Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Pipes - Plastic

Rating :
64/99

BSE: 509930 | NSE: SUPREMEIND

5512.30
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  5484.00
  •  5591.80
  •  5468.00
  •  5465.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  144355
  •  8006.80
  •  5666.70
  •  2727.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 69,976.56
  • 65.42
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 68,789.27
  • 0.54%
  • 13.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.85%
  • 1.04%
  • 12.45%
  • FII
  • DII
  • Others
  • 24.68%
  • 11.28%
  • 1.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.95
  • 9.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.14
  • 4.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.65
  • 3.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.44
  • 35.40
  • 34.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.10
  • 8.19
  • 8.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.92
  • 23.97
  • 26.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
3,007.89
2,598.30
15.76%
2,449.10
2,310.71
5.99%
2,308.69
2,086.60
10.64%
2,368.58
2,205.98
7.37%
Expenses
2,517.22
2,118.02
18.85%
2,070.26
2,007.35
3.13%
1,952.46
1,939.47
0.67%
2,046.99
1,937.07
5.67%
EBITDA
490.67
480.28
2.16%
378.84
303.36
24.88%
356.23
147.13
142.12%
321.59
268.91
19.59%
EBIDTM
16.31%
18.48%
15.47%
13.13%
15.43%
7.05%
13.58%
12.19%
Other Income
18.09
11.41
58.55%
20.71
8.29
149.82%
12.69
5.52
129.89%
14.20
4.55
212.09%
Interest
7.72
4.04
91.09%
5.16
1.15
348.70%
1.55
1.20
29.17%
1.69
1.63
3.68%
Depreciation
77.17
72.10
7.03%
77.24
64.76
19.27%
71.92
64.85
10.90%
72.05
61.68
16.81%
PBT
423.87
415.55
2.00%
317.15
245.74
29.06%
295.45
86.60
241.17%
262.05
210.15
24.70%
Tax
109.74
105.23
4.29%
81.80
63.29
29.25%
76.29
23.14
229.69%
67.83
54.30
24.92%
PAT
314.13
310.32
1.23%
235.35
182.45
28.99%
219.16
63.46
245.35%
194.22
155.85
24.62%
PATM
10.44%
11.94%
9.61%
7.90%
9.49%
3.04%
8.20%
7.06%
EPS
27.93
28.29
-1.27%
20.16
16.53
21.96%
19.14
6.46
196.28%
16.96
16.83
0.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Net Sales
-
10,134.26
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
Net Sales Growth
-
10.14%
18.38%
22.31%
15.31%
-1.79%
12.92%
11.38%
50.75%
-30.44%
 
Cost Of Goods Sold
-
6,702.49
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
Gross Profit
-
3,431.77
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
GP Margin
-
33.86%
29.91%
32.77%
37.97%
36.87%
33.66%
35.51%
36.84%
35.89%
33.28%
Total Expenditure
-
8,586.93
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
Power & Fuel Cost
-
328.82
266.65
220.95
199.70
217.19
206.64
175.03
163.83
115.92
147.19
% Of Sales
-
3.24%
2.90%
2.84%
3.14%
3.94%
3.68%
3.52%
3.67%
3.92%
3.46%
Employee Cost
-
385.10
329.39
299.03
266.63
249.57
228.02
216.15
187.25
130.98
148.03
% Of Sales
-
3.80%
3.58%
3.85%
4.20%
4.53%
4.06%
4.35%
4.20%
4.42%
3.48%
Manufacturing Exp.
-
611.86
501.14
406.46
347.54
345.09
328.09
292.40
261.37
175.86
211.69
% Of Sales
-
6.04%
5.45%
5.23%
5.47%
6.26%
5.85%
5.88%
5.86%
5.94%
4.97%
General & Admin Exp.
-
163.96
136.55
119.86
110.57
121.41
113.96
102.13
96.10
63.82
77.07
% Of Sales
-
1.62%
1.48%
1.54%
1.74%
2.20%
2.03%
2.05%
2.15%
2.16%
1.81%
Selling & Distn. Exp.
-
342.23
274.09
220.17
185.57
203.30
209.78
177.62
161.14
102.13
154.49
% Of Sales
-
3.38%
2.98%
2.83%
2.92%
3.69%
3.74%
3.57%
3.61%
3.45%
3.63%
Miscellaneous Exp.
-
52.47
44.28
38.78
19.06
61.24
17.83
14.58
12.49
12.69
154.49
% Of Sales
-
0.52%
0.48%
0.50%
0.30%
1.11%
0.32%
0.29%
0.28%
0.43%
0.27%
EBITDA
-
1,547.33
1,199.68
1,242.11
1,284.18
834.55
784.57
787.10
761.87
460.98
666.24
EBITDA Margin
-
15.27%
13.04%
15.98%
20.21%
15.14%
13.98%
15.84%
17.07%
15.57%
15.66%
Other Income
-
65.69
29.77
19.95
16.89
10.95
15.33
9.78
8.86
5.13
4.69
Interest
-
16.12
8.02
5.15
22.05
29.71
33.55
26.94
33.99
31.87
60.19
Depreciation
-
298.38
263.39
229.52
212.79
205.68
183.54
167.15
154.29
104.57
138.99
PBT
-
1,298.52
958.04
1,027.39
1,066.23
610.11
582.81
602.79
582.45
329.67
471.75
Tax
-
335.66
245.96
263.33
234.08
173.92
215.75
205.70
205.78
117.64
160.04
Tax Rate
-
25.85%
25.67%
25.63%
21.95%
28.51%
33.19%
34.12%
35.33%
36.54%
33.92%
PAT
-
1,069.72
865.33
968.45
832.15
436.19
434.25
397.09
376.67
204.34
311.71
PAT before Minority Interest
-
1,069.72
865.33
968.45
832.15
436.19
434.25
397.09
376.67
204.34
311.71
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
10.56%
9.40%
12.46%
13.09%
7.91%
7.74%
7.99%
8.44%
6.90%
7.33%
PAT Growth
-
23.62%
-10.65%
16.38%
90.78%
0.45%
9.36%
5.42%
84.33%
-34.45%
 
EPS
-
84.23
68.14
76.26
65.52
34.35
34.19
31.27
29.66
16.09
24.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Shareholder's Funds
5,108.83
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
Share Capital
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
Total Reserves
5,083.42
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
Non-Current Liabilities
174.12
156.20
151.15
144.91
185.77
139.52
128.96
147.02
182.18
333.95
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.39
62.83
230.87
Unsecured Loans
0.00
0.00
0.00
0.61
0.88
1.12
1.35
1.23
1.31
2.07
Long Term Provisions
29.84
26.35
24.39
22.42
20.01
16.17
13.28
13.30
11.52
8.81
Current Liabilities
1,597.76
1,381.10
1,265.17
1,256.74
1,171.58
935.78
912.25
963.84
927.15
811.57
Trade Payables
1,015.58
903.75
794.01
646.16
547.50
557.39
489.80
453.25
343.91
300.44
Other Current Liabilities
239.97
223.65
198.75
308.07
202.76
209.61
172.28
270.86
392.80
258.34
Short Term Borrowings
0.00
0.00
0.00
0.00
410.06
160.94
231.01
214.92
163.84
95.86
Short Term Provisions
342.21
253.70
272.41
302.51
11.26
7.84
19.16
24.81
26.60
156.93
Total Liabilities
6,880.71
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
Net Block
2,321.75
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
Gross Block
4,651.71
4,137.94
3,625.09
3,356.73
3,076.08
2,809.00
2,540.61
2,298.25
2,085.72
1,844.55
Accumulated Depreciation
2,329.96
2,073.70
1,857.81
1,642.45
1,468.34
1,288.03
1,187.22
1,034.95
901.07
812.04
Non Current Assets
3,268.28
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
Capital Work in Progress
149.30
83.71
155.77
51.02
92.92
90.04
75.02
46.73
68.21
99.80
Non Current Investment
638.14
577.35
475.89
336.59
207.28
222.34
193.68
174.64
126.17
120.69
Long Term Loans & Adv.
157.69
88.59
120.32
113.24
101.82
54.46
52.61
42.33
67.43
91.46
Other Non Current Assets
1.40
1.65
1.31
1.17
1.07
3.70
1.26
1.70
2.03
0.49
Current Assets
3,612.43
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
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,358.59
1,385.64
1,260.16
760.76
890.57
750.44
696.98
776.85
557.85
464.67
Sundry Debtors
511.44
492.38
466.81
389.90
312.84
387.42
381.94
275.33
236.22
237.97
Cash & Bank
1,187.29
746.08
526.23
768.39
231.39
37.30
36.31
79.83
28.87
181.83
Other Current Assets
555.11
16.69
30.31
11.15
172.91
162.60
144.92
145.87
153.62
127.60
Short Term Loans & Adv.
538.42
483.09
456.60
424.36
156.01
139.91
116.60
100.55
79.95
121.62
Net Current Assets
2,014.67
1,742.78
1,474.94
1,097.82
436.13
401.98
347.90
314.04
49.41
200.51
Total Assets
6,880.71
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Cash From Operating Activity
1,412.90
890.34
470.26
1,246.36
539.33
555.74
507.58
464.98
296.39
600.82
PBT
1,405.38
1,111.29
1,231.78
1,212.22
641.32
597.19
637.45
582.45
329.67
471.75
Adjustment
151.13
94.26
19.31
70.81
224.84
182.48
144.92
176.83
129.28
194.72
Changes in Working Capital
179.56
-77.75
-494.08
195.50
-164.70
31.73
-57.55
-123.77
-37.36
76.55
Cash after chg. in Working capital
1,736.07
1,127.80
757.01
1,478.53
701.46
811.40
724.82
635.51
421.59
743.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-323.17
-237.46
-286.75
-232.17
-162.13
-255.66
-217.24
-170.53
-125.20
-142.19
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
-608.53
-349.26
-403.49
-200.62
-195.94
-239.61
-266.87
-202.20
-218.05
-185.98
Net Fixed Assets
-579.35
-440.79
-373.11
-238.75
-269.96
-283.41
-270.65
-191.10
-209.58
-172.43
Net Investments
-6.64
-0.43
17.09
-0.14
24.98
-30.14
0.00
-0.04
0.02
0.00
Others
-22.54
91.96
-47.47
38.27
49.04
73.94
3.78
-11.06
-8.49
-13.55
Cash from Financing Activity
-381.70
-326.57
-310.31
-505.50
-155.53
-316.03
-283.84
-210.37
-233.54
-259.63
Net Cash Inflow / Outflow
422.67
214.51
-243.54
540.24
187.86
0.10
-43.13
52.41
-155.20
155.21
Opening Cash & Equivalents
737.96
518.87
761.51
219.89
32.07
31.97
75.10
23.79
178.99
23.77
Closing Cash & Equivalent
1,178.51
737.96
518.87
761.51
219.89
32.07
31.97
76.20
23.79
178.98

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Book Value (Rs.)
402.11
346.49
302.59
249.45
177.98
169.54
149.15
133.47
103.56
95.37
ROA
16.69%
15.45%
19.70%
19.92%
12.74%
14.09%
13.83%
14.40%
8.55%
13.74%
ROE
22.49%
20.99%
27.62%
30.65%
19.76%
21.45%
22.12%
25.02%
16.17%
27.71%
ROCE
29.89%
27.15%
35.27%
37.25%
25.65%
30.66%
30.59%
33.30%
21.24%
34.15%
Fixed Asset Turnover
2.31
2.37
2.23
1.98
1.87
2.10
2.11
2.28
1.69
2.63
Receivable days
18.08
19.02
20.11
20.18
23.19
25.02
23.48
18.67
26.01
18.25
Inventory Days
49.42
52.48
47.45
47.42
54.34
47.07
52.65
48.72
56.08
37.15
Payable days
52.26
48.04
50.30
55.26
41.36
39.15
40.77
37.58
44.96
28.50
Cash Conversion Cycle
15.23
23.46
17.27
12.34
36.16
32.94
35.35
29.82
37.12
26.90
Total Debt/Equity
0.00
0.00
0.00
0.00
0.18
0.08
0.13
0.16
0.31
0.32
Interest Cover
88.18
139.56
240.18
49.36
21.54
20.37
23.38
18.14
11.10
8.84

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.