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

Plastic Products

Rating :
49/99

BSE: 502742 | NSE: SINTEX

4.80
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  4.65
  •  4.85
  •  4.60
  •  4.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3471243
  •  164.39
  •  5.65
  •  2.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 288.82
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,793.33
  • N/A
  • 0.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 4.54%
  • 6.10%
  • 81.84%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.18%
  • 7.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.17
  • -2.47
  • -19.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.08
  • -12.72
  • -18.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.61
  • 3.32
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.39
  • 0.18
  • 0.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -21.98
  • -39.18
  • -70.65

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
473.68
141.90
233.81%
721.62
444.70
62.27%
523.66
421.70
24.18%
308.53
288.59
6.91%
Expenses
397.80
166.41
139.05%
618.23
530.75
16.48%
470.05
462.86
1.55%
304.34
299.53
1.61%
EBITDA
75.88
-24.51
-
103.39
-86.05
-
53.61
-41.16
-
4.19
-10.94
-
EBIDTM
16.02%
-17.27%
14.33%
-19.35%
10.24%
-9.76%
1.36%
-3.79%
Other Income
13.81
3.41
304.99%
29.04
6.17
370.66%
14.39
8.83
62.97%
14.22
10.06
41.35%
Interest
193.74
190.58
1.66%
206.63
221.65
-6.78%
212.20
186.84
13.57%
185.91
172.17
7.98%
Depreciation
65.41
70.38
-7.06%
69.20
70.66
-2.07%
71.07
71.45
-0.53%
71.12
71.52
-0.56%
PBT
-169.46
-708.70
-
-143.40
-372.19
-
-215.27
-290.62
-
-238.62
-244.57
-
Tax
-0.11
-0.02
-
0.65
-78.06
-
-0.28
2.14
-
0.07
-1.81
-
PAT
-169.35
-708.68
-
-144.05
-294.13
-
-214.99
-292.76
-
-238.69
-242.76
-
PATM
-35.75%
-499.42%
-19.96%
-66.14%
-41.06%
-69.42%
-77.36%
-84.12%
EPS
-2.83
-11.93
-
-2.40
-4.95
-
-3.62
-4.93
-
-4.02
-4.09
-

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
2,027.49
1,695.71
1,701.19
3,256.95
2,872.68
1,921.32
7,862.65
7,006.61
5,842.62
5,079.44
4,436.77
Net Sales Growth
56.33%
-0.32%
-47.77%
13.38%
49.52%
-75.56%
12.22%
19.92%
15.02%
14.49%
 
Cost Of Goods Sold
1,307.17
1,122.21
1,250.18
2,189.94
2,094.37
1,367.96
4,759.74
4,304.16
3,560.09
3,021.00
2,584.20
Gross Profit
720.32
573.50
451.01
1,067.01
778.31
553.36
3,102.91
2,702.45
2,282.53
2,058.44
1,852.57
GP Margin
35.53%
33.82%
26.51%
32.76%
27.09%
28.80%
39.46%
38.57%
39.07%
40.52%
41.75%
Total Expenditure
1,790.42
1,559.03
2,051.66
2,880.63
2,585.12
1,651.39
6,572.51
5,824.20
4,900.27
4,338.39
3,735.85
Power & Fuel Cost
-
177.78
183.56
238.70
181.14
105.51
41.72
149.17
136.18
153.10
131.99
% Of Sales
-
10.48%
10.79%
7.33%
6.31%
5.49%
0.53%
2.13%
2.33%
3.01%
2.97%
Employee Cost
-
134.57
157.66
178.71
146.89
95.92
745.80
720.16
633.05
590.23
511.97
% Of Sales
-
7.94%
9.27%
5.49%
5.11%
4.99%
9.49%
10.28%
10.84%
11.62%
11.54%
Manufacturing Exp.
-
63.20
55.01
120.67
104.99
45.99
38.66
240.17
217.66
263.59
225.19
% Of Sales
-
3.73%
3.23%
3.71%
3.65%
2.39%
0.49%
3.43%
3.73%
5.19%
5.08%
General & Admin Exp.
-
39.68
134.85
72.48
48.19
26.53
984.11
354.12
285.80
266.35
239.39
% Of Sales
-
2.34%
7.93%
2.23%
1.68%
1.38%
12.52%
5.05%
4.89%
5.24%
5.40%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
48.76
49.42
42.62
41.77
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.70%
0.85%
0.84%
0.94%
Miscellaneous Exp.
-
21.59
270.40
80.13
9.54
9.48
2.48
7.66
18.07
1.50
41.77
% Of Sales
-
1.27%
15.89%
2.46%
0.33%
0.49%
0.03%
0.11%
0.31%
0.03%
0.03%
EBITDA
237.07
136.68
-350.47
376.32
287.56
269.93
1,290.14
1,182.41
942.35
741.05
700.92
EBITDA Margin
11.69%
8.06%
-20.60%
11.55%
10.01%
14.05%
16.41%
16.88%
16.13%
14.59%
15.80%
Other Income
71.46
61.06
40.11
119.31
148.91
97.16
132.48
96.40
99.28
114.40
67.24
Interest
798.48
795.32
747.58
225.65
114.04
93.32
283.67
283.49
289.38
172.64
135.83
Depreciation
276.80
281.77
284.45
232.46
142.16
132.22
303.22
260.53
254.76
205.37
167.82
PBT
-766.75
-879.35
-1,342.39
37.52
180.27
141.55
835.73
734.79
497.49
477.44
464.51
Tax
0.33
0.42
-85.98
16.00
38.43
7.30
208.70
186.33
118.03
66.93
115.96
Tax Rate
-0.04%
-0.03%
6.40%
42.64%
21.32%
5.16%
24.97%
26.13%
24.52%
17.29%
27.75%
PAT
-767.08
-1,306.41
-1,256.41
21.52
141.84
134.25
627.21
526.67
363.40
320.16
301.91
PAT before Minority Interest
-767.08
-1,306.41
-1,256.41
21.52
141.84
134.25
627.03
526.67
363.40
320.16
301.91
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.18
0.00
0.00
0.00
0.00
PAT Margin
-37.83%
-77.04%
-73.85%
0.66%
4.94%
6.99%
7.98%
7.52%
6.22%
6.30%
6.80%
PAT Growth
0.00%
-
-
-84.83%
5.65%
-78.60%
19.09%
44.93%
13.51%
6.04%
 
EPS
-12.80
-21.80
-20.97
0.36
2.37
2.24
10.47
8.79
6.06
5.34
5.04

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
1,880.30
3,140.01
4,412.76
4,410.24
3,913.73
5,552.97
4,697.76
3,543.86
3,125.00
2,648.29
Share Capital
59.92
59.41
59.41
59.41
54.47
44.66
42.44
31.12
31.12
27.11
Total Reserves
1,820.38
3,080.60
4,353.35
4,350.83
3,859.26
5,508.31
4,625.91
3,455.02
3,036.16
2,591.77
Non-Current Liabilities
3.63
4.14
4,634.86
4,322.53
3,736.33
5,425.69
3,782.53
3,616.66
2,909.39
1,542.18
Secured Loans
0.00
0.00
4,401.25
4,105.26
3,181.59
4,826.15
2,976.75
2,297.33
1,634.91
1,246.41
Unsecured Loans
0.00
0.00
136.19
128.37
456.05
315.21
204.98
913.06
824.61
26.07
Long Term Provisions
4.37
5.44
10.11
12.96
13.18
22.46
18.08
15.05
15.20
14.93
Current Liabilities
7,988.32
7,400.28
2,621.42
1,951.53
968.93
2,577.97
2,824.91
1,928.06
2,071.12
2,798.11
Trade Payables
114.15
148.95
355.65
288.16
290.59
783.24
1,011.53
822.43
587.64
530.83
Other Current Liabilities
6,265.43
5,758.34
1,484.86
772.19
335.56
1,000.39
911.56
388.74
368.42
240.59
Short Term Borrowings
1,603.45
1,487.72
777.14
887.41
331.52
688.88
773.68
608.97
1,020.67
1,682.20
Short Term Provisions
5.29
5.27
3.77
3.77
11.26
105.46
128.14
107.92
94.39
344.49
Total Liabilities
9,872.25
10,544.43
11,669.04
10,684.30
8,618.99
13,558.70
11,305.20
9,088.58
8,105.51
6,988.58
Net Block
7,305.17
8,013.55
8,305.70
5,880.05
3,761.77
7,710.72
5,192.64
3,801.33
3,115.18
2,858.18
Gross Block
8,873.63
8,873.63
8,886.77
6,229.03
3,969.34
8,058.05
7,164.37
5,401.73
4,448.34
3,944.50
Accumulated Depreciation
1,141.82
860.08
581.07
348.98
207.57
347.33
1,969.79
1,600.40
1,333.16
1,086.32
Non Current Assets
8,796.74
9,548.89
9,730.12
8,531.50
6,500.32
9,046.11
7,441.81
5,892.11
4,565.22
3,367.75
Capital Work in Progress
1,066.25
1,065.12
1,009.53
2,349.64
2,493.23
185.01
231.02
125.50
359.69
253.10
Non Current Investment
35.66
35.58
3.28
16.79
11.69
68.01
250.80
248.66
70.50
66.91
Long Term Loans & Adv.
389.66
434.64
411.61
285.02
233.63
1,035.18
1,727.13
1,691.95
1,016.21
176.41
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
47.19
40.22
24.67
3.64
13.15
Current Assets
1,075.51
995.54
1,938.92
2,152.80
2,118.67
4,512.59
3,859.35
3,174.48
3,520.48
3,620.83
Current Investments
0.00
0.00
0.53
0.63
18.43
201.05
277.24
57.13
59.82
75.37
Inventories
158.06
137.72
332.39
629.56
206.71
606.39
516.99
451.10
453.10
395.51
Sundry Debtors
109.41
59.52
580.54
667.72
627.02
2,236.34
2,305.43
2,078.46
1,780.59
1,653.45
Cash & Bank
28.10
18.39
80.26
214.39
714.90
740.86
425.01
271.98
890.19
720.61
Other Current Assets
779.94
332.76
457.18
430.14
551.61
727.95
334.68
315.81
336.78
775.89
Short Term Loans & Adv.
387.46
447.15
488.02
210.36
391.83
580.35
168.87
172.77
238.51
704.83
Net Current Assets
-6,912.81
-6,404.74
-682.50
201.27
1,149.74
1,934.62
1,034.44
1,246.42
1,449.36
822.72
Total Assets
9,872.25
10,544.43
11,669.04
10,684.30
8,618.99
13,558.70
11,305.20
9,088.58
8,105.51
6,988.58

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
96.21
433.88
1,061.14
18.18
562.81
887.44
1,009.53
711.44
351.21
-56.30
PBT
-879.35
-1,342.39
37.52
180.27
141.55
837.24
713.00
481.43
387.09
464.51
Adjustment
1,090.62
1,285.74
435.68
226.21
192.17
534.47
523.92
489.40
393.63
230.37
Changes in Working Capital
-159.94
473.63
615.02
-336.74
318.34
-283.60
-91.09
-121.12
-310.34
-626.95
Cash after chg. in Working capital
51.33
416.98
1,088.22
69.74
652.06
1,088.11
1,145.83
849.71
470.38
67.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
44.88
16.90
-27.08
-51.56
-89.25
-200.67
-136.30
-138.27
-119.17
-124.23
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
7.95
-99.05
-1,295.19
-2,123.00
-2,731.19
-2,011.24
-1,894.95
-1,176.14
108.24
-464.79
Net Fixed Assets
-1.13
-42.43
-1,317.48
-2,116.10
298.27
-1,573.05
-1,620.81
-633.74
-266.72
-297.03
Net Investments
-0.08
-31.77
13.61
12.70
322.78
666.20
5.64
-62.69
-92.32
249.40
Others
9.16
-24.85
8.68
-19.60
-3,352.24
-1,104.39
-279.78
-479.71
467.28
-417.16
Cash from Financing Activity
-94.45
-396.71
206.97
1,568.17
2,338.36
1,410.41
1,038.24
-139.07
193.65
-50.90
Net Cash Inflow / Outflow
9.71
-61.88
-27.08
-536.65
169.98
286.61
152.82
-603.77
653.10
-571.99
Opening Cash & Equivalents
18.39
80.26
107.34
643.99
709.37
423.05
271.36
878.11
227.12
1,307.70
Closing Cash & Equivalent
28.10
18.38
80.26
107.34
643.99
709.37
424.33
271.36
878.11
795.98

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.)
31.38
52.85
74.28
74.23
71.85
122.18
108.00
109.39
96.23
94.93
ROA
-12.80%
-11.31%
0.19%
1.47%
1.21%
5.04%
5.17%
4.23%
4.24%
4.49%
ROE
-52.04%
-33.27%
0.49%
3.41%
2.84%
12.27%
12.96%
11.16%
11.30%
12.10%
ROCE
-5.67%
-5.96%
2.60%
3.27%
2.35%
10.54%
11.81%
10.79%
8.96%
10.15%
Fixed Asset Turnover
0.19
0.19
0.43
0.56
0.32
1.03
1.14
1.21
1.24
1.21
Receivable days
18.18
68.66
69.95
82.25
271.98
105.42
111.82
117.79
120.24
122.59
Inventory Days
31.83
50.43
53.90
53.13
77.23
26.07
24.69
27.60
29.71
31.09
Payable days
27.10
51.04
39.74
37.06
111.86
43.71
35.42
37.68
42.56
52.10
Cash Conversion Cycle
22.92
68.05
84.10
98.32
237.35
87.78
101.08
107.71
107.39
101.59
Total Debt/Equity
3.47
2.06
1.35
1.25
1.06
1.14
1.00
1.16
1.20
1.18
Interest Cover
-0.64
-0.80
1.17
2.58
2.52
3.95
3.52
2.66
3.24
4.08

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.