Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Plastic Products

Rating :
39/99  (View)

BSE: 538715 | NSE: Not Listed

34.75
-0.05 (-0.14%)
22-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  36.75
  •  36.75
  •  33.15
  •  34.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1109
  •  0.39
  •  56.25
  •  24.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 36.96
  • 15.98
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 78.12
  • N/A
  • 0.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.22%
  • 0.78%
  • 23.75%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.37
  • 10.10
  • -5.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.49
  • 7.03
  • -4.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.99
  • 4.03
  • -13.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.41
  • 12.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.57
  • 1.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.98
  • 7.07

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
28.90
29.03
-0.45%
11.88
28.23
-57.92%
26.02
29.61
-12.12%
28.68
28.63
0.17%
Expenses
25.49
25.46
0.12%
11.21
25.10
-55.34%
22.64
25.99
-12.89%
24.11
24.64
-2.15%
EBITDA
3.42
3.57
-4.20%
0.67
3.14
-78.66%
3.38
3.61
-6.37%
4.57
4.00
14.25%
EBIDTM
11.82%
12.31%
5.66%
11.11%
13.00%
12.21%
15.92%
13.95%
Other Income
0.23
0.07
228.57%
0.07
0.09
-22.22%
0.26
0.12
116.67%
0.07
0.04
75.00%
Interest
1.18
1.20
-1.67%
1.15
1.22
-5.74%
1.28
1.40
-8.57%
1.28
1.33
-3.76%
Depreciation
0.87
0.97
-10.31%
0.78
0.86
-9.30%
0.77
0.86
-10.47%
0.93
0.94
-1.06%
PBT
1.60
1.48
8.11%
-1.19
1.15
-
1.16
1.47
-21.09%
2.43
1.76
38.07%
Tax
0.41
0.25
64.00%
0.09
0.37
-75.68%
0.58
0.49
18.37%
0.60
0.45
33.33%
PAT
1.19
1.23
-3.25%
-1.28
0.78
-
0.59
0.99
-40.40%
1.82
1.32
37.88%
PATM
4.11%
4.23%
-10.77%
2.74%
2.25%
3.33%
6.36%
4.60%
EPS
1.10
1.14
-3.51%
-1.18
0.72
-
0.54
0.91
-40.66%
1.68
1.21
38.84%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
95.48
111.96
120.77
132.16
97.95
69.20
71.79
67.64
62.01
Net Sales Growth
-17.33%
-7.29%
-8.62%
34.93%
41.55%
-3.61%
6.14%
9.08%
 
Cost Of Goods Sold
51.49
61.90
67.30
73.38
54.78
37.39
40.07
41.63
38.29
Gross Profit
43.99
50.06
53.47
58.78
43.16
31.80
31.72
26.00
23.72
GP Margin
46.07%
44.71%
44.27%
44.48%
44.06%
45.95%
44.18%
38.44%
38.25%
Total Expenditure
83.45
97.30
104.86
113.95
83.39
58.76
61.67
59.76
55.64
Power & Fuel Cost
-
4.32
4.35
4.25
3.50
1.95
2.01
2.01
0.00
% Of Sales
-
3.86%
3.60%
3.22%
3.57%
2.82%
2.80%
2.97%
0%
Employee Cost
-
17.20
19.00
19.44
12.58
9.91
9.35
8.07
7.61
% Of Sales
-
15.36%
15.73%
14.71%
12.84%
14.32%
13.02%
11.93%
12.27%
Manufacturing Exp.
-
6.19
6.45
8.58
6.94
4.91
5.58
4.49
0.00
% Of Sales
-
5.53%
5.34%
6.49%
7.09%
7.10%
7.77%
6.64%
0%
General & Admin Exp.
-
5.80
5.70
5.51
3.64
3.06
3.40
2.60
9.73
% Of Sales
-
5.18%
4.72%
4.17%
3.72%
4.42%
4.74%
3.84%
15.69%
Selling & Distn. Exp.
-
1.86
2.05
2.77
1.92
1.52
1.25
0.95
0.00
% Of Sales
-
1.66%
1.70%
2.10%
1.96%
2.20%
1.74%
1.40%
0%
Miscellaneous Exp.
-
0.03
0.00
0.02
0.01
0.01
0.02
0.01
0.00
% Of Sales
-
0.03%
0%
0.02%
0.01%
0.01%
0.03%
0.01%
0%
EBITDA
12.04
14.66
15.91
18.21
14.56
10.44
10.12
7.88
6.37
EBITDA Margin
12.61%
13.09%
13.17%
13.78%
14.86%
15.09%
14.10%
11.65%
10.27%
Other Income
0.63
0.49
0.43
0.28
0.33
0.55
0.37
0.13
0.13
Interest
4.89
4.98
4.96
4.83
4.17
3.11
2.97
2.50
2.40
Depreciation
3.35
3.52
3.54
3.80
3.20
2.38
2.33
1.18
1.20
PBT
4.00
6.64
7.84
9.86
7.52
5.50
5.19
4.32
2.90
Tax
1.68
1.81
2.28
3.00
2.56
1.89
1.79
1.47
0.95
Tax Rate
42.00%
29.10%
29.08%
30.43%
34.04%
34.36%
34.49%
34.03%
32.76%
PAT
2.32
4.41
5.56
6.85
4.94
3.62
3.39
2.85
1.95
PAT before Minority Interest
2.32
4.41
5.56
6.86
4.95
3.62
3.40
2.85
1.95
Minority Interest
0.00
0.00
0.00
-0.01
-0.01
0.00
-0.01
0.00
0.00
PAT Margin
2.43%
3.94%
4.60%
5.18%
5.04%
5.23%
4.72%
4.21%
3.14%
PAT Growth
-46.30%
-20.68%
-18.83%
38.66%
36.46%
6.78%
18.95%
46.15%
 
Unadjusted EPS
2.15
4.08
5.15
6.34
4.57
3.35
3.14
2.64
1.81

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
50.41
46.17
40.51
30.38
23.52
19.91
13.62
9.10
Share Capital
10.82
10.82
10.82
10.58
10.25
8.20
3.00
1.70
Total Reserves
39.59
35.35
29.69
19.80
13.27
11.71
10.62
7.40
Non-Current Liabilities
18.42
22.27
19.50
21.18
17.71
10.99
11.18
7.45
Secured Loans
10.51
10.14
8.69
9.29
11.54
5.26
5.05
2.34
Unsecured Loans
4.96
9.43
8.26
9.73
4.86
4.56
5.28
4.09
Long Term Provisions
1.92
1.50
1.45
1.06
0.90
0.71
0.00
0.55
Current Liabilities
47.08
47.98
48.41
41.05
30.73
33.49
28.88
22.29
Trade Payables
8.77
10.87
9.69
8.43
2.97
5.58
3.59
3.87
Other Current Liabilities
8.85
7.83
8.81
10.17
11.20
11.36
9.79
7.36
Short Term Borrowings
25.12
24.50
24.55
18.35
13.39
13.41
13.17
9.90
Short Term Provisions
4.34
4.78
5.35
4.11
3.17
3.14
2.33
1.15
Total Liabilities
115.95
116.45
108.45
92.63
71.97
64.40
53.69
38.84
Net Block
39.98
41.39
41.63
38.54
31.43
23.29
21.10
12.12
Gross Block
53.93
51.98
48.91
41.73
47.04
33.59
29.17
12.12
Accumulated Depreciation
13.95
10.59
7.28
3.18
15.61
10.29
8.07
0.00
Non Current Assets
45.17
44.37
44.20
40.53
33.57
25.85
23.66
14.76
Capital Work in Progress
2.92
0.13
0.00
0.07
0.01
0.00
0.00
0.00
Non Current Investment
1.71
2.30
0.80
0.23
1.50
1.92
1.92
1.80
Long Term Loans & Adv.
0.56
0.55
1.76
1.70
0.64
0.64
0.65
0.59
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
70.77
72.09
64.26
52.10
38.41
38.55
30.02
24.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
30.37
33.14
31.14
22.24
13.76
14.85
10.88
10.68
Sundry Debtors
28.28
26.47
25.12
23.43
19.59
18.04
13.95
10.30
Cash & Bank
2.76
3.09
1.94
2.47
1.80
2.24
1.64
1.49
Other Current Assets
9.36
0.92
0.47
0.32
3.25
3.42
3.55
1.62
Short Term Loans & Adv.
8.45
8.48
5.59
3.65
3.17
3.32
3.48
1.48
Net Current Assets
23.69
24.11
15.85
11.05
7.67
5.06
1.14
0.00
Total Assets
115.94
116.46
108.46
92.63
71.98
64.40
53.68
38.84

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
12.38
8.24
10.34
7.41
4.97
4.95
2.27
4.86
PBT
6.64
7.84
9.86
7.52
5.50
5.19
4.32
2.90
Adjustment
8.27
8.35
8.50
7.22
5.09
5.13
3.56
3.47
Changes in Working Capital
-1.08
-6.04
-6.40
-6.39
-4.79
-4.49
-4.74
-0.96
Cash after chg. in Working capital
13.83
10.15
11.97
8.34
5.80
5.83
3.14
5.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.45
-1.92
-1.63
-0.94
-0.83
-0.88
-0.87
-0.55
Other Direct Exp. Paid
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
Cash From Investing Activity
-4.50
-4.78
-4.55
-6.95
-9.70
-4.36
-9.70
-3.06
Net Fixed Assets
-3.69
-2.71
-2.16
6.50
-10.34
-12.62
-8.49
Net Investments
0.59
-1.50
-3.67
-0.38
0.42
0.00
-0.12
Others
-1.40
-0.57
1.28
-13.07
0.22
8.26
-1.09
Cash from Financing Activity
-8.21
-2.30
-6.44
0.15
4.29
0.01
7.58
-1.73
Net Cash Inflow / Outflow
-0.33
1.15
-0.66
0.60
-0.44
0.60
0.15
0.07
Opening Cash & Equivalents
3.09
1.94
2.60
1.80
2.24
1.64
1.49
1.42
Closing Cash & Equivalent
2.76
3.09
1.94
2.47
1.80
2.24
1.64
1.49

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
46.57
42.66
37.43
28.71
22.86
19.34
22.08
0.00
ROA
3.80%
4.95%
6.82%
6.02%
5.30%
5.76%
6.24%
5.02%
ROE
9.14%
12.84%
19.36%
18.41%
16.71%
20.41%
25.54%
21.44%
ROCE
11.94%
14.35%
18.76%
18.17%
16.69%
18.94%
20.38%
19.73%
Fixed Asset Turnover
2.11
2.39
2.97
2.36
1.86
2.47
4.09
5.12
Receivable days
89.24
77.96
65.89
74.98
91.84
75.29
65.22
60.61
Inventory Days
103.51
97.13
72.45
62.74
69.79
60.53
58.19
62.89
Payable days
37.02
34.84
29.19
25.32
27.17
27.32
27.04
30.32
Cash Conversion Cycle
155.73
140.24
109.14
112.40
134.47
108.49
96.37
93.18
Total Debt/Equity
0.87
1.02
1.10
1.36
1.44
1.32
2.01
0.00
Interest Cover
2.25
2.58
3.04
2.80
2.77
2.75
2.63
2.21

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.