Nifty
Sensex
:
:
11896.45
40558.49
-41.20 (-0.35%)
-148.82 (-0.37%)

Pipes - Plastic

Rating :
62/99

BSE: 509930 | NSE: SUPREMEIND

1460.15
22-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1406.50
  •  1485.70
  •  1406.50
  •  1425.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  154756
  •  2248.23
  •  1485.70
  •  773.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,100.06
  • 43.02
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,279.96
  • 0.98%
  • 7.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.85%
  • 2.61%
  • 13.68%
  • FII
  • DII
  • Others
  • 8.94%
  • 23.92%
  • 2.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.24
  • 3.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.60
  • 1.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.38
  • 3.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.32
  • 32.87
  • 33.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.96
  • 7.43
  • 7.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.47
  • 18.00
  • 18.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,053.89
1,436.83
-26.65%
1,430.49
1,530.91
-6.56%
1,373.32
1,410.41
-2.63%
1,270.90
1,320.81
-3.78%
Expenses
936.79
1,269.47
-26.21%
1,157.06
1,328.92
-12.93%
1,152.39
1,234.77
-6.67%
1,098.09
1,103.71
-0.51%
EBITDA
117.10
167.36
-30.03%
273.43
201.99
35.37%
220.93
175.64
25.79%
172.81
217.10
-20.40%
EBIDTM
11.11%
11.65%
14.01%
13.19%
16.09%
12.45%
13.60%
16.44%
Other Income
0.28
0.03
833.33%
0.06
3.08
-98.05%
0.80
6.92
-88.44%
0.54
0.43
25.58%
Interest
7.79
3.26
138.96%
4.21
6.42
-34.42%
5.65
4.72
19.70%
7.07
10.01
-29.37%
Depreciation
50.77
49.54
2.48%
52.87
48.13
9.85%
51.54
45.48
13.32%
51.73
47.25
9.48%
PBT
58.82
114.59
-48.67%
223.38
161.83
38.03%
164.54
132.37
24.30%
114.55
160.27
-28.53%
Tax
14.64
39.95
-63.35%
106.10
48.86
117.15%
41.91
46.16
-9.21%
-14.04
55.52
-
PAT
44.18
74.64
-40.81%
117.28
112.97
3.82%
122.63
86.21
42.25%
128.59
104.75
22.76%
PATM
4.19%
5.19%
7.11%
7.38%
8.93%
6.11%
10.12%
7.93%
EPS
3.48
5.88
-40.82%
9.23
8.90
3.71%
9.66
6.79
42.27%
10.13
8.25
22.79%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Net Sales
5,128.60
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
2,469.46
Net Sales Growth
-10.01%
-1.79%
12.92%
11.38%
50.75%
-30.44%
7.39%
16.40%
16.26%
18.56%
 
Cost Of Goods Sold
7,125.99
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
1,595.55
Gross Profit
-1,997.39
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
873.91
GP Margin
-38.95%
36.87%
33.66%
35.51%
36.84%
35.89%
33.28%
32.16%
34.05%
34.59%
35.39%
Total Expenditure
4,344.33
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
2,112.07
Power & Fuel Cost
-
217.19
206.64
175.03
163.83
115.92
147.19
140.59
142.02
117.85
100.90
% Of Sales
-
3.94%
3.68%
3.52%
3.67%
3.92%
3.46%
3.55%
4.17%
4.03%
4.09%
Employee Cost
-
249.56
228.02
216.15
187.25
130.98
148.03
126.94
111.60
99.14
86.70
% Of Sales
-
4.53%
4.06%
4.35%
4.20%
4.42%
3.48%
3.20%
3.28%
3.39%
3.51%
Manufacturing Exp.
-
345.09
328.09
292.40
261.37
175.86
211.69
203.48
183.48
152.73
140.07
% Of Sales
-
6.26%
5.85%
5.88%
5.86%
5.94%
4.97%
5.14%
5.39%
5.22%
5.67%
General & Admin Exp.
-
120.17
113.96
102.13
96.10
63.82
77.07
67.73
61.04
51.21
45.21
% Of Sales
-
2.18%
2.03%
2.05%
2.15%
2.16%
1.81%
1.71%
1.79%
1.75%
1.83%
Selling & Distn. Exp.
-
203.97
209.78
177.62
161.14
102.13
154.49
139.54
115.32
111.57
136.14
% Of Sales
-
3.70%
3.74%
3.57%
3.61%
3.45%
3.63%
3.52%
3.39%
3.81%
5.51%
Miscellaneous Exp.
-
61.82
17.83
14.58
12.49
12.69
11.38
8.24
10.25
8.40
136.14
% Of Sales
-
1.12%
0.32%
0.29%
0.28%
0.43%
0.27%
0.21%
0.30%
0.29%
0.30%
EBITDA
784.27
834.55
784.57
787.10
761.87
460.98
666.24
587.53
535.22
471.89
357.39
EBITDA Margin
15.29%
15.14%
13.98%
15.84%
17.07%
15.57%
15.66%
14.83%
15.72%
16.12%
14.47%
Other Income
1.68
10.91
15.33
9.78
8.86
5.13
4.69
7.22
3.10
5.77
6.70
Interest
24.72
29.67
33.55
26.94
33.99
31.87
60.19
78.88
55.20
57.77
43.77
Depreciation
206.91
205.68
183.54
167.15
154.29
104.57
138.99
101.55
81.71
72.49
62.87
PBT
561.29
610.11
582.81
602.79
582.45
329.67
471.75
414.33
401.41
347.41
257.46
Tax
148.61
173.92
215.75
205.70
205.78
117.64
160.04
139.98
132.99
115.04
87.73
Tax Rate
26.48%
28.51%
33.19%
34.12%
35.33%
36.54%
33.92%
33.78%
33.13%
33.11%
34.08%
PAT
412.68
436.19
434.25
397.09
376.67
204.34
311.71
274.35
268.42
232.37
169.73
PAT before Minority Interest
412.68
436.19
434.25
397.09
376.67
204.34
311.71
274.35
268.42
232.37
169.73
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
8.05%
7.91%
7.74%
7.99%
8.44%
6.90%
7.33%
6.92%
7.89%
7.94%
6.87%
PAT Growth
9.01%
0.45%
9.36%
5.42%
84.33%
-34.45%
13.62%
2.21%
15.51%
36.91%
 
EPS
32.49
34.35
34.19
31.27
29.66
16.09
24.54
21.60
21.14
18.30
13.36

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Shareholder's Funds
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
547.71
Share Capital
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
Total Reserves
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
522.30
Non-Current Liabilities
185.77
139.52
128.96
147.02
182.18
333.95
392.54
335.41
200.35
299.21
Secured Loans
0.00
0.00
0.00
15.39
62.83
230.87
262.57
227.91
98.65
189.99
Unsecured Loans
0.88
1.12
1.35
1.23
1.31
2.07
2.08
3.86
6.23
17.85
Long Term Provisions
20.01
16.17
13.28
13.30
11.52
8.81
8.35
9.95
10.89
8.97
Current Liabilities
1,171.58
935.78
912.25
963.84
927.15
811.57
747.72
817.96
635.01
678.54
Trade Payables
547.50
557.39
489.80
453.25
343.91
300.44
277.70
348.90
217.33
160.69
Other Current Liabilities
202.76
209.61
172.28
270.86
392.80
258.34
243.48
187.00
188.86
215.89
Short Term Borrowings
410.06
160.94
231.01
214.92
163.84
95.86
122.66
177.11
148.85
239.41
Short Term Provisions
11.26
7.84
19.16
24.81
26.60
156.93
103.87
104.96
79.97
62.55
Total Liabilities
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
1,525.46
Net Block
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
741.67
Gross Block
3,076.31
2,809.00
2,540.61
2,298.25
2,085.72
1,844.55
1,753.83
1,606.75
1,245.09
1,202.10
Accumulated Depreciation
1,468.57
1,288.03
1,187.22
1,034.95
901.07
812.04
665.92
579.01
505.70
460.43
Non Current Assets
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
896.54
Capital Work in Progress
92.92
90.04
75.02
46.73
68.21
99.80
18.08
33.05
33.81
26.17
Non Current Investment
207.28
222.34
193.68
174.64
126.17
120.69
107.35
109.83
88.74
91.62
Long Term Loans & Adv.
101.76
54.46
52.61
42.33
67.43
91.46
67.49
46.94
61.29
36.27
Other Non Current Assets
1.13
3.70
1.26
1.70
2.03
0.49
0.97
0.79
0.42
0.81
Current Assets
1,607.71
1,337.76
1,260.15
1,277.88
976.56
1,012.07
897.61
814.01
608.44
628.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
890.57
750.44
696.98
776.85
557.85
464.67
497.65
466.80
314.01
345.40
Sundry Debtors
312.84
387.42
381.94
275.33
236.22
237.97
234.78
203.12
171.17
152.87
Cash & Bank
231.39
37.30
36.31
79.83
28.87
181.83
27.37
23.86
14.41
14.20
Other Current Assets
172.91
22.69
28.32
45.32
153.62
127.60
137.81
120.21
108.84
116.45
Short Term Loans & Adv.
132.30
139.91
116.60
100.55
79.95
121.62
133.31
116.24
104.31
111.90
Net Current Assets
436.13
401.98
347.90
314.04
49.41
200.51
149.89
-3.96
-26.57
-49.62
Total Assets
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
1,525.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Cash From Operating Activity
537.06
555.74
507.58
464.98
296.39
600.82
325.20
405.82
351.89
169.78
PBT
641.32
597.19
637.45
582.45
329.67
471.75
414.33
401.41
347.41
256.49
Adjustment
222.50
182.48
144.92
176.83
129.28
194.72
174.62
134.36
124.81
101.01
Changes in Working Capital
-164.63
31.73
-57.55
-123.77
-37.36
76.55
-140.06
-18.56
-3.65
-54.36
Cash after chg. in Working capital
699.19
811.40
724.82
635.51
421.59
743.02
448.88
517.21
468.57
303.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-162.13
-255.66
-217.24
-170.53
-125.20
-142.19
-123.68
-111.40
-116.68
-89.60
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
-193.71
-239.61
-266.87
-202.20
-218.05
-185.98
-133.75
-362.75
-64.29
-240.36
Net Fixed Assets
-270.19
-283.41
-270.65
-191.10
-209.58
-172.43
-132.19
-360.91
-50.62
-246.30
Net Investments
24.98
-30.14
0.00
-0.04
0.02
0.00
0.00
0.00
0.00
-0.02
Others
51.50
73.94
3.78
-11.06
-8.49
-13.55
-1.56
-1.84
-13.67
5.96
Cash from Financing Activity
-155.53
-316.03
-283.84
-210.37
-233.54
-259.63
-187.55
-32.41
-287.38
66.10
Net Cash Inflow / Outflow
187.82
0.10
-43.13
52.41
-155.20
155.21
3.91
10.66
0.22
-4.48
Opening Cash & Equivalents
32.07
31.97
75.10
23.79
178.99
23.77
19.86
9.20
14.20
18.67
Closing Cash & Equivalent
219.89
32.07
31.97
76.20
23.79
178.98
23.77
19.86
14.41
14.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Book Value (Rs.)
177.98
169.54
149.15
133.47
103.56
95.37
81.71
69.10
54.74
43.01
ROA
12.74%
14.09%
13.83%
14.40%
8.55%
13.74%
13.03%
15.06%
15.20%
12.52%
ROE
19.76%
21.45%
22.12%
25.02%
16.17%
27.71%
28.64%
34.13%
37.43%
35.40%
ROCE
25.65%
30.66%
30.59%
33.30%
21.24%
34.15%
34.49%
38.13%
38.46%
32.38%
Fixed Asset Turnover
1.87
2.10
2.11
2.28
1.69
2.63
2.62
2.66
2.63
2.27
Receivable days
23.19
25.02
23.48
18.67
26.01
18.25
18.16
18.01
18.35
20.98
Inventory Days
54.34
47.07
52.65
48.72
56.08
37.15
40.00
37.58
37.34
47.01
Payable days
41.35
39.15
40.77
37.58
44.96
28.50
32.32
34.63
27.92
24.40
Cash Conversion Cycle
36.17
32.94
35.35
29.82
37.12
26.90
25.83
20.96
27.76
43.59
Total Debt/Equity
0.18
0.08
0.13
0.16
0.31
0.32
0.46
0.54
0.50
0.94
Interest Cover
21.56
20.37
23.38
18.14
11.10
8.84
6.25
8.27
7.01
6.88

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.