Nifty
:
13967.50
Sensex
:
47409.93
-271.40 (-1.91%)
-937.66 (-1.94%)
Nifty
Sensex
:
:
13967.50
47409.93
-271.40 (-1.91%)
-937.66 (-1.94%)

Plastic Products

Rating :
75/99  (View)

BSE: 536974 | NSE: Not Listed

NSE BSE
39.65
0.30 (0.76%)
27-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  38.55
  •  39.75
  •  38.55
  •  39.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30310
  •  12.02
  •  45.40
  •  20.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 196.73
  • 15.90
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 267.76
  • 0.10%
  • 3.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.93%
  • 1.18%
  • 23.01%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.78
  • 6.64
  • 14.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.73
  • 12.70
  • 13.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.51
  • 27.36
  • 31.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.52
  • 23.80
  • 17.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.05
  • 3.61
  • 3.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.98
  • 8.28
  • 9.14

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
36.74
40.81
-9.97%
37.29
37.25
0.11%
49.39
54.43
-9.26%
58.77
42.02
39.86%
Expenses
31.21
34.33
-9.09%
30.22
31.79
-4.94%
42.19
47.72
-11.59%
49.69
36.36
36.66%
EBITDA
5.53
6.49
-14.79%
7.07
5.46
29.49%
7.20
6.70
7.46%
9.08
5.66
60.42%
EBIDTM
15.04%
15.89%
18.96%
14.67%
14.58%
12.31%
15.45%
13.48%
Other Income
0.14
1.25
-88.80%
0.24
0.66
-63.64%
0.74
0.73
1.37%
0.66
0.19
247.37%
Interest
2.39
2.37
0.84%
2.30
2.37
-2.95%
2.88
2.43
18.52%
2.48
2.08
19.23%
Depreciation
1.03
1.05
-1.90%
0.95
1.03
-7.77%
1.07
0.50
114.00%
1.06
0.45
135.56%
PBT
2.25
4.32
-47.92%
4.06
2.72
49.26%
3.99
4.50
-11.33%
6.20
3.33
86.19%
Tax
0.56
1.35
-58.52%
1.07
0.78
37.18%
1.03
1.36
-24.26%
1.47
0.69
113.04%
PAT
1.69
2.97
-43.10%
2.99
1.94
54.12%
2.95
3.13
-5.75%
4.73
2.65
78.49%
PATM
4.61%
7.27%
8.02%
5.21%
5.98%
5.76%
8.05%
6.30%
EPS
0.34
0.59
-42.37%
0.59
0.38
55.26%
0.59
0.62
-4.84%
0.94
0.53
77.36%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
182.19
186.23
149.22
124.58
114.78
135.01
99.18
Net Sales Growth
4.40%
24.80%
19.78%
8.54%
-14.98%
36.13%
 
Cost Of Goods Sold
110.04
113.21
94.20
79.72
72.12
89.65
67.82
Gross Profit
72.15
73.02
55.02
44.86
42.66
45.35
31.35
GP Margin
39.60%
39.21%
36.87%
36.01%
37.17%
33.59%
31.61%
Total Expenditure
153.31
157.99
131.35
109.87
99.22
119.48
85.99
Power & Fuel Cost
-
3.15
2.30
2.03
1.91
2.57
1.94
% Of Sales
-
1.69%
1.54%
1.63%
1.66%
1.90%
1.96%
Employee Cost
-
10.90
9.18
8.27
6.80
6.29
4.85
% Of Sales
-
5.85%
6.15%
6.64%
5.92%
4.66%
4.89%
Manufacturing Exp.
-
0.75
1.79
0.67
2.82
7.91
1.12
% Of Sales
-
0.40%
1.20%
0.54%
2.46%
5.86%
1.13%
General & Admin Exp.
-
5.51
4.70
9.02
4.03
4.38
2.97
% Of Sales
-
2.96%
3.15%
7.24%
3.51%
3.24%
2.99%
Selling & Distn. Exp.
-
24.47
19.18
10.16
11.43
8.68
7.28
% Of Sales
-
13.14%
12.85%
8.16%
9.96%
6.43%
7.34%
Miscellaneous Exp.
-
0.00
0.00
0.00
0.10
0.00
0.00
% Of Sales
-
0%
0%
0%
0.09%
0%
0%
EBITDA
28.88
28.24
17.87
14.71
15.56
15.53
13.19
EBITDA Margin
15.85%
15.16%
11.98%
11.81%
13.56%
11.50%
13.30%
Other Income
1.78
3.31
1.14
1.59
0.41
0.56
0.42
Interest
10.05
10.10
7.35
5.92
6.36
7.40
6.74
Depreciation
4.11
4.22
1.80
1.98
2.13
3.05
3.47
PBT
16.50
17.23
9.86
8.39
7.49
5.63
3.40
Tax
4.13
4.63
2.66
2.89
2.62
1.87
1.30
Tax Rate
25.03%
26.87%
26.98%
34.45%
34.98%
33.21%
35.71%
PAT
12.36
12.60
7.20
5.50
4.88
3.76
2.34
PAT before Minority Interest
12.36
12.60
7.20
5.50
4.88
3.76
2.34
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.78%
6.77%
4.83%
4.41%
4.25%
2.78%
2.36%
PAT Growth
15.62%
75.00%
30.91%
12.70%
29.79%
60.68%
 
Unadjusted EPS
2.45
2.50
1.43
1.09
0.97
0.75
0.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
53.00
40.59
33.57
29.04
24.43
21.24
Share Capital
10.08
10.08
10.08
10.08
10.08
8.96
Total Reserves
42.93
30.51
23.49
18.96
14.36
12.28
Non-Current Liabilities
10.63
7.13
3.10
3.74
6.41
8.95
Secured Loans
5.38
6.81
2.51
2.69
4.33
6.18
Unsecured Loans
3.42
0.22
0.34
0.68
1.76
2.12
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
147.33
130.28
72.50
68.45
65.57
48.88
Trade Payables
66.66
45.33
28.02
36.91
39.45
30.58
Other Current Liabilities
12.81
32.43
10.32
10.36
7.25
5.41
Short Term Borrowings
62.38
48.97
30.60
18.08
16.41
11.46
Short Term Provisions
5.48
3.55
3.56
3.11
2.46
1.42
Total Liabilities
210.96
178.00
109.17
101.23
96.41
79.07
Net Block
18.60
10.77
10.68
10.87
11.95
13.93
Gross Block
38.45
26.44
24.55
22.83
21.93
21.31
Accumulated Depreciation
19.85
15.67
13.87
11.96
9.98
7.38
Non Current Assets
28.47
27.82
19.99
19.27
15.59
16.43
Capital Work in Progress
0.00
7.19
0.01
0.00
0.13
0.19
Non Current Investment
4.84
4.83
4.69
4.95
1.88
1.85
Long Term Loans & Adv.
5.03
5.03
4.62
3.45
1.63
0.46
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
182.50
150.16
89.14
81.83
80.69
62.44
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
32.62
29.02
20.95
21.91
21.06
16.34
Sundry Debtors
94.76
90.27
51.83
51.11
51.56
38.97
Cash & Bank
3.25
1.71
1.24
3.87
5.22
4.11
Other Current Assets
51.87
17.66
8.74
0.91
2.85
3.01
Short Term Loans & Adv.
13.80
11.49
6.38
4.04
2.39
2.46
Net Current Assets
35.17
19.88
16.64
13.37
15.12
13.56
Total Assets
210.97
178.00
109.17
101.24
96.41
79.07

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-3.41
-6.29
-8.45
9.75
6.71
11.92
PBT
17.23
9.86
8.39
7.59
5.63
3.64
Adjustment
11.30
8.19
5.65
8.01
9.93
9.55
Changes in Working Capital
-27.93
-20.86
-19.87
-2.81
-7.82
-0.30
Cash after chg. in Working capital
0.60
-2.81
-5.83
12.79
7.74
12.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.01
-3.49
-2.62
-3.04
-1.04
-0.97
Other Direct Exp. Paid
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
Cash From Investing Activity
1.20
-8.18
-0.01
-3.45
-0.45
-3.47
Net Fixed Assets
-4.82
-9.07
-1.73
-0.77
-0.56
Net Investments
0.11
-0.09
-0.25
-3.02
-0.20
Others
5.91
0.98
1.97
0.34
0.31
Cash from Financing Activity
3.75
14.95
5.83
-7.65
-5.15
-8.98
Net Cash Inflow / Outflow
1.53
0.48
-2.63
-1.35
1.10
-0.53
Opening Cash & Equivalents
1.71
1.24
3.87
5.22
4.11
4.65
Closing Cash & Equivalent
3.25
1.71
1.24
3.87
5.22
4.11

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
10.52
8.05
6.66
5.74
4.82
4.18
ROA
6.48%
5.01%
5.23%
4.93%
4.29%
2.96%
ROE
26.93%
19.43%
17.62%
18.33%
16.60%
11.12%
ROCE
23.72%
20.13%
23.81%
27.16%
28.09%
23.98%
Fixed Asset Turnover
5.92
5.86
5.35
5.22
6.43
4.67
Receivable days
175.83
173.61
148.25
160.29
118.90
142.97
Inventory Days
58.58
61.05
61.74
67.09
49.11
59.94
Payable days
128.60
96.33
116.61
139.57
105.77
118.70
Cash Conversion Cycle
105.81
138.33
93.38
87.81
62.24
84.22
Total Debt/Equity
1.40
1.54
1.02
0.82
1.04
1.06
Interest Cover
2.71
2.34
2.42
2.18
1.76
1.54

Annual Reports:

News Update


  • Captain Polyplast adds new manufacturing lines at Kurnool
    16th Jan 2021, 09:08 AM

    This capacity addition puts the company on a strong foundation to tap the large market for pipes and micro irrigation in South India

    Read More

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.