Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Pipes - Plastic

Rating :
47/99

BSE: 509930 | NSE: SUPREMEIND

2048.15
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2070.00
  • 2092.85
  • 2027.60
  • 2069.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  51529
  •  1061.56
  •  2693.90
  •  1666.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26,050.67
  • 25.64
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,524.27
  • 1.17%
  • 6.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.85%
  • 0.96%
  • 13.30%
  • FII
  • DII
  • Others
  • 15.79%
  • 19.37%
  • 1.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.36
  • 12.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.55
  • 8.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.98
  • 20.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.27
  • 30.39
  • 28.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.55
  • 7.50
  • 7.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.07
  • 19.47
  • 20.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
2,205.98
1,342.08
64.37%
2,557.09
2,082.73
22.78%
1,945.11
1,843.80
5.49%
1,928.54
1,374.78
40.28%
Expenses
1,937.07
1,120.07
72.94%
2,165.66
1,573.06
37.67%
1,627.23
1,442.24
12.83%
1,617.75
1,118.93
44.58%
EBITDA
268.91
222.01
21.13%
391.43
509.67
-23.20%
317.88
401.56
-20.84%
310.79
255.85
21.47%
EBIDTM
12.19%
16.54%
15.31%
24.47%
16.34%
21.78%
16.12%
18.61%
Other Income
4.55
4.32
5.32%
8.60
8.23
4.50%
2.94
3.68
-20.11%
4.09
3.01
35.88%
Interest
1.63
2.13
-23.47%
1.88
4.96
-62.10%
0.46
2.19
-79.00%
0.68
5.42
-87.45%
Depreciation
61.68
56.10
9.95%
58.82
54.80
7.34%
57.47
54.92
4.64%
57.13
52.30
9.24%
PBT
210.15
168.10
25.01%
339.33
458.14
-25.93%
262.89
348.13
-24.49%
257.07
201.14
27.81%
Tax
54.30
42.96
26.40%
85.08
78.10
8.94%
67.82
88.64
-23.49%
67.47
52.70
28.03%
PAT
155.85
125.14
24.54%
254.25
380.04
-33.10%
195.07
259.49
-24.83%
189.60
148.44
27.73%
PATM
7.06%
9.32%
9.94%
18.25%
10.03%
14.07%
9.83%
10.80%
EPS
16.83
13.39
25.69%
25.49
35.45
-28.10%
19.34
24.58
-21.32%
18.00
13.77
30.72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Net Sales
8,636.72
7,772.82
6,355.20
5,511.54
5,611.99
4,970.06
4,462.26
2,960.06
4,255.19
3,962.23
3,403.99
Net Sales Growth
30.00%
22.31%
15.31%
-1.79%
12.92%
11.38%
50.75%
-30.44%
7.39%
16.40%
 
Cost Of Goods Sold
6,109.37
5,225.46
3,941.95
3,479.19
3,723.10
3,205.05
2,818.21
1,897.68
2,839.09
2,688.17
2,245.05
Gross Profit
2,527.35
2,547.36
2,413.25
2,032.35
1,888.89
1,765.01
1,644.05
1,062.38
1,416.09
1,274.06
1,158.94
GP Margin
29.26%
32.77%
37.97%
36.87%
33.66%
35.51%
36.84%
35.89%
33.28%
32.16%
34.05%
Total Expenditure
7,347.71
6,530.71
5,071.02
4,676.99
4,827.42
4,182.96
3,700.39
2,499.08
3,588.95
3,374.70
2,868.77
Power & Fuel Cost
-
214.50
199.70
217.19
206.64
175.03
163.83
115.92
147.19
140.59
142.02
% Of Sales
-
2.76%
3.14%
3.94%
3.68%
3.52%
3.67%
3.92%
3.46%
3.55%
4.17%
Employee Cost
-
298.87
266.63
249.57
228.02
216.15
187.25
130.98
148.03
126.94
111.60
% Of Sales
-
3.85%
4.20%
4.53%
4.06%
4.35%
4.20%
4.42%
3.48%
3.20%
3.28%
Manufacturing Exp.
-
412.68
347.54
345.09
328.09
292.40
261.37
175.86
211.69
203.48
183.48
% Of Sales
-
5.31%
5.47%
6.26%
5.85%
5.88%
5.86%
5.94%
4.97%
5.14%
5.39%
General & Admin Exp.
-
130.13
110.57
121.41
113.96
102.13
96.10
63.82
77.07
67.73
61.04
% Of Sales
-
1.67%
1.74%
2.20%
2.03%
2.05%
2.15%
2.16%
1.81%
1.71%
1.79%
Selling & Distn. Exp.
-
215.04
185.57
203.30
209.78
177.62
161.14
102.13
154.49
139.54
115.32
% Of Sales
-
2.77%
2.92%
3.69%
3.74%
3.57%
3.61%
3.45%
3.63%
3.52%
3.39%
Miscellaneous Exp.
-
34.03
19.06
61.24
17.83
14.58
12.49
12.69
11.38
8.24
115.32
% Of Sales
-
0.44%
0.30%
1.11%
0.32%
0.29%
0.28%
0.43%
0.27%
0.21%
0.30%
EBITDA
1,289.01
1,242.11
1,284.18
834.55
784.57
787.10
761.87
460.98
666.24
587.53
535.22
EBITDA Margin
14.92%
15.98%
20.21%
15.14%
13.98%
15.84%
17.07%
15.57%
15.66%
14.83%
15.72%
Other Income
20.18
19.95
16.89
10.95
15.33
9.78
8.86
5.13
4.69
7.22
3.10
Interest
4.65
5.15
22.05
29.71
33.55
26.94
33.99
31.87
60.19
78.88
55.20
Depreciation
235.10
229.52
212.79
205.68
183.54
167.15
154.29
104.57
138.99
101.55
81.71
PBT
1,069.44
1,027.39
1,066.23
610.11
582.81
602.79
582.45
329.67
471.75
414.33
401.41
Tax
274.67
263.33
234.08
173.92
215.75
205.70
205.78
117.64
160.04
139.98
132.99
Tax Rate
25.68%
25.63%
21.95%
28.51%
33.19%
34.12%
35.33%
36.54%
33.92%
33.78%
33.13%
PAT
794.77
764.06
832.15
436.19
434.25
397.09
376.67
204.34
311.71
274.35
268.42
PAT before Minority Interest
794.77
764.06
832.15
436.19
434.25
397.09
376.67
204.34
311.71
274.35
268.42
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.20%
9.83%
13.09%
7.91%
7.74%
7.99%
8.44%
6.90%
7.33%
6.92%
7.89%
PAT Growth
-12.96%
-8.18%
90.78%
0.45%
9.36%
5.42%
84.33%
-34.45%
13.62%
2.21%
 
EPS
62.58
60.16
65.52
34.35
34.19
31.27
29.66
16.09
24.54
21.60
21.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Shareholder's Funds
3,844.36
3,169.21
2,261.19
2,153.97
1,894.90
1,695.72
1,315.72
1,211.50
1,039.16
878.98
Share Capital
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
Total Reserves
3,818.95
3,143.80
2,235.78
2,128.56
1,869.49
1,670.31
1,290.31
1,186.09
1,013.75
853.58
Non-Current Liabilities
151.15
144.91
185.77
139.52
128.96
147.02
182.18
333.95
392.54
335.41
Secured Loans
0.00
0.00
0.00
0.00
0.00
15.39
62.83
230.87
262.57
227.91
Unsecured Loans
0.00
0.61
0.88
1.12
1.35
1.23
1.31
2.07
2.08
3.86
Long Term Provisions
24.39
22.42
20.01
16.17
13.28
13.30
11.52
8.81
8.35
9.95
Current Liabilities
1,265.17
1,256.74
1,171.58
935.78
912.25
963.84
927.15
811.57
747.72
817.96
Trade Payables
794.01
646.16
547.50
557.39
489.80
453.25
343.91
300.44
277.70
348.90
Other Current Liabilities
198.75
308.07
202.76
209.61
172.28
270.86
392.80
258.34
243.48
187.00
Short Term Borrowings
0.00
0.00
410.06
160.94
231.01
214.92
163.84
95.86
122.66
177.11
Short Term Provisions
272.41
302.51
11.26
7.84
19.16
24.81
26.60
156.93
103.87
104.96
Total Liabilities
5,260.68
4,570.86
3,618.54
3,229.27
2,936.11
2,806.58
2,425.05
2,357.02
2,179.42
2,032.35
Net Block
1,767.28
1,714.28
1,607.74
1,520.97
1,353.39
1,263.30
1,184.65
1,032.51
1,087.91
1,027.75
Gross Block
3,625.09
3,356.73
3,076.08
2,809.00
2,540.61
2,298.25
2,085.72
1,844.55
1,753.83
1,606.75
Accumulated Depreciation
1,857.81
1,642.45
1,468.34
1,288.03
1,187.22
1,034.95
901.07
812.04
665.92
579.01
Non Current Assets
2,520.57
2,216.30
2,010.83
1,891.51
1,675.96
1,528.70
1,448.49
1,344.95
1,281.81
1,218.35
Capital Work in Progress
155.77
51.02
92.92
90.04
75.02
46.73
68.21
99.80
18.08
33.05
Non Current Investment
475.89
336.59
207.28
222.34
193.68
174.64
126.17
120.69
107.35
109.83
Long Term Loans & Adv.
120.32
113.24
101.82
54.46
52.61
42.33
67.43
91.46
67.49
46.94
Other Non Current Assets
1.31
1.17
1.07
3.70
1.26
1.70
2.03
0.49
0.97
0.79
Current Assets
2,740.11
2,354.56
1,607.71
1,337.76
1,260.15
1,277.88
976.56
1,012.07
897.61
814.01
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,260.16
760.76
890.57
750.44
696.98
776.85
557.85
464.67
497.65
466.80
Sundry Debtors
466.81
389.90
312.84
387.42
381.94
275.33
236.22
237.97
234.78
203.12
Cash & Bank
526.40
768.39
231.39
37.30
36.31
79.83
28.87
181.83
27.37
23.86
Other Current Assets
486.74
11.15
16.90
22.69
144.92
145.87
153.62
127.60
137.81
120.21
Short Term Loans & Adv.
456.60
424.36
156.01
139.91
116.60
100.55
79.95
121.62
133.31
116.24
Net Current Assets
1,474.94
1,097.82
436.13
401.98
347.90
314.04
49.41
200.51
149.89
-3.96
Total Assets
5,260.68
4,570.86
3,618.54
3,229.27
2,936.11
2,806.58
2,425.05
2,357.02
2,179.42
2,032.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Cash From Operating Activity
470.43
1,246.36
539.33
555.74
507.58
464.98
296.39
600.82
325.20
405.82
PBT
1,231.78
1,212.22
641.32
597.19
637.45
582.45
329.67
471.75
414.33
401.41
Adjustment
19.31
70.81
224.84
182.48
144.92
176.83
129.28
194.72
174.62
134.36
Changes in Working Capital
-493.91
195.50
-164.70
31.73
-57.55
-123.77
-37.36
76.55
-140.06
-18.56
Cash after chg. in Working capital
757.18
1,478.53
701.46
811.40
724.82
635.51
421.59
743.02
448.88
517.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-286.75
-232.17
-162.13
-255.66
-217.24
-170.53
-125.20
-142.19
-123.68
-111.40
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
-403.49
-200.62
-195.94
-239.61
-266.87
-202.20
-218.05
-185.98
-133.75
-362.75
Net Fixed Assets
-373.11
-238.75
-269.96
-283.41
-270.65
-191.10
-209.58
-172.43
-132.19
-360.91
Net Investments
17.09
-0.14
24.98
-30.14
0.00
-0.04
0.02
0.00
0.00
0.00
Others
-47.47
38.27
49.04
73.94
3.78
-11.06
-8.49
-13.55
-1.56
-1.84
Cash from Financing Activity
-310.31
-505.50
-155.53
-316.03
-283.84
-210.37
-233.54
-259.63
-187.55
-32.41
Net Cash Inflow / Outflow
-243.37
540.24
187.86
0.10
-43.13
52.41
-155.20
155.21
3.91
10.66
Opening Cash & Equivalents
761.51
219.89
32.07
31.97
75.10
23.79
178.99
23.77
19.86
9.20
Closing Cash & Equivalent
519.04
761.51
219.89
32.07
31.97
76.20
23.79
178.98
23.77
19.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Book Value (Rs.)
302.59
249.45
177.98
169.54
149.15
133.47
103.56
95.37
81.71
69.10
ROA
15.54%
19.92%
12.74%
14.09%
13.83%
14.40%
8.55%
13.74%
13.03%
15.06%
ROE
21.79%
30.65%
19.76%
21.45%
22.12%
25.02%
16.17%
27.71%
28.64%
34.13%
ROCE
29.44%
37.25%
25.65%
30.66%
30.59%
33.30%
21.24%
34.15%
34.49%
38.13%
Fixed Asset Turnover
2.23
1.98
1.87
2.10
2.11
2.28
1.69
2.63
2.62
2.66
Receivable days
20.11
20.18
23.19
25.02
23.48
18.67
26.01
18.25
18.16
18.01
Inventory Days
47.45
47.42
54.34
47.07
52.65
48.72
56.08
37.15
40.00
37.58
Payable days
50.30
55.26
41.36
39.15
40.77
37.58
44.96
28.50
32.32
34.63
Cash Conversion Cycle
17.27
12.34
36.16
32.94
35.35
29.82
37.12
26.90
25.83
20.96
Total Debt/Equity
0.00
0.00
0.18
0.08
0.13
0.16
0.31
0.32
0.46
0.54
Interest Cover
200.49
49.36
21.54
20.37
23.38
18.14
11.10
8.84
6.25
8.27

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.