Nifty
Sensex
:
:
20937.70
69653.73
82.60 (0.40%)
357.59 (0.52%)

Pipes - Plastic

Rating :
61/99

BSE: 509930 | NSE: SUPREMEIND

4578.70
06-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  4670.00
  •  4679.90
  •  4537.95
  •  4626.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  112367
  •  5158.95
  •  4888.00
  •  2278.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 58,118.60
  • 56.53
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 57,527.68
  • 0.57%
  • 12.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.85%
  • 0.98%
  • 12.21%
  • FII
  • DII
  • Others
  • 23.85%
  • 12.28%
  • 1.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.39
  • 13.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.86
  • -1.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.79
  • 1.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.26
  • 32.40
  • 29.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.85
  • 7.75
  • 8.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.69
  • 22.26
  • 24.59

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
2,308.69
2,086.60
10.64%
2,368.58
2,205.98
7.37%
2,598.30
2,557.09
1.61%
2,310.71
1,945.11
18.80%
Expenses
1,952.46
1,939.47
0.67%
2,046.99
1,937.07
5.67%
2,118.02
2,165.66
-2.20%
2,007.35
1,627.23
23.36%
EBITDA
356.23
147.13
142.12%
321.59
268.91
19.59%
480.28
391.43
22.70%
303.36
317.88
-4.57%
EBIDTM
15.43%
7.05%
13.58%
12.19%
18.48%
15.31%
13.13%
16.34%
Other Income
12.69
5.52
129.89%
14.20
4.55
212.09%
11.41
8.60
32.67%
8.29
2.94
181.97%
Interest
1.55
1.20
29.17%
1.69
1.63
3.68%
4.04
1.88
114.89%
1.15
0.46
150.00%
Depreciation
71.92
64.85
10.90%
72.05
61.68
16.81%
72.10
58.82
22.58%
64.76
57.47
12.68%
PBT
295.45
86.60
241.17%
262.05
210.15
24.70%
415.55
339.33
22.46%
245.74
262.89
-6.52%
Tax
76.29
23.14
229.69%
67.83
54.30
24.92%
105.23
85.08
23.68%
63.29
67.82
-6.68%
PAT
219.16
63.46
245.35%
194.22
155.85
24.62%
310.32
254.25
22.05%
182.45
195.07
-6.47%
PATM
9.49%
3.04%
8.20%
7.06%
11.94%
9.94%
7.90%
10.03%
EPS
19.14
6.46
196.28%
16.96
16.83
0.77%
28.29
25.49
10.98%
16.53
19.34
-14.53%

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
Jun 15
Jun 14
Net Sales
9,586.28
9,201.59
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
Net Sales Growth
9.00%
18.38%
22.31%
15.31%
-1.79%
12.92%
11.38%
50.75%
-30.44%
7.39%
 
Cost Of Goods Sold
6,566.33
6,449.81
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
Gross Profit
3,019.95
2,751.78
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
GP Margin
31.50%
29.91%
32.77%
37.97%
36.87%
33.66%
35.51%
36.84%
35.89%
33.28%
32.16%
Total Expenditure
8,124.82
8,001.91
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
Power & Fuel Cost
-
271.50
220.95
199.70
217.19
206.64
175.03
163.83
115.92
147.19
140.59
% Of Sales
-
2.95%
2.84%
3.14%
3.94%
3.68%
3.52%
3.67%
3.92%
3.46%
3.55%
Employee Cost
-
329.39
299.03
266.63
249.57
228.02
216.15
187.25
130.98
148.03
126.94
% Of Sales
-
3.58%
3.85%
4.20%
4.53%
4.06%
4.35%
4.20%
4.42%
3.48%
3.20%
Manufacturing Exp.
-
497.64
406.46
347.54
345.09
328.09
292.40
261.37
175.86
211.69
203.48
% Of Sales
-
5.41%
5.23%
5.47%
6.26%
5.85%
5.88%
5.86%
5.94%
4.97%
5.14%
General & Admin Exp.
-
135.99
119.86
110.57
121.41
113.96
102.13
96.10
63.82
77.07
67.73
% Of Sales
-
1.48%
1.54%
1.74%
2.20%
2.03%
2.05%
2.15%
2.16%
1.81%
1.71%
Selling & Distn. Exp.
-
279.04
220.17
185.57
203.30
209.78
177.62
161.14
102.13
154.49
139.54
% Of Sales
-
3.03%
2.83%
2.92%
3.69%
3.74%
3.57%
3.61%
3.45%
3.63%
3.52%
Miscellaneous Exp.
-
38.54
38.78
19.06
61.24
17.83
14.58
12.49
12.69
11.38
139.54
% Of Sales
-
0.42%
0.50%
0.30%
1.11%
0.32%
0.29%
0.28%
0.43%
0.27%
0.21%
EBITDA
1,461.46
1,199.68
1,242.11
1,284.18
834.55
784.57
787.10
761.87
460.98
666.24
587.53
EBITDA Margin
15.25%
13.04%
15.98%
20.21%
15.14%
13.98%
15.84%
17.07%
15.57%
15.66%
14.83%
Other Income
46.59
29.77
19.95
16.89
10.95
15.33
9.78
8.86
5.13
4.69
7.22
Interest
8.43
8.02
5.15
22.05
29.71
33.55
26.94
33.99
31.87
60.19
78.88
Depreciation
280.83
263.39
229.52
212.79
205.68
183.54
167.15
154.29
104.57
138.99
101.55
PBT
1,218.79
958.04
1,027.39
1,066.23
610.11
582.81
602.79
582.45
329.67
471.75
414.33
Tax
312.64
245.96
263.33
234.08
173.92
215.75
205.70
205.78
117.64
160.04
139.98
Tax Rate
25.65%
25.67%
25.63%
21.95%
28.51%
33.19%
34.12%
35.33%
36.54%
33.92%
33.78%
PAT
906.15
865.33
968.45
832.15
436.19
434.25
397.09
376.67
204.34
311.71
274.35
PAT before Minority Interest
906.15
865.33
968.45
832.15
436.19
434.25
397.09
376.67
204.34
311.71
274.35
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
9.45%
9.40%
12.46%
13.09%
7.91%
7.74%
7.99%
8.44%
6.90%
7.33%
6.92%
PAT Growth
35.52%
-10.65%
16.38%
90.78%
0.45%
9.36%
5.42%
84.33%
-34.45%
13.62%
 
EPS
71.35
68.14
76.26
65.52
34.35
34.19
31.27
29.66
16.09
24.54
21.60

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
Jun 15
Jun 14
Shareholder's Funds
4,402.12
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
Share Capital
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
Total Reserves
4,376.71
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
Non-Current Liabilities
156.20
151.15
144.91
185.77
139.52
128.96
147.02
182.18
333.95
392.54
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
15.39
62.83
230.87
262.57
Unsecured Loans
0.00
0.00
0.61
0.88
1.12
1.35
1.23
1.31
2.07
2.08
Long Term Provisions
26.35
24.39
22.42
20.01
16.17
13.28
13.30
11.52
8.81
8.35
Current Liabilities
1,381.10
1,265.17
1,256.74
1,171.58
935.78
912.25
963.84
927.15
811.57
747.72
Trade Payables
903.75
794.01
646.16
547.50
557.39
489.80
453.25
343.91
300.44
277.70
Other Current Liabilities
223.65
198.75
308.07
202.76
209.61
172.28
270.86
392.80
258.34
243.48
Short Term Borrowings
0.00
0.00
0.00
410.06
160.94
231.01
214.92
163.84
95.86
122.66
Short Term Provisions
253.70
272.41
302.51
11.26
7.84
19.16
24.81
26.60
156.93
103.87
Total Liabilities
5,939.42
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
Net Block
2,064.24
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
Gross Block
4,167.95
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
Accumulated Depreciation
2,103.71
1,857.81
1,642.45
1,468.34
1,288.03
1,187.22
1,034.95
901.07
812.04
665.92
Non Current Assets
2,815.54
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
Capital Work in Progress
83.71
155.77
51.02
92.92
90.04
75.02
46.73
68.21
99.80
18.08
Non Current Investment
577.35
475.89
336.59
207.28
222.34
193.68
174.64
126.17
120.69
107.35
Long Term Loans & Adv.
88.59
120.32
113.24
101.82
54.46
52.61
42.33
67.43
91.46
67.49
Other Non Current Assets
1.65
1.31
1.17
1.07
3.70
1.26
1.70
2.03
0.49
0.97
Current Assets
3,123.88
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
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,385.64
1,260.16
760.76
890.57
750.44
696.98
776.85
557.85
464.67
497.65
Sundry Debtors
492.38
466.81
389.90
312.84
387.42
381.94
275.33
236.22
237.97
234.78
Cash & Bank
746.08
526.23
768.39
231.39
37.30
36.31
79.83
28.87
181.83
27.37
Other Current Assets
499.78
30.31
11.15
16.90
162.60
144.92
145.87
153.62
127.60
137.81
Short Term Loans & Adv.
481.97
456.60
424.36
156.01
139.91
116.60
100.55
79.95
121.62
133.31
Net Current Assets
1,742.78
1,474.94
1,097.82
436.13
401.98
347.90
314.04
49.41
200.51
149.89
Total Assets
5,939.42
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

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
Jun 15
Jun 14
Cash From Operating Activity
890.34
470.26
1,246.36
539.33
555.74
507.58
464.98
296.39
600.82
325.20
PBT
1,111.29
1,231.78
1,212.22
641.32
597.19
637.45
582.45
329.67
471.75
414.33
Adjustment
94.26
19.31
70.81
224.84
182.48
144.92
176.83
129.28
194.72
174.62
Changes in Working Capital
-77.75
-494.08
195.50
-164.70
31.73
-57.55
-123.77
-37.36
76.55
-140.06
Cash after chg. in Working capital
1,127.80
757.01
1,478.53
701.46
811.40
724.82
635.51
421.59
743.02
448.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-237.46
-286.75
-232.17
-162.13
-255.66
-217.24
-170.53
-125.20
-142.19
-123.68
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
-349.26
-403.49
-200.62
-195.94
-239.61
-266.87
-202.20
-218.05
-185.98
-133.75
Net Fixed Assets
-470.80
-373.11
-238.75
-269.96
-283.41
-270.65
-191.10
-209.58
-172.43
-132.19
Net Investments
-0.43
17.09
-0.14
24.98
-30.14
0.00
-0.04
0.02
0.00
0.00
Others
121.97
-47.47
38.27
49.04
73.94
3.78
-11.06
-8.49
-13.55
-1.56
Cash from Financing Activity
-326.57
-310.31
-505.50
-155.53
-316.03
-283.84
-210.37
-233.54
-259.63
-187.55
Net Cash Inflow / Outflow
214.51
-243.54
540.24
187.86
0.10
-43.13
52.41
-155.20
155.21
3.91
Opening Cash & Equivalents
518.87
761.51
219.89
32.07
31.97
75.10
23.79
178.99
23.77
19.86
Closing Cash & Equivalent
737.96
518.87
761.51
219.89
32.07
31.97
76.20
23.79
178.98
23.77

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Book Value (Rs.)
346.49
302.59
249.45
177.98
169.54
149.15
133.47
103.56
95.37
81.71
ROA
15.45%
19.70%
19.92%
12.74%
14.09%
13.83%
14.40%
8.55%
13.74%
13.03%
ROE
20.99%
27.62%
30.65%
19.76%
21.45%
22.12%
25.02%
16.17%
27.71%
28.64%
ROCE
27.15%
35.27%
37.25%
25.65%
30.66%
30.59%
33.30%
21.24%
34.15%
34.49%
Fixed Asset Turnover
2.36
2.23
1.98
1.87
2.10
2.11
2.28
1.69
2.63
2.62
Receivable days
19.02
20.11
20.18
23.19
25.02
23.48
18.67
26.01
18.25
18.16
Inventory Days
52.48
47.45
47.42
54.34
47.07
52.65
48.72
56.08
37.15
40.00
Payable days
48.04
50.30
55.26
41.36
39.15
40.77
37.58
44.96
28.50
32.32
Cash Conversion Cycle
23.46
17.27
12.34
36.16
32.94
35.35
29.82
37.12
26.90
25.83
Total Debt/Equity
0.00
0.00
0.00
0.18
0.08
0.13
0.16
0.31
0.32
0.46
Interest Cover
139.56
240.18
49.36
21.54
20.37
23.38
18.14
11.10
8.84
6.25

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.