Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Plastic Products

Rating :
58/99  (View)

BSE: 526853 | NSE: Not Listed

51.25
4.65 (9.98%)
25-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  51.25
  •  51.25
  •  50.25
  •  46.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  151638
  •  77.71
  •  61.45
  •  13.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 109.72
  • 1.12
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 752.28
  • N/A
  • 1.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.01%
  • 1.36%
  • 46.13%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 22.46%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.22
  • -6.83
  • -13.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.36
  • -26.12
  • -21.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.06
  • -19.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.04
  • -0.14
  • -0.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.49
  • 10.22
  • 10.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
151.65
673.43
-77.48%
138.80
700.84
-80.20%
120.17
796.74
-84.92%
332.57
726.03
-54.19%
Expenses
141.09
634.26
-77.76%
127.01
679.46
-81.31%
120.11
750.61
-84.00%
425.04
690.78
-38.47%
EBITDA
10.56
39.17
-73.04%
11.79
21.38
-44.86%
0.06
46.13
-99.87%
-92.47
35.25
-
EBIDTM
6.96%
5.82%
8.50%
3.05%
0.05%
5.79%
-27.80%
4.86%
Other Income
4.23
13.55
-68.78%
1.56
14.31
-89.10%
20.59
24.64
-16.44%
129.17
20.91
517.74%
Interest
16.87
63.71
-73.52%
18.27
60.85
-69.98%
15.90
59.42
-73.24%
34.00
56.50
-39.82%
Depreciation
11.32
125.11
-90.95%
11.25
55.34
-79.67%
24.75
62.20
-60.21%
33.60
106.35
-68.41%
PBT
-13.40
-136.10
-
-16.16
-80.50
-
50.49
-50.85
-
52.47
-106.69
-
Tax
-12.43
-2.88
-
-0.96
6.27
-
-28.33
-1.78
-
10.31
6.69
54.11%
PAT
-0.97
-133.22
-
-15.20
-86.77
-
78.82
-49.07
-
42.16
-113.38
-
PATM
-0.64%
-19.78%
-10.95%
-12.38%
65.59%
-6.16%
12.68%
-15.62%
EPS
-1.43
-56.90
-
-6.94
-37.09
-
32.51
-21.12
-
17.51
-48.26
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
743.19
1,827.01
2,997.01
2,778.44
2,632.92
2,602.86
2,692.30
3,061.98
3,546.75
3,641.79
2,286.58
Net Sales Growth
-74.35%
-39.04%
7.87%
5.53%
1.15%
-3.32%
-12.07%
-13.67%
-2.61%
59.27%
 
Cost Of Goods Sold
456.24
1,001.55
1,637.79
1,516.03
1,429.23
1,349.23
1,434.26
1,667.25
2,076.37
2,089.14
1,304.87
Gross Profit
286.95
825.46
1,359.22
1,262.42
1,203.69
1,253.63
1,258.04
1,394.73
1,470.38
1,552.65
981.71
GP Margin
38.61%
45.18%
45.35%
45.44%
45.72%
48.16%
46.73%
45.55%
41.46%
42.63%
42.93%
Total Expenditure
813.25
1,781.57
2,828.57
2,621.12
2,444.56
2,396.40
2,506.72
2,822.76
3,174.80
3,170.23
1,941.31
Power & Fuel Cost
-
73.64
119.84
118.81
118.24
122.15
130.51
164.44
147.71
127.87
52.56
% Of Sales
-
4.03%
4.00%
4.28%
4.49%
4.69%
4.85%
5.37%
4.16%
3.51%
2.30%
Employee Cost
-
370.78
616.93
558.54
524.42
510.49
547.57
562.91
531.03
539.99
330.68
% Of Sales
-
20.29%
20.58%
20.10%
19.92%
19.61%
20.34%
18.38%
14.97%
14.83%
14.46%
Manufacturing Exp.
-
59.27
85.39
78.71
78.60
73.33
75.38
84.28
69.75
63.02
66.46
% Of Sales
-
3.24%
2.85%
2.83%
2.99%
2.82%
2.80%
2.75%
1.97%
1.73%
2.91%
General & Admin Exp.
-
80.26
132.25
107.13
110.50
126.48
171.69
172.31
154.73
160.31
99.48
% Of Sales
-
4.39%
4.41%
3.86%
4.20%
4.86%
6.38%
5.63%
4.36%
4.40%
4.35%
Selling & Distn. Exp.
-
127.97
199.33
181.41
167.22
141.63
147.04
167.48
179.81
184.95
87.26
% Of Sales
-
7.00%
6.65%
6.53%
6.35%
5.44%
5.46%
5.47%
5.07%
5.08%
3.82%
Miscellaneous Exp.
-
68.10
37.04
60.51
16.34
73.11
0.29
4.09
15.40
4.95
87.26
% Of Sales
-
3.73%
1.24%
2.18%
0.62%
2.81%
0.01%
0.13%
0.43%
0.14%
0.00%
EBITDA
-70.06
45.44
168.44
157.32
188.36
206.46
185.58
239.22
371.95
471.56
345.27
EBITDA Margin
-9.43%
2.49%
5.62%
5.66%
7.15%
7.93%
6.89%
7.81%
10.49%
12.95%
15.10%
Other Income
155.55
96.87
60.24
34.20
38.62
30.29
45.58
17.72
19.91
12.47
38.99
Interest
85.04
174.16
282.84
249.06
176.35
150.76
235.74
217.24
167.38
164.50
99.10
Depreciation
80.92
238.80
378.36
416.19
176.95
163.60
191.11
141.01
148.42
131.06
85.91
PBT
73.40
-270.64
-432.51
-473.74
-126.31
-77.62
-195.69
-101.32
76.05
188.47
199.25
Tax
-31.41
-14.62
20.78
-8.10
23.74
-112.28
-15.91
22.96
18.82
48.41
49.79
Tax Rate
-42.79%
12.87%
-4.80%
3.91%
-42.35%
57.74%
8.13%
-22.66%
24.75%
25.69%
24.99%
PAT
104.81
-103.54
-455.08
-201.14
-84.54
-84.86
-179.75
-123.53
52.34
136.56
147.52
PAT before Minority Interest
98.12
-99.03
-453.29
-199.11
-79.81
-82.19
-179.78
-124.27
57.23
140.06
149.46
Minority Interest
-6.69
-4.51
-1.79
-2.03
-4.73
-2.67
0.03
0.74
-4.89
-3.50
-1.94
PAT Margin
14.10%
-5.67%
-15.18%
-7.24%
-3.21%
-3.26%
-6.68%
-4.03%
1.48%
3.75%
6.45%
PAT Growth
127.41%
77.25%
-126.25%
-137.92%
0.38%
52.79%
-45.51%
-336.01%
-61.67%
-7.43%
 
Unadjusted EPS
44.60
-44.06
-193.65
-85.59
-35.97
-36.11
-76.49
-52.57
22.27
58.11
62.77

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
108.29
-69.84
399.88
613.56
712.75
1,096.12
1,323.83
1,325.47
1,334.60
1,065.87
Share Capital
23.55
23.55
23.55
23.55
23.55
23.55
23.55
23.55
23.55
23.55
Total Reserves
84.74
-93.38
376.33
590.01
689.21
1,072.57
1,300.28
1,301.92
1,282.69
1,042.32
Non-Current Liabilities
535.16
1,024.15
960.29
2,035.88
2,090.45
2,228.35
2,126.08
2,050.14
1,685.63
1,365.48
Secured Loans
449.55
608.58
599.06
1,733.58
1,777.42
1,949.32
1,777.81
1,696.99
1,282.58
1,074.18
Unsecured Loans
109.29
136.85
141.89
67.62
115.21
135.20
103.84
72.50
20.65
29.04
Long Term Provisions
6.88
207.05
147.07
134.75
140.60
94.35
116.98
89.80
91.50
8.55
Current Liabilities
311.23
2,069.13
1,978.13
745.23
758.13
966.17
865.85
989.40
706.41
639.21
Trade Payables
95.97
320.22
425.59
318.28
318.10
269.54
240.45
361.87
371.95
304.04
Other Current Liabilities
65.21
186.10
140.74
169.09
133.61
276.58
219.30
181.89
149.66
68.06
Short Term Borrowings
147.85
1,506.46
1,328.11
194.32
213.03
226.83
264.18
334.29
67.35
20.00
Short Term Provisions
2.20
56.35
83.69
63.54
93.39
193.22
141.93
111.35
117.44
247.12
Total Liabilities
1,022.56
3,087.46
3,401.70
3,457.15
3,620.17
4,340.05
4,368.36
4,418.55
3,778.70
3,119.37
Net Block
533.67
2,004.68
2,178.76
2,402.03
2,431.74
1,925.78
2,126.44
1,492.93
1,582.10
1,408.33
Gross Block
1,744.99
4,595.17
4,441.49
3,928.25
3,926.90
3,488.16
3,710.98
2,813.90
2,823.67
2,447.51
Accumulated Depreciation
1,211.32
2,590.49
2,262.73
1,526.23
1,495.16
1,562.38
1,584.55
1,320.97
1,241.57
1,039.18
Non Current Assets
657.37
2,205.30
2,468.90
2,668.73
2,713.31
2,292.79
2,444.26
2,406.83
1,721.30
1,502.23
Capital Work in Progress
0.32
78.91
170.06
149.48
160.71
218.41
262.32
845.87
55.08
35.59
Non Current Investment
0.67
1.12
1.17
1.17
1.38
0.34
0.15
0.09
0.09
0.23
Long Term Loans & Adv.
118.85
115.83
112.57
111.43
111.08
148.26
55.35
67.94
84.03
58.08
Other Non Current Assets
3.87
4.75
6.33
4.62
8.40
0.00
0.00
0.00
0.00
0.00
Current Assets
365.19
882.17
932.79
788.41
906.86
2,047.26
1,924.10
2,011.71
2,041.33
1,592.86
Current Investments
0.21
0.00
0.67
0.17
0.02
0.00
0.00
0.00
0.00
0.00
Inventories
76.97
369.31
372.87
330.84
397.84
411.81
471.66
452.30
519.28
434.15
Sundry Debtors
107.84
309.38
290.22
208.30
249.27
921.35
879.07
1,030.04
1,152.08
822.75
Cash & Bank
64.13
91.29
99.53
124.00
110.43
156.27
106.02
94.40
172.55
177.78
Other Current Assets
116.04
91.68
143.95
101.08
149.29
557.82
467.34
434.98
197.41
158.18
Short Term Loans & Adv.
23.16
20.51
25.55
24.03
32.70
492.38
400.74
385.78
169.59
129.22
Net Current Assets
53.96
-1,186.96
-1,045.34
43.19
148.72
1,081.08
1,058.24
1,022.31
1,334.93
953.65
Total Assets
1,022.56
3,087.47
3,401.69
3,457.14
3,620.17
4,340.05
4,368.36
4,418.54
3,778.70
3,119.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
258.10
205.62
98.47
300.32
176.92
-315.14
314.10
227.37
92.44
787.97
PBT
-270.64
-432.51
-473.74
-126.31
-194.47
-216.05
-113.34
39.59
136.56
147.51
Adjustment
699.08
650.38
632.55
340.24
439.11
187.43
559.11
351.71
486.30
1,061.18
Changes in Working Capital
-50.29
33.81
-38.45
115.16
-69.73
-116.88
-36.52
4.34
-371.57
-318.19
Cash after chg. in Working capital
378.15
251.68
120.36
329.08
174.90
-145.50
409.25
395.63
251.30
890.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
-169.75
0.00
0.00
0.00
0.00
Tax Paid
-120.05
-46.06
-21.89
-28.76
2.02
0.11
20.94
-23.99
5.03
-2.64
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
1,307.43
-103.83
-202.52
-128.68
-358.06
246.59
-350.56
-966.16
-382.52
-1,460.09
Net Fixed Assets
-0.26
1.56
0.37
-18.84
152.30
-16.96
-82.38
-855.30
-133.01
-95.91
Net Investments
340.19
0.66
38.85
-0.15
129.70
0.70
11.24
-15.02
-22.25
-177.59
Others
967.50
-106.05
-241.74
-109.69
-640.06
262.85
-279.42
-95.84
-227.26
-1,186.59
Cash from Financing Activity
-1,600.14
-102.64
91.09
-155.20
148.79
118.80
48.09
660.64
284.84
698.32
Net Cash Inflow / Outflow
-34.61
-0.86
-12.96
16.44
-32.35
50.25
11.63
-78.15
-5.23
26.20
Opening Cash & Equivalents
75.88
76.73
89.69
73.25
105.60
106.02
94.40
172.55
177.78
151.58
Closing Cash & Equivalent
41.27
75.88
76.73
89.69
73.25
156.27
106.02
94.40
172.55
177.78

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
45.99
-29.66
169.83
260.59
302.72
465.54
562.25
562.95
547.63
442.01
ROA
-4.82%
-13.97%
-5.81%
-2.26%
-2.07%
-4.13%
-2.83%
1.40%
4.06%
6.15%
ROE
-515.03%
-274.69%
-39.29%
-12.03%
-9.09%
-14.86%
-9.38%
4.38%
12.02%
15.85%
ROCE
4.01%
-6.38%
1.64%
4.40%
-1.40%
1.16%
3.36%
7.96%
14.35%
16.24%
Fixed Asset Turnover
0.58
0.66
0.67
0.68
0.71
0.75
0.94
1.26
1.38
1.33
Receivable days
41.68
36.51
32.61
31.16
80.67
122.04
113.79
112.28
98.96
93.84
Inventory Days
44.58
45.19
46.03
49.63
55.79
59.89
55.07
49.99
47.78
48.26
Payable days
43.86
44.49
46.45
47.10
44.14
37.30
38.93
42.23
38.98
38.77
Cash Conversion Cycle
42.39
37.22
32.18
33.69
92.33
144.63
129.93
120.04
107.76
103.33
Total Debt/Equity
6.53
-32.50
5.22
3.28
2.98
2.11
1.62
1.59
1.06
1.14
Interest Cover
0.35
-0.53
0.17
0.68
-0.29
0.17
0.53
1.45
2.15
3.01

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.