Nifty
Sensex
:
:
11767.75
40145.50
-162.60 (-1.36%)
-540.00 (-1.33%)

Plastic Products - Consumer

Rating :
58/99  (View)

BSE: 523385 | NSE: NILKAMAL

1310.25
-1.95 (-0.15%)
26-Oct-2020 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1319.00
  •  1319.00
  •  1292.55
  •  1312.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4795
  •  62.83
  •  1543.70
  •  912.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,953.96
  • 23.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,996.29
  • 1.15%
  • 1.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.33%
  • 1.62%
  • 13.51%
  • FII
  • DII
  • Others
  • 1.96%
  • 16.66%
  • 1.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.53
  • 3.22
  • 2.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.61
  • 4.07
  • 3.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.75
  • 4.96
  • 5.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.82
  • 18.68
  • 16.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.14
  • 2.84
  • 2.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.79
  • 9.39
  • 8.82

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
251
536
-53%
561
570
-1%
583
579
1%
576
628
-8%
Expenses
261
466
-44%
491
514
-5%
515
528
-2%
504
578
-13%
EBITDA
-10
71
-
71
56
26%
68
51
35%
72
50
43%
EBIDTM
-4%
13%
14%
10%
12%
9%
12%
8%
Other Income
2
2
9%
3
8
-65%
2
2
26%
7
2
390%
Interest
6
6
5%
8
4
99%
6
4
51%
6
5
35%
Depreciation
23
21
11%
27
14
97%
24
13
85%
23
13
80%
PBT
-38
45
-
39
46
-16%
41
36
14%
50
34
46%
Tax
-9
16
-
8
17
-52%
12
8
42%
3
12
-73%
PAT
-28
29
-
31
29
5%
29
28
6%
47
22
113%
PATM
-11%
5%
7%
5%
5%
5%
8%
4%
EPS
-19.07
19.63
-
20.65
19.68
5%
19.55
18.48
6%
31.54
14.79
113%

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
1,972
2,257
2,362
2,124
2,024
1,926
1,895
1,742
1,702
1,517
1,318
Net Sales Growth
-15%
-4%
11%
5%
5%
2%
9%
2%
12%
15%
 
Cost Of Goods Sold
5,432
1,247
1,392
1,194
1,164
1,111
1,195
1,099
1,071
924
813
Gross Profit
-3,460
1,010
970
930
860
816
699
643
632
592
505
GP Margin
-175%
45%
41%
44%
42%
42%
37%
37%
37%
39%
38%
Total Expenditure
1,772
1,973
2,146
1,882
1,790
1,694
1,738
1,585
1,566
1,356
1,182
Power & Fuel Cost
-
48
49
45
45
47
43
42
49
44
41
% Of Sales
-
2%
2%
2%
2%
2%
2%
2%
3%
3%
3%
Employee Cost
-
191
187
173
155
143
123
115
110
97
82
% Of Sales
-
8%
8%
8%
8%
7%
7%
7%
6%
6%
6%
Manufacturing Exp.
-
189
186
163
143
135
118
103
108
84
74
% Of Sales
-
8%
8%
8%
7%
7%
6%
6%
6%
6%
6%
General & Admin Exp.
-
85
122
118
115
115
126
109
108
89
73
% Of Sales
-
4%
5%
6%
6%
6%
7%
6%
6%
6%
6%
Selling & Distn. Exp.
-
200
201
185
161
134
127
114
117
114
97
% Of Sales
-
9%
9%
9%
8%
7%
7%
7%
7%
8%
7%
Miscellaneous Exp.
-
14
10
5
6
8
6
2
4
3
97
% Of Sales
-
1%
0%
0%
0%
0%
0%
0%
0%
0%
0%
EBITDA
200
284
216
242
234
233
156
157
136
161
136
EBITDA Margin
10%
13%
9%
11%
12%
12%
8%
9%
8%
11%
10%
Other Income
15
14
13
4
3
3
5
4
4
2
4
Interest
26
29
18
16
14
21
33
43
45
41
31
Depreciation
96
94
52
50
51
55
57
52
48
43
35
PBT
92
175
159
180
173
160
71
66
48
78
74
Tax
14
39
48
63
54
52
20
18
10
16
20
Tax Rate
15%
22%
30%
35%
31%
32%
28%
28%
20%
21%
27%
PAT
78
136
110
117
117
107
50
47
37
61
54
PAT before Minority Interest
78
136
111
117
119
109
51
48
38
62
54
Minority Interest
0
0
0
0
-2
-2
-1
-1
-1
-1
-1
PAT Margin
4%
6%
5%
6%
6%
6%
3%
3%
2%
4%
4%
PAT Growth
-27%
23%
-6%
0%
10%
111%
7%
27%
-39%
14%
 
EPS
52.68
91.15
74.01
78.36
78.75
71.56
33.88
31.57
24.93
41.01
35.95

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
1,032
941
849
742
628
525
487
445
414
359
Share Capital
15
15
15
15
15
15
15
15
15
15
Total Reserves
1,017
926
834
727
613
510
472
430
399
345
Non-Current Liabilities
252
129
74
63
66
106
159
176
163
91
Secured Loans
48
44
0
0
9
44
93
113
111
70
Unsecured Loans
0
0
0
0
0
0
0
0
0
1
Long Term Provisions
7
7
7
7
7
8
8
8
5
4
Current Liabilities
266
216
319
281
297
332
390
447
402
371
Trade Payables
153
134
171
111
112
96
102
101
91
72
Other Current Liabilities
102
64
40
61
85
84
88
72
70
87
Short Term Borrowings
0
7
93
83
74
127
178
254
221
195
Short Term Provisions
11
11
14
25
26
24
22
20
20
17
Total Liabilities
1,551
1,294
1,248
1,093
998
969
1,041
1,073
983
825
Net Block
592
399
344
271
273
306
357
365
349
277
Gross Block
878
595
491
370
327
775
773
735
674
562
Accumulated Depreciation
285
196
147
99
54
469
416
370
325
285
Non Current Assets
691
514
445
391
362
361
418
422
409
360
Capital Work in Progress
27
14
9
32
5
1
2
4
9
40
Non Current Investment
18
50
45
38
34
0
0
0
0
0
Long Term Loans & Adv.
50
47
42
43
40
49
58
52
51
44
Other Non Current Assets
4
5
5
7
11
5
0
1
0
0
Current Assets
860
779
803
702
635
608
623
651
574
464
Current Investments
17
1
2
3
9
5
2
0
0
2
Inventories
406
393
379
336
305
292
316
326
289
237
Sundry Debtors
325
309
340
301
269
247
236
247
212
156
Cash & Bank
24
17
20
14
16
21
26
27
23
29
Other Current Assets
88
18
16
11
37
42
45
50
50
41
Short Term Loans & Adv.
66
42
46
37
28
35
36
43
46
40
Net Current Assets
594
563
484
421
338
276
234
204
172
94
Total Assets
1,551
1,294
1,248
1,093
998
969
1,041
1,073
983
825

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
252
175
121
112
183
167
173
74
65
49
PBT
175
159
180
173
160
71
66
48
78
74
Adjustment
108
66
64
63
78
95
95
93
85
64
Changes in Working Capital
19
-4
-67
-66
-4
25
26
-53
-85
-68
Cash after chg. in Working capital
302
221
177
169
234
191
188
87
79
70
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-50
-46
-56
-58
-51
-24
-14
-13
-14
-21
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-152
-106
-96
-70
-41
-16
-39
-57
-85
-72
Net Fixed Assets
-259
-109
-93
-67
400
2
-34
-51
-72
-104
Net Investments
-66
0
0
0
0
0
0
0
0
-1
Others
173
3
-3
-3
-441
-18
-4
-6
-13
33
Cash from Financing Activity
-100
-73
-20
-38
-142
-151
-131
-19
14
29
Net Cash Inflow / Outflow
0
-4
5
3
-1
1
3
-2
-5
6
Opening Cash & Equivalents
13
17
13
13
14
16
11
14
18
12
Closing Cash & Equivalent
18
13
17
13
13
17
16
11
14
18

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.)
692
631
569
497
421
352
326
298
278
241
ROA
10%
9%
10%
11%
11%
5%
4%
4%
7%
7%
ROE
14%
12%
15%
17%
19%
10%
10%
9%
16%
18%
ROCE
19%
18%
22%
24%
25%
13%
13%
11%
16%
17%
Fixed Asset Turnover
3.07
4.35
5.02
6.21
3.74
2.61
2.44
2.75
2.78
2.86
Receivable days
51
50
54
48
46
44
48
43
39
36
Inventory Days
65
60
60
54
53
55
64
58
56
49
Payable days
26
26
28
23
23
22
25
23
22
19
Cash Conversion Cycle
89
83
86
79
75
77
87
78
73
67
Total Debt/Equity
0.06
0.06
0.11
0.11
0.17
0.40
0.67
0.92
0.89
0.85
Interest Cover
7
10
13
13
9
3
3
2
3
3

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.