Nifty

:

23140.50

Sensex

:

73895.74

77.40 (0.34%)
315.20 (0.43%)

Login

Nifty
Sensex

:
:

23140.50
73895.74

77.40 (0.34%)
315.20 (0.43%)

Vinayak Polycon International Ltd.

Plastic Products

Rating :

N/A

BSE: 534639 | NSE: Not Listed

Watchlist

NSE BSE

21

15-Sep-2026

Open
High
Low
Previous Close

21
21
21
21.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

5
105
37.38
19.16

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6.47
154.06
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

9.95
N/A
1.27

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.16
5.44
-2.56

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-6.11
0.67
-10.33

PAT CAGR (%)

10 Years
5 Years
3 Years

-6.70
4.56
-44.34

P:E (Median)

8 Years
5 Years
3 Years

38.14
39.37
40.44

P:BV (Average)

8 Years
5 Years
3 Years

1.62
1.69
1.76

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.02
9.18
9.25

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 6.09 5.07 20.12% 5.07 5.12 -0.98% 4.69 6.08 -22.86% 5.07 5.77 -12.13%
Expenses 5.85 4.83 21.12% 4.87 4.81 1.25% 4.49 5.76 -22.05% 4.80 5.43 -11.60%
EBITDA 0.24 0.24 0.00% 0.21 0.31 -32.26% 0.20 0.32 -37.50% 0.27 0.34 -20.59%
EBIDTM 3.94% 4.65% 4.02% 6.10% 4.18% 5.33% 5.38% 5.87%
Other Income 0.00 0.00 0 0.03 0.03 0.00% 0.00 0.00 0 0.00 0.00 0
Interest 0.06 0.05 20.00% 0.06 0.07 -14.29% 0.05 0.07 -28.57% 0.07 0.09 -22.22%
Depreciation 0.13 0.13 0.00% 0.16 0.17 -5.88% 0.14 0.17 -17.65% 0.15 0.17 -11.76%
PBT 0.05 0.05 0.00% 0.02 0.10 -80.00% 0.01 0.09 -88.89% 0.06 0.08 -25.00%
Tax 0.00 0.00 0 0.08 0.00 0 -0.01 0.03 - 0.02 0.05 -60.00%
PAT 0.04 0.05 -20.00% -0.06 0.09 - 0.01 0.06 -83.33% 0.04 0.03 33.33%
PATM 0.72% 1.05% -1.12% 1.84% 0.26% 0.94% 0.85% 0.55%
EPS 0.14 0.17 -17.65% -0.18 0.30 - 0.04 0.18 -77.78% 0.14 0.10 40.00%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 20.92 19.90 21.17 21.51 21.80 15.27 11.54 15.57 23.27 18.15 17.73 Net Sales Growth -5.08% -6.00% -1.58% -1.33% 42.76% 32.32% -25.88% -33.09% 28.21% 2.37% Cost Of Goods Sold 12.73 11.88 12.92 13.48 14.06 9.28 6.15 9.00 15.05 10.96 10.27 Gross Profit 8.19 8.03 8.25 8.04 7.74 5.98 5.40 6.57 8.23 7.18 7.46 GP Margin 39.14% 40.35% 38.97% 37.38% 35.50% 39.16% 46.79% 42.20% 35.37% 39.56% 42.08% Total Expenditure 20.01 18.99 19.89 19.94 20.63 14.39 10.88 14.47 21.81 16.87 16.02 Power & Fuel Cost - 2.40 2.33 2.18 2.02 1.46 1.38 1.69 1.91 1.80 1.76 % Of Sales - 12.06% 11.01% 10.13% 9.27% 9.56% 11.96% 10.85% 8.21% 9.92% 9.93% Employee Cost - 2.43 2.35 2.12 2.05 2.02 2.01 1.98 1.95 1.85 1.69 % Of Sales - 12.21% 11.10% 9.86% 9.40% 13.23% 17.42% 12.72% 8.38% 10.19% 9.53% Manufacturing Exp. - 1.59 1.61 1.46 1.84 1.04 0.78 1.02 2.12 1.43 1.43 % Of Sales - 7.99% 7.61% 6.79% 8.44% 6.81% 6.76% 6.55% 9.11% 7.88% 8.07% General & Admin Exp. - 0.67 0.68 0.67 0.61 0.57 0.56 0.70 0.70 0.72 0.74 % Of Sales - 3.37% 3.21% 3.11% 2.80% 3.73% 4.85% 4.50% 3.01% 3.97% 4.17% Selling & Distn. Exp. - 0.01 0.01 0.01 0.00 0.01 0.01 0.03 0.01 0.06 0.12 % Of Sales - 0.05% 0.05% 0.05% 0% 0.07% 0.09% 0.19% 0.04% 0.33% 0.68% Miscellaneous Exp. - 0.01 0.01 0.03 0.04 0.01 0.01 0.06 0.07 0.06 0.12 % Of Sales - 0.05% 0.05% 0.14% 0.18% 0.07% 0.09% 0.39% 0.30% 0.33% 0.06% EBITDA 0.92 0.91 1.28 1.57 1.17 0.88 0.66 1.10 1.46 1.28 1.71 EBITDA Margin 4.40% 4.57% 6.05% 7.30% 5.37% 5.76% 5.72% 7.06% 6.27% 7.05% 9.64% Other Income 0.03 0.03 0.03 0.02 0.08 0.02 0.03 0.02 0.02 0.02 0.01 Interest 0.24 0.23 0.32 0.43 0.39 0.25 0.22 0.36 0.37 0.38 0.46 Depreciation 0.58 0.58 0.69 0.79 0.66 0.62 0.69 0.72 0.91 0.86 1.06 PBT 0.14 0.14 0.30 0.37 0.19 0.03 -0.22 0.04 0.20 0.05 0.21 Tax 0.09 0.09 0.08 0.08 0.07 -0.02 -0.03 0.02 0.15 -0.06 0.10 Tax Rate 64.29% 64.29% 26.67% 21.62% 36.84% -66.67% 13.64% 50.00% 26.79% -120.00% 47.62% PAT 0.03 0.05 0.22 0.29 0.12 0.04 -0.19 0.02 0.41 0.11 0.10 PAT before Minority Interest 0.03 0.05 0.22 0.29 0.12 0.04 -0.19 0.02 0.41 0.11 0.10 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 0.14% 0.25% 1.04% 1.35% 0.55% 0.26% -1.65% 0.13% 1.76% 0.61% 0.56% PAT Growth -86.96% -77.27% -24.14% 141.67% 200.00% - - -95.12% 272.73% 10.00% EPS 0.10 0.16 0.71 0.94 0.39 0.13 -0.61 0.06 1.32 0.35 0.32

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 5.06 5.01 4.78 4.49 4.37 4.33 4.52 4.50 4.09 3.98 Share Capital 3.08 3.08 3.08 3.08 3.08 3.08 3.08 3.08 3.08 3.08 Total Reserves 1.98 1.93 1.70 1.41 1.29 1.25 1.44 1.42 1.01 0.90 Non-Current Liabilities 0.97 1.21 1.54 1.78 0.28 0.34 0.38 0.28 1.68 2.28 Secured Loans 0.49 0.78 1.12 1.42 0.00 0.04 0.08 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.39 1.97 Long Term Provisions 0.50 0.46 0.38 0.32 0.28 0.28 0.24 0.19 0.15 0.08 Current Liabilities 4.01 2.49 4.11 5.68 4.80 4.76 5.22 6.03 5.63 4.62 Trade Payables 0.08 0.07 0.30 0.65 0.81 0.98 0.94 0.69 1.38 1.30 Other Current Liabilities 0.76 0.79 0.74 0.69 0.59 0.86 0.33 0.49 0.50 0.30 Short Term Borrowings 3.10 1.49 2.98 4.31 3.40 2.91 3.91 4.63 3.72 2.97 Short Term Provisions 0.07 0.14 0.09 0.03 0.01 0.00 0.03 0.22 0.03 0.04 Total Liabilities 10.04 8.71 10.43 11.95 9.45 9.43 10.12 10.81 11.40 10.88 Net Block 2.98 3.13 3.60 4.30 2.93 3.42 3.71 3.46 4.36 4.90 Gross Block 14.36 14.05 13.84 13.75 13.19 13.19 14.23 13.25 13.25 12.93 Accumulated Depreciation 11.38 10.92 10.24 9.45 10.26 9.78 10.52 9.80 8.89 8.03 Non Current Assets 3.46 3.66 4.00 4.61 3.23 3.77 4.31 3.79 4.75 5.26 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.48 0.53 0.40 0.31 0.30 0.35 0.60 0.34 0.39 0.36 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 6.59 5.05 6.43 7.33 6.23 5.67 5.81 7.01 6.65 5.61 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 2.82 2.24 2.25 1.52 1.92 1.79 1.88 0.82 1.03 0.67 Sundry Debtors 2.88 2.36 3.84 5.37 4.03 3.48 3.61 5.80 5.31 4.44 Cash & Bank 0.41 0.03 0.06 0.03 0.01 0.06 0.05 0.03 0.06 0.02 Other Current Assets 0.48 0.06 0.04 0.05 0.27 0.33 0.28 0.37 0.25 0.49 Short Term Loans & Adv. 0.43 0.36 0.24 0.37 0.22 0.29 0.24 0.31 0.21 0.28 Net Current Assets 2.58 2.56 2.32 1.66 1.42 0.91 0.59 0.99 1.03 1.00 Total Assets 10.05 8.71 10.43 11.94 9.46 9.44 10.12 10.80 11.40 10.87

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity -0.32 2.31 2.16 -0.09 0.22 1.13 1.97 0.81 0.55 1.13 PBT 0.14 0.30 0.37 0.19 0.03 -0.22 0.03 0.20 0.05 0.21 Adjustment 0.77 0.98 1.19 0.98 0.86 0.89 1.06 1.27 1.22 1.50 Changes in Working Capital -1.09 1.11 0.62 -1.24 -0.67 0.46 1.01 -0.92 -0.70 -0.54 Cash after chg. in Working capital -0.18 2.39 2.19 -0.08 0.22 1.13 2.10 0.55 0.58 1.17 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.14 -0.09 -0.03 -0.01 0.00 0.00 -0.13 -0.09 -0.03 -0.04 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 0.36 0.00 0.00 Cash From Investing Activity -0.39 -0.20 -0.06 -1.96 -0.12 -0.38 -0.96 0.01 -0.30 -2.32 Net Fixed Assets -0.31 -0.21 -0.09 -0.56 0.00 1.04 -0.98 0.00 -0.32 -2.33 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.08 0.01 0.03 -1.40 -0.12 -1.42 0.02 0.01 0.02 0.01 Cash from Financing Activity 1.09 -2.15 -2.06 2.06 -0.14 -0.75 -1.00 -0.86 -0.20 1.13 Net Cash Inflow / Outflow 0.38 -0.04 0.03 0.02 -0.05 0.01 0.02 -0.04 0.05 -0.06 Opening Cash & Equivalents 0.03 0.06 0.03 0.01 0.06 0.05 0.03 0.06 0.02 0.08 Closing Cash & Equivalent 0.41 0.03 0.06 0.03 0.01 0.06 0.05 0.03 0.06 0.02

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 16.43 16.26 15.53 14.57 14.19 14.06 14.68 14.61 13.28 12.91 ROA 0.55% 2.35% 2.63% 1.09% 0.45% -1.97% 0.20% 3.70% 1.01% 1.06% ROE 1.03% 4.59% 6.35% 2.64% 0.97% -4.35% 0.47% 9.57% 2.78% 2.60% ROCE 4.40% 7.41% 8.17% 6.26% 3.57% 0.02% 4.52% 10.15% 4.71% 8.45% Fixed Asset Turnover 1.40 1.52 1.56 1.62 1.16 0.84 1.13 1.76 1.45 1.76 Receivable days 48.08 53.45 78.10 78.69 89.84 112.10 110.21 87.12 93.98 64.66 Inventory Days 46.40 38.73 32.02 28.85 44.40 58.04 31.62 14.53 16.37 13.87 Payable days 2.38 5.28 12.83 18.93 35.24 57.16 33.11 17.07 28.81 16.47 Cash Conversion Cycle 92.10 86.90 97.29 88.60 99.00 112.97 108.72 84.57 81.54 62.06 Total Debt/Equity 0.77 0.51 0.92 1.34 0.82 0.80 0.88 1.03 1.25 1.24 Interest Cover 1.60 1.95 1.87 1.48 1.10 0.01 1.12 2.50 1.13 1.45

Top Investors:

sankalp granites private limited

maratha petrochemicals private limited

sigo polymers private limited

raj kumar sethia

ridam polymers private limited

sigo polymers (p) ltd.

maratha petrochemicals (p) ltd

Annual Reports:

News Update:

No Latest News!

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.

Feedback