.18
1,727.13
1,691.95
1,016.21
176.41
126.28
0.00
Other Non Current Assets
0.00
0.00
0.00
47.19
40.22
24.67
3.64
13.15
0.00
0.00
Current Assets
1,938.92
2,152.80
2,118.67
4,512.59
3,859.35
3,174.48
3,520.48
3,620.83
3,560.85
3,320.56
Current Investments
0.53
0.63
18.43
201.05
277.24
57.13
59.82
75.37
321.59
222.24
Inventories
332.39
629.56
206.71
606.39
516.99
451.10
453.10
395.51
376.99
341.08
Sundry Debtors
580.54
667.72
627.02
2,236.34
2,305.43
2,078.46
1,780.59
1,653.45
1,392.32
1,012.05
Cash & Bank
80.26
214.39
714.90
740.86
425.01
271.98
890.19
720.61
986.11
929.54
Other Current Assets
945.20
430.14
159.78
147.60
334.68
315.81
336.78
775.89
483.84
815.65
Short Term Loans & Adv.
488.02
210.36
391.83
580.35
168.87
172.77
238.51
704.83
415.43
815.65
Net Current Assets
-682.50
201.27
1,149.74
1,934.62
1,034.44
1,246.42
1,449.36
822.72
2,036.87
2,519.11
Total Assets
11,669.04
10,684.30
8,618.99
13,558.70
11,305.20
9,088.58
8,105.51
6,988.58
6,445.50
5,566.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,061.14
18.18
562.81
887.44
1,009.53
711.44
351.21
-56.30
957.91
-225.71
PBT
37.52
180.27
141.55
837.24
713.00
481.43
387.09
464.51
609.21
408.33
Adjustment
435.68
226.21
192.17
534.47
523.92
489.40
393.63
230.37
370.23
173.16
Changes in Working Capital
615.02
-336.74
318.34
-283.60
-91.09
-121.12
-310.34
-626.95
87.02
-736.12
Cash after chg. in Working capital
1,088.22
69.74
652.06
1,088.11
1,145.83
849.71
470.38
67.93
1,066.46
-154.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.08
-51.56
-89.25
-200.67
-136.30
-138.27
-119.17
-124.23
-108.55
-71.08
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
-1,295.19
-2,123.00
-2,731.19
-2,011.24
-1,894.95
-1,176.14
108.24
-464.79
-675.41
-172.00
Net Fixed Assets
-1,317.48
-2,116.10
298.27
-1,573.05
-1,620.81
-633.74
-266.72
-297.03
-459.10
-137.90
Net Investments
13.61
12.70
322.78
666.20
5.64
-62.69
-92.32
249.40
-315.69
-170.05
Others
8.68
-19.60
-3,352.24
-1,104.39
-279.78
-479.71
467.28
-417.16
99.38
135.95
Cash from Financing Activity
206.97
1,568.17
2,338.36
1,410.41
1,038.24
-139.07
193.65
-50.90
-43.29
326.95
Net Cash Inflow / Outflow
-27.08
-536.65
169.98
286.61
152.82
-603.77
653.10
-571.99
239.21
-70.76
Opening Cash & Equivalents
107.34
643.99
709.37
423.05
271.36
878.11
227.12
1,307.70
1,073.26
1,144.02
Closing Cash & Equivalent
80.26
107.34
643.99
709.37
424.33
271.36
878.11
795.98
1,307.70
1,073.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
74.28
74.23
71.85
122.18
108.00
109.39
96.23
94.93
86.02
69.79
ROA
0.19%
1.47%
1.21%
5.04%
5.17%
4.23%
4.24%
4.49%
7.63%
6.21%
ROE
0.49%
3.41%
2.84%
12.27%
12.96%
11.16%
11.30%
12.10%
21.33%
18.31%
ROCE
2.60%
3.27%
2.35%
10.54%
11.81%
10.79%
8.96%
10.15%
14.73%
11.22%
Fixed Asset Turnover
0.43
0.56
0.32
1.03
1.14
1.21
1.24
1.21
1.43
1.26
Receivable days
69.95
82.25
271.98
105.42
111.82
117.79
120.24
122.59
96.27
97.21
Inventory Days
53.90
53.13
77.23
26.07
24.69
27.60
29.71
31.09
28.75
38.33
Payable days
39.74
37.06
111.86
43.71
35.42
37.68
42.56
52.10
48.13
60.50
Cash Conversion Cycle
84.10
98.32
237.35
87.78
101.08
107.71
107.39
101.59
76.90
75.04
Total Debt/Equity
1.35
1.25
1.06
1.14
1.00
1.16
1.20
1.18
1.17
1.37
Interest Cover
1.17
2.58
2.52
3.95
3.52
2.66
3.24
4.08
6.59
6.59

Top Investors:

News Update:


No Latest News!

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.