Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Pipes - Plastic

Rating :
61/99

BSE: 509930 | NSE: SUPREMEIND

2330.45
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2381.00
  •  2406.55
  •  2315.50
  •  2397.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  55294
  •  1304.05
  •  2693.90
  •  1599.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 29,575.03
  • 25.66
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,807.59
  • 0.94%
  • 8.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.85%
  • 0.79%
  • 13.25%
  • FII
  • DII
  • Others
  • 10.38%
  • 24.97%
  • 1.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.33
  • 4.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.01
  • 10.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.18
  • 24.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.29
  • 33.53
  • 31.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.51
  • 7.72
  • 7.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.39
  • 19.54
  • 19.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,928.54
1,374.78
40.28%
1,342.08
1,053.89
27.35%
2,084.59
1,430.49
45.73%
1,843.80
1,373.32
34.26%
Expenses
1,617.75
1,118.93
44.58%
1,120.07
936.79
19.56%
1,574.85
1,157.06
36.11%
1,442.24
1,152.39
25.15%
EBITDA
310.79
255.85
21.47%
222.01
117.10
89.59%
509.74
273.43
86.42%
401.56
220.93
81.76%
EBIDTM
16.12%
18.61%
16.54%
11.11%
24.45%
19.11%
21.78%
16.09%
Other Income
4.09
3.01
35.88%
4.32
1.97
119.29%
3.66
0.06
6,000.00%
0.25
0.80
-68.75%
Interest
0.68
5.42
-87.45%
2.13
9.48
-77.53%
0.46
4.21
-89.07%
-1.24
5.65
-
Depreciation
57.13
52.30
9.24%
56.10
50.77
10.50%
54.80
52.87
3.65%
54.92
51.54
6.56%
PBT
257.07
201.14
27.81%
168.10
58.82
185.79%
528.48
223.38
136.58%
348.13
164.54
111.58%
Tax
67.47
52.70
28.03%
42.96
14.64
193.44%
78.10
106.10
-26.39%
88.64
41.91
111.50%
PAT
189.60
148.44
27.73%
125.14
44.18
183.25%
450.38
117.28
284.02%
259.49
122.63
111.60%
PATM
9.83%
10.80%
9.32%
4.19%
21.61%
8.20%
14.07%
8.93%
EPS
18.00
13.77
30.72%
13.39
3.19
319.75%
35.45
9.23
284.07%
24.58
9.71
153.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Net Sales
7,199.01
6,357.06
5,511.54
5,611.99
4,970.06
4,462.26
2,960.06
4,255.19
3,962.23
3,403.99
2,927.90
Net Sales Growth
37.58%
15.34%
-1.79%
12.92%
11.38%
50.75%
-30.44%
7.39%
16.40%
16.26%
 
Cost Of Goods Sold
4,622.36
3,936.91
3,479.19
3,723.10
3,205.05
2,818.21
1,897.68
2,839.09
2,688.17
2,245.05
1,915.10
Gross Profit
2,576.65
2,420.15
2,032.35
1,888.89
1,765.01
1,644.05
1,062.38
1,416.09
1,274.06
1,158.94
1,012.80
GP Margin
35.79%
38.07%
36.87%
33.66%
35.51%
36.84%
35.89%
33.28%
32.16%
34.05%
34.59%
Total Expenditure
5,754.91
5,072.81
4,676.99
4,827.42
4,182.96
3,700.39
2,499.08
3,588.95
3,374.70
2,868.77
2,456.01
Power & Fuel Cost
-
199.70
217.19
206.64
175.03
163.83
115.92
147.19
140.59
142.02
117.85
% Of Sales
-
3.14%
3.94%
3.68%
3.52%
3.67%
3.92%
3.46%
3.55%
4.17%
4.03%
Employee Cost
-
266.63
249.57
228.02
216.15
187.25
130.98
148.03
126.94
111.60
99.14
% Of Sales
-
4.19%
4.53%
4.06%
4.35%
4.20%
4.42%
3.48%
3.20%
3.28%
3.39%
Manufacturing Exp.
-
346.70
345.09
328.09
292.40
261.37
175.86
211.69
203.48
183.48
152.73
% Of Sales
-
5.45%
6.26%
5.85%
5.88%
5.86%
5.94%
4.97%
5.14%
5.39%
5.22%
General & Admin Exp.
-
110.57
121.41
113.96
102.13
96.10
63.82
77.07
67.73
61.04
51.21
% Of Sales
-
1.74%
2.20%
2.03%
2.05%
2.15%
2.16%
1.81%
1.71%
1.79%
1.75%
Selling & Distn. Exp.
-
191.35
203.30
209.78
177.62
161.14
102.13
154.49
139.54
115.32
111.57
% Of Sales
-
3.01%
3.69%
3.74%
3.57%
3.61%
3.45%
3.63%
3.52%
3.39%
3.81%
Miscellaneous Exp.
-
20.95
61.24
17.83
14.58
12.49
12.69
11.38
8.24
10.25
111.57
% Of Sales
-
0.33%
1.11%
0.32%
0.29%
0.28%
0.43%
0.27%
0.21%
0.30%
0.29%
EBITDA
1,444.10
1,284.25
834.55
784.57
787.10
761.87
460.98
666.24
587.53
535.22
471.89
EBITDA Margin
20.06%
20.20%
15.14%
13.98%
15.84%
17.07%
15.57%
15.66%
14.83%
15.72%
16.12%
Other Income
12.32
16.90
10.95
15.33
9.78
8.86
5.13
4.69
7.22
3.10
5.77
Interest
2.03
22.13
29.71
33.55
26.94
33.99
31.87
60.19
78.88
55.20
57.77
Depreciation
222.95
212.79
205.68
183.54
167.15
154.29
104.57
138.99
101.55
81.71
72.49
PBT
1,301.78
1,066.23
610.11
582.81
602.79
582.45
329.67
471.75
414.33
401.41
347.41
Tax
277.17
234.08
173.92
215.75
205.70
205.78
117.64
160.04
139.98
132.99
115.04
Tax Rate
21.29%
21.95%
28.51%
33.19%
34.12%
35.33%
36.54%
33.92%
33.78%
33.13%
33.11%
PAT
1,024.61
832.15
436.19
434.25
397.09
376.67
204.34
311.71
274.35
268.42
232.37
PAT before Minority Interest
1,024.61
832.15
436.19
434.25
397.09
376.67
204.34
311.71
274.35
268.42
232.37
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
14.23%
13.09%
7.91%
7.74%
7.99%
8.44%
6.90%
7.33%
6.92%
7.89%
7.94%
PAT Growth
136.89%
90.78%
0.45%
9.36%
5.42%
84.33%
-34.45%
13.62%
2.21%
15.51%
 
EPS
80.68
65.52
34.35
34.19
31.27
29.66
16.09
24.54
21.60
21.14
18.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Shareholder's Funds
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
696.73
Share Capital
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
Total Reserves
3,143.80
2,235.78
2,128.56
1,869.49
1,670.31
1,290.31
1,186.09
1,013.75
853.58
671.32
Non-Current Liabilities
144.91
185.77
139.52
128.96
147.02
182.18
333.95
392.54
335.41
200.35
Secured Loans
0.00
0.00
0.00
0.00
15.39
62.83
230.87
262.57
227.91
98.65
Unsecured Loans
0.61
0.88
1.12
1.35
1.23
1.31
2.07
2.08
3.86
6.23
Long Term Provisions
22.42
20.01
16.17
13.28
13.30
11.52
8.81
8.35
9.95
10.89
Current Liabilities
968.19
1,171.58
935.78
912.25
963.84
927.15
811.57
747.72
817.96
635.01
Trade Payables
646.16
547.50
557.39
489.80
453.25
343.91
300.44
277.70
348.90
217.33
Other Current Liabilities
308.09
202.76
209.61
172.28
270.86
392.80
258.34
243.48
187.00
188.86
Short Term Borrowings
0.00
410.06
160.94
231.01
214.92
163.84
95.86
122.66
177.11
148.85
Short Term Provisions
13.94
11.26
7.84
19.16
24.81
26.60
156.93
103.87
104.96
79.97
Total Liabilities
4,282.31
3,618.54
3,229.27
2,936.11
2,806.58
2,425.05
2,357.02
2,179.42
2,032.35
1,532.09
Net Block
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
739.39
Gross Block
3,382.19
3,076.08
2,809.00
2,540.61
2,298.25
2,085.72
1,844.55
1,753.83
1,606.75
1,245.09
Accumulated Depreciation
1,667.91
1,468.34
1,288.03
1,187.22
1,034.95
901.07
812.04
665.92
579.01
505.70
Non Current Assets
2,216.37
2,010.83
1,891.51
1,675.96
1,528.70
1,448.49
1,344.95
1,281.81
1,218.35
923.65
Capital Work in Progress
51.02
92.92
90.04
75.02
46.73
68.21
99.80
18.08
33.05
33.81
Non Current Investment
336.59
207.28
222.34
193.68
174.64
126.17
120.69
107.35
109.83
88.74
Long Term Loans & Adv.
113.31
101.82
54.46
52.61
42.33
67.43
91.46
67.49
46.94
61.29
Other Non Current Assets
1.17
1.07
3.70
1.26
1.70
2.03
0.49
0.97
0.79
0.42
Current Assets
2,065.94
1,607.71
1,337.76
1,260.15
1,277.88
976.56
1,012.07
897.61
814.01
608.44
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
760.77
890.57
750.44
696.98
776.85
557.85
464.67
497.65
466.80
314.01
Sundry Debtors
389.83
312.84
387.42
381.94
275.33
236.22
237.97
234.78
203.12
171.17
Cash & Bank
768.40
231.39
37.30
36.31
79.83
28.87
181.83
27.37
23.86
14.41
Other Current Assets
146.94
16.90
22.69
28.32
145.87
153.62
127.60
137.81
120.21
108.84
Short Term Loans & Adv.
135.79
156.01
139.91
116.60
100.55
79.95
121.62
133.31
116.24
104.31
Net Current Assets
1,097.75
436.13
401.98
347.90
314.04
49.41
200.51
149.89
-3.96
-26.57
Total Assets
4,282.31
3,618.54
3,229.27
2,936.11
2,806.58
2,425.05
2,357.02
2,179.42
2,032.36
1,532.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Cash From Operating Activity
1,246.37
539.33
555.74
507.58
464.98
296.39
600.82
325.20
405.82
351.89
PBT
1,212.22
641.32
597.19
637.45
582.45
329.67
471.75
414.33
401.41
347.41
Adjustment
70.79
224.84
182.48
144.92
176.83
129.28
194.72
174.62
134.36
124.81
Changes in Working Capital
195.53
-164.70
31.73
-57.55
-123.77
-37.36
76.55
-140.06
-18.56
-3.65
Cash after chg. in Working capital
1,478.54
701.46
811.40
724.82
635.51
421.59
743.02
448.88
517.21
468.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-232.17
-162.13
-255.66
-217.24
-170.53
-125.20
-142.19
-123.68
-111.40
-116.68
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
-200.62
-195.94
-239.61
-266.87
-202.20
-218.05
-185.98
-133.75
-362.75
-64.29
Net Fixed Assets
-264.20
-269.96
-283.41
-270.65
-191.10
-209.58
-172.43
-132.19
-360.91
-50.62
Net Investments
-0.14
24.98
-30.14
0.00
-0.04
0.02
0.00
0.00
0.00
0.00
Others
63.72
49.04
73.94
3.78
-11.06
-8.49
-13.55
-1.56
-1.84
-13.67
Cash from Financing Activity
-505.50
-155.53
-316.03
-283.84
-210.37
-233.54
-259.63
-187.55
-32.41
-287.38
Net Cash Inflow / Outflow
540.25
187.86
0.10
-43.13
52.41
-155.20
155.21
3.91
10.66
0.22
Opening Cash & Equivalents
219.89
32.07
31.97
75.10
23.79
178.99
23.77
19.86
9.20
14.20
Closing Cash & Equivalent
761.52
219.89
32.07
31.97
76.20
23.79
178.98
23.77
19.86
14.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Book Value (Rs.)
249.45
177.98
169.54
149.15
133.47
103.56
95.37
81.71
69.10
54.74
ROA
21.06%
12.74%
14.09%
13.83%
14.40%
8.55%
13.74%
13.03%
15.06%
15.20%
ROE
30.65%
19.76%
21.45%
22.12%
25.02%
16.17%
27.71%
28.64%
34.13%
37.43%
ROCE
37.26%
25.65%
30.66%
30.59%
33.30%
21.24%
34.15%
34.49%
38.13%
38.46%
Fixed Asset Turnover
1.97
1.87
2.10
2.11
2.28
1.69
2.63
2.62
2.66
2.63
Receivable days
20.17
23.19
25.02
23.48
18.67
26.01
18.25
18.16
18.01
18.35
Inventory Days
47.41
54.34
47.07
52.65
48.72
56.08
37.15
40.00
37.58
37.34
Payable days
42.93
41.36
39.15
40.77
37.58
44.96
28.50
32.32
34.63
27.92
Cash Conversion Cycle
24.65
36.16
32.94
35.35
29.82
37.12
26.90
25.83
20.96
27.76
Total Debt/Equity
0.00
0.18
0.08
0.13
0.16
0.31
0.32
0.46
0.54
0.50
Interest Cover
49.18
21.54
20.37
23.38
18.14
11.10
8.84
6.25
8.27
7.01

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.