Nifty
Sensex
:
:
10853.55
36565.56
35.95 (0.33%)
84.47 (0.23%)

Plastic Products

Rating :
27/99

BSE: 502742 | NSE: SINTEX

2.65
17-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  2.65
  •  2.65
  •  2.60
  •  2.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  476484
  •  12.62
  •  14.05
  •  1.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 159.81
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,454.02
  • 3.72%
  • 0.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.61%
  • 4.90%
  • 54.80%
  • FII
  • DII
  • Others
  • 0.83%
  • 0.00%
  • 10.86%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.64
  • -13.24
  • -28.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.38
  • -21.13
  • -25.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.96
  • -17.15
  • -39.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.35
  • 6.88
  • 6.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.54
  • 0.50
  • 0.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.52
  • 9.00
  • 10.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
546.20
925.34
-40.97%
591.54
617.27
-4.17%
832.90
840.40
-0.89%
907.17
727.45
24.71%
Expenses
758.53
815.39
-6.97%
600.64
524.23
14.58%
704.01
782.28
-10.01%
760.59
666.78
14.07%
EBITDA
-212.33
109.95
-
-9.10
93.04
-
128.89
58.12
121.77%
146.58
60.67
141.60%
EBIDTM
-38.87%
11.88%
-1.54%
15.07%
15.47%
6.92%
16.16%
8.34%
Other Income
15.04
52.96
-71.60%
9.01
47.47
-81.02%
21.58
37.21
-42.00%
35.76
31.77
12.56%
Interest
166.92
47.62
250.52%
69.71
36.42
91.41%
55.13
27.12
103.28%
53.19
23.95
122.09%
Depreciation
70.82
53.05
33.50%
61.51
39.54
55.56%
59.06
34.39
71.74%
58.83
34.31
71.47%
PBT
-435.03
62.24
-
-131.31
64.55
-
36.28
33.82
7.27%
70.32
34.18
105.73%
Tax
-8.25
23.12
-
-40.04
7.13
-
10.51
12.71
-17.31%
22.41
5.94
277.27%
PAT
-426.78
39.12
-
-91.27
57.42
-
25.77
21.11
22.07%
47.91
28.24
69.65%
PATM
-78.14%
4.23%
-15.43%
9.30%
3.09%
2.51%
5.28%
3.88%
EPS
-7.18
0.66
-
-1.54
0.97
-
0.43
0.36
19.44%
0.81
0.49
65.31%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
2,877.81
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
3,063.88
Net Sales Growth
-7.48%
49.52%
-75.56%
12.22%
19.92%
15.02%
14.49%
-0.86%
36.37%
7.11%
 
Cost Of Goods Sold
1,983.16
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
1,614.14
Gross Profit
894.65
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
1,449.74
GP Margin
31.09%
27.09%
28.80%
39.46%
38.57%
39.07%
40.52%
41.75%
41.22%
45.19%
47.32%
Total Expenditure
2,823.77
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
2,613.86
Power & Fuel Cost
-
181.14
105.51
41.72
149.17
136.18
153.10
131.99
112.48
97.93
100.75
% Of Sales
-
6.31%
5.49%
0.53%
2.13%
2.33%
3.01%
2.97%
2.51%
2.98%
3.29%
Employee Cost
-
146.89
95.92
745.80
720.16
633.05
590.23
511.97
461.31
431.10
407.53
% Of Sales
-
5.11%
4.99%
9.49%
10.28%
10.84%
11.62%
11.54%
10.31%
13.14%
13.30%
Manufacturing Exp.
-
106.49
45.99
38.66
240.17
217.66
263.59
225.19
209.42
213.17
192.01
% Of Sales
-
3.71%
2.39%
0.49%
3.43%
3.73%
5.19%
5.08%
4.68%
6.50%
6.27%
General & Admin Exp.
-
46.69
26.53
984.11
354.12
285.80
266.35
239.39
214.88
201.79
236.19
% Of Sales
-
1.63%
1.38%
12.52%
5.05%
4.89%
5.24%
5.40%
4.80%
6.15%
7.71%
Selling & Distn. Exp.
-
0.00
0.00
0.00
48.76
49.42
42.62
41.77
38.13
33.67
31.82
% Of Sales
-
0%
0%
0%
0.70%
0.85%
0.84%
0.94%
0.85%
1.03%
1.04%
Miscellaneous Exp.
-
9.54
9.48
2.48
7.66
18.07
1.50
1.34
1.44
4.93
31.82
% Of Sales
-
0.33%
0.49%
0.03%
0.11%
0.31%
0.03%
0.03%
0.03%
0.15%
1.03%
EBITDA
54.04
287.56
269.93
1,290.14
1,182.41
942.35
741.05
700.92
806.90
500.50
450.02
EBITDA Margin
1.88%
10.01%
14.05%
16.41%
16.88%
16.13%
14.59%
15.80%
18.03%
15.25%
14.69%
Other Income
81.39
148.91
97.16
132.48
96.40
99.28
114.40
67.24
54.09
125.37
156.30
Interest
344.95
114.04
93.32
283.67
283.49
289.38
172.64
135.83
108.92
73.08
81.95
Depreciation
250.22
142.16
132.22
303.22
260.53
254.76
205.37
167.82
149.10
144.46
114.39
PBT
-459.74
180.27
141.55
835.73
734.79
497.49
477.44
464.51
602.97
408.33
409.98
Tax
-15.37
38.43
7.30
208.70
186.33
118.03
66.93
115.96
150.83
77.21
82.61
Tax Rate
3.34%
21.32%
5.16%
24.97%
26.13%
24.52%
17.29%
27.75%
24.76%
18.91%
20.15%
PAT
-444.37
141.84
134.25
627.21
526.67
363.40
320.16
301.91
458.12
329.00
325.12
PAT before Minority Interest
-444.37
141.84
134.25
627.03
526.67
363.40
320.16
301.91
458.38
331.12
327.37
Minority Interest
0.00
0.00
0.00
0.18
0.00
0.00
0.00
0.00
-0.26
-2.12
-2.25
PAT Margin
-15.44%
4.94%
6.99%
7.98%
7.52%
6.22%
6.30%
6.80%
10.24%
10.03%
10.61%
PAT Growth
-404.59%
5.65%
-78.60%
19.09%
44.93%
13.51%
6.04%
-34.10%
39.25%
1.19%
 
Unadjusted EPS
-7.48
2.48
2.76
14.23
14.43
11.72
11.38
11.32
16.97
12.14
24.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
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
1,704.92
Share Capital
59.41
54.47
44.66
42.44
31.12
31.12
27.11
27.11
27.10
27.10
Total Reserves
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
1,665.82
Non-Current Liabilities
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
2,438.38
Secured Loans
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
1,052.65
Unsecured Loans
128.37
456.05
315.21
204.98
913.06
824.61
26.07
1,025.15
1,185.08
1,243.77
Long Term Provisions
12.96
13.18
22.46
18.08
15.05
15.20
14.93
284.85
0.00
0.00
Current Liabilities
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
934.76
Trade Payables
288.16
290.59
783.24
1,011.53
822.43
587.64
530.83
610.51
442.60
556.54
Other Current Liabilities
772.19
335.56
1,000.39
911.56
388.74
368.42
240.59
199.94
8.13
9.94
Short Term Borrowings
887.41
331.52
688.88
773.68
608.97
1,020.67
1,682.20
635.82
0.00
0.00
Short Term Provisions
3.77
11.26
105.46
128.14
107.92
94.39
344.49
77.71
350.72
368.28
Total Liabilities
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
5,104.38
Net Block
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
1,961.99
Gross Block
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
2,598.62
Accumulated Depreciation
348.98
207.57
347.33
1,969.79
1,600.40
1,333.16
1,086.32
915.60
774.62
636.63
Non Current Assets
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
2,211.48
Capital Work in Progress
2,349.64
2,493.23
185.01
231.02
125.50
359.69
253.10
71.42
171.64
237.71
Non Current Investment
16.79
11.69
68.01
250.80
248.66
70.50
66.91
55.93
24.78
11.78
Long Term Loans & Adv.
285.02
233.63
1,035.18
1,727.13
1,691.95
1,016.21
176.41
126.28
0.00
0.00
Other Non Current Assets
0.00
0.00
47.19
40.22
24.67
3.64
13.15
0.00
0.00
0.00
Current Assets
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
2,892.69
Current Investments
0.63
18.43
201.05
277.24
57.13
59.82
75.37
321.59
222.24
170.11
Inventories
629.56
206.71
606.39
516.99
451.10
453.10
395.51
376.99
341.08
377.10
Sundry Debtors
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
809.39
Cash & Bank
214.39
714.90
740.86
425.01
271.98
890.19
720.61
986.11
929.54
1,168.50
Other Current Assets
640.50
159.78
147.60
165.81
315.81
336.78
775.89
483.84
815.65
367.59
Short Term Loans & Adv.
210.36
391.83
580.35
168.87
172.77
238.51
704.83
415.43
815.65
367.59
Net Current Assets
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
1,957.93
Total Assets
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
5,104.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
18.18
562.81
887.44
1,009.53
711.44
351.21
-56.30
957.91
-225.71
147.63
PBT
180.27
141.55
837.24
713.00
481.43
387.09
464.51
609.21
408.33
409.98
Adjustment
226.21
192.17
534.47
523.92
489.40
393.63
230.37
370.23
173.16
157.43
Changes in Working Capital
-336.74
318.34
-283.60
-91.09
-121.12
-310.34
-626.95
87.02
-736.12
-351.43
Cash after chg. in Working capital
69.74
652.06
1,088.11
1,145.83
849.71
470.38
67.93
1,066.46
-154.63
215.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-51.56
-89.25
-200.67
-136.30
-138.27
-119.17
-124.23
-108.55
-71.08
-68.35
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
-2,123.00
-2,731.19
-2,011.24
-1,894.95
-1,176.14
108.24
-464.79
-675.41
-172.00
-723.43
Net Fixed Assets
-2,116.10
298.27
-1,573.05
-1,620.81
-633.74
-266.72
-297.03
-459.10
-137.90
-450.79
Net Investments
12.70
322.78
666.20
5.64
-62.69
-92.32
249.40
-315.69
-170.05
-208.12
Others
-19.60
-3,352.24
-1,104.39
-279.78
-479.71
467.28
-417.16
99.38
135.95
-64.52
Cash from Financing Activity
1,568.17
2,338.36
1,410.41
1,038.24
-139.07
193.65
-50.90
-43.29
326.95
5.41
Net Cash Inflow / Outflow
-536.65
169.98
286.61
152.82
-603.77
653.10
-571.99
239.21
-70.76
-570.39
Opening Cash & Equivalents
643.99
709.37
423.05
271.36
878.11
227.12
1,307.70
1,073.26
1,144.02
1,714.41
Closing Cash & Equivalent
107.34
643.99
709.37
424.33
271.36
878.11
795.98
1,307.70
1,073.26
1,144.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
74.23
71.85
122.18
108.00
109.39
96.23
94.93
86.02
69.79
61.38
ROA
1.47%
1.21%
5.04%
5.17%
4.23%
4.24%
4.49%
7.63%
6.21%
6.75%
ROE
3.41%
2.84%
12.27%
12.96%
11.16%
11.30%
12.10%
21.33%
18.31%
20.59%
ROCE
3.27%
2.35%
10.54%
11.81%
10.79%
8.96%
10.15%
14.73%
11.22%
13.18%
Fixed Asset Turnover
0.56
0.32
1.03
1.14
1.21
1.24
1.21
1.43
1.26
1.42
Receivable days
82.25
271.98
105.42
111.82
117.79
120.24
122.59
96.27
97.21
91.41
Inventory Days
53.13
77.23
26.07
24.69
27.60
29.71
31.09
28.75
38.33
38.74
Payable days
37.05
111.86
43.71
35.42
37.68
42.56
52.10
48.13
60.50
63.99
Cash Conversion Cycle
98.34
237.35
87.78
101.08
107.71
107.39
101.59
76.90
75.04
66.16
Total Debt/Equity
1.25
1.06
1.14
1.00
1.16
1.20
1.18
1.17
1.37
1.36
Interest Cover
2.58
2.52
3.95
3.52
2.66
3.24
4.08
6.59
6.59
6.00

News Update:


  • Sintex Industries - Quarterly Results
    13th Aug 2019, 17:56 PM

    Read More
  • Sintex Industries defaults repayment of NCDs
    12th Jun 2019, 15:13 PM

    The gross principal amount on which the default above has occurred is Rs 112.50 crore

    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.