Nifty
Sensex
:
:
11709.80
39931.66
-179.60 (-1.51%)
-590.44 (-1.46%)

Plastic Products - Packaging

Rating :
67/99  (View)

BSE: 524051 | NSE: POLYPLEX

801.20
-18.05 (-2.20%)
28-Oct-2020 | 1:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  820.00
  •  833.30
  •  800.05
  •  819.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  48804
  •  391.02
  •  878.85
  •  288.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,569.79
  • 6.77
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,366.64
  • 2.08%
  • 0.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.97%
  • 3.55%
  • 25.87%
  • FII
  • DII
  • Others
  • 7.08%
  • 4.59%
  • 7.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.28
  • 6.98
  • 7.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.31
  • 17.19
  • 9.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.36
  • 57.57
  • 20.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.51
  • 6.36
  • 6.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.44
  • 0.54
  • 0.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.84
  • 2.50
  • 2.14

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
1,160
1,117
4%
1,190
1,162
2%
1,092
1,170
-7%
1,088
1,173
-7%
Expenses
848
894
-5%
1,100
979
12%
879
990
-11%
891
965
-8%
EBITDA
312
223
40%
90
183
-51%
213
179
19%
198
208
-5%
EBIDTM
27%
20%
14%
16%
20%
15%
18%
18%
Other Income
106
27
293%
15
62
-75%
3
35
-92%
74
21
243%
Interest
5
5
3%
5
7
-34%
4
7
-40%
4
8
-45%
Depreciation
69
53
28%
83
55
51%
61
53
14%
56
51
10%
PBT
344
191
80%
87
182
-52%
151
154
-2%
211
171
23%
Tax
14
37
-62%
65
5
1145%
27
22
23%
17
12
43%
PAT
330
154
114%
21
177
-88%
124
132
-6%
194
159
22%
PATM
28%
14%
7%
15%
11%
11%
18%
14%
EPS
105.13
49.11
114%
6.84
56.45
-88%
39.46
41.95
-6%
61.85
50.74
22%

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
4,530
4,487
4,570
3,572
3,201
3,202
3,204
3,172
2,535
2,426
2,441
Net Sales Growth
-2%
-2%
28%
12%
0%
0%
1%
25%
4%
-1%
 
Cost Of Goods Sold
6,387
2,348
2,647
2,015
1,811
1,776
1,939
2,098
1,582
1,412
975
Gross Profit
-1,857
2,139
1,923
1,557
1,390
1,426
1,265
1,074
952
1,014
1,466
GP Margin
-41%
48%
42%
44%
43%
45%
39%
34%
38%
42%
60%
Total Expenditure
3,717
3,706
3,839
3,078
2,758
2,849
2,920
3,080
2,347
2,017
1,551
Power & Fuel Cost
-
265
245
206
192
200
217
198
168
144
148
% Of Sales
-
6%
5%
6%
6%
6%
7%
6%
7%
6%
6%
Employee Cost
-
387
345
303
294
295
267
246
180
131
121
% Of Sales
-
9%
8%
8%
9%
9%
8%
8%
7%
5%
5%
Manufacturing Exp.
-
308
280
243
232
237
197
195
164
128
114
% Of Sales
-
7%
6%
7%
7%
7%
6%
6%
6%
5%
5%
General & Admin Exp.
-
79
66
59
59
112
137
123
110
77
58
% Of Sales
-
2%
1%
2%
2%
3%
4%
4%
4%
3%
2%
Selling & Distn. Exp.
-
205
206
171
144
167
161
150
140
124
121
% Of Sales
-
5%
5%
5%
4%
5%
5%
5%
6%
5%
5%
Miscellaneous Exp.
-
114
50
81
27
60
2
71
3
2
121
% Of Sales
-
3%
1%
2%
1%
2%
0%
2%
0%
0%
1%
EBITDA
812
781
731
494
443
353
284
92
188
409
890
EBITDA Margin
18%
17%
16%
14%
14%
11%
9%
3%
7%
17%
36%
Other Income
198
61
164
44
121
34
118
37
63
55
19
Interest
18
18
29
39
47
48
56
54
32
34
47
Depreciation
268
253
209
185
197
209
216
192
150
131
84
PBT
793
571
657
314
320
130
130
-117
69
299
778
Tax
123
146
73
30
15
48
5
-65
2
-20
79
Tax Rate
16%
23%
11%
9%
4%
75%
6%
55%
4%
-11%
6%
PAT
670
282
330
159
232
29
38
-7
21
94
1,056
PAT before Minority Interest
378
494
584
284
361
16
78
-52
66
208
1,337
Minority Interest
-292
-212
-254
-125
-130
13
-40
45
-45
-114
-281
PAT Margin
15%
6%
7%
4%
7%
1%
1%
0%
1%
4%
43%
PAT Growth
8%
-15%
107%
-31%
698%
-23%
656%
-132%
-77%
-91%
 
EPS
213.29
89.82
105.11
50.78
73.79
9.25
12.09
-2.18
6.76
29.93
336.17

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
3,029
2,771
2,548
2,302
2,321
2,121
2,261
2,005
1,900
1,606
Share Capital
33
33
33
33
33
33
33
33
33
33
Total Reserves
2,997
2,739
2,516
2,270
2,289
2,088
2,228
1,973
1,867
1,574
Non-Current Liabilities
471
205
216
367
694
916
1,386
1,151
488
536
Secured Loans
431
245
255
411
714
973
1,442
1,134
473
492
Unsecured Loans
0
0
0
0
0
0
0
0
0
0
Long Term Provisions
16
12
8
8
6
6
5
4
2
1
Current Liabilities
931
1,028
1,021
775
889
985
986
764
514
511
Trade Payables
240
235
267
256
187
201
206
202
182
205
Other Current Liabilities
274
283
229
238
194
217
393
265
200
152
Short Term Borrowings
257
419
484
252
496
557
379
288
117
128
Short Term Provisions
161
91
41
28
12
9
8
10
15
26
Total Liabilities
5,889
5,240
4,857
4,329
4,540
4,681
5,248
4,585
3,513
3,241
Net Block
2,821
2,239
2,215
2,181
2,406
2,569
2,498
1,518
1,540
1,374
Gross Block
5,275
4,348
4,096
3,755
3,836
3,771
3,529
2,330
2,173
1,795
Accumulated Depreciation
2,454
2,109
1,881
1,574
1,430
1,202
1,031
812
634
421
Non Current Assets
3,166
2,924
2,775
2,913
2,443
2,603
3,246
2,747
1,728
1,569
Capital Work in Progress
30
181
8
10
3
8
653
1,152
90
112
Non Current Investment
164
115
136
102
0
0
60
47
10
0
Long Term Loans & Adv.
88
106
74
16
30
23
32
30
88
82
Other Non Current Assets
63
282
342
604
4
4
4
0
0
1
Current Assets
2,723
2,316
2,082
1,416
2,096
2,076
2,000
1,837
1,785
1,673
Current Investments
72
11
1
1
1
16
7
21
19
28
Inventories
678
664
567
436
410
434
522
432
376
379
Sundry Debtors
679
601
550
468
430
402
409
344
270
332
Cash & Bank
961
784
781
385
1,135
1,074
933
900
1,004
861
Other Current Assets
333
53
105
33
121
149
129
141
117
72
Short Term Loans & Adv.
278
204
79
92
69
116
102
104
100
67
Net Current Assets
1,792
1,288
1,061
641
1,207
1,092
1,014
1,073
1,271
1,161
Total Assets
5,889
5,240
4,857
4,329
4,540
4,681
5,248
4,585
3,513
3,241

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
731
551
307
441
448
376
114
72
463
487
PBT
640
657
314
376
64
83
-117
69
188
1,415
Adjustment
276
115
245
95
362
226
352
103
142
-504
Changes in Working Capital
-98
-143
-224
-10
27
71
-121
-94
33
-364
Cash after chg. in Working capital
819
628
334
461
453
380
114
78
363
548
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-88
-77
-27
-20
-6
-4
-1
-6
-11
-61
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
-405
-296
-126
-144
-20
84
-577
-1,049
-336
611
Net Fixed Assets
-86
-56
-14
42
-20
-8
-64
-25
-115
-12
Net Investments
-64
-8
0
-31
15
-10
-5
19
-15
-4
Others
-255
-232
-112
-155
-16
103
-507
-1,044
-206
627
Cash from Financing Activity
-298
-312
-42
-436
-473
-234
311
862
-103
-185
Net Cash Inflow / Outflow
28
-57
139
-138
-46
226
-153
-115
24
913
Opening Cash & Equivalents
334
359
200
440
1,074
933
900
1,004
861
129
Closing Cash & Equivalent
444
334
359
200
1,135
1,074
933
900
1,004
861

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.)
947
866
797
720
725
663
706
626
594
502
ROA
9%
12%
6%
8%
0%
2%
-1%
2%
6%
51%
ROE
17%
22%
12%
16%
1%
4%
-2%
3%
12%
118%
ROCE
18%
20%
11%
13%
3%
3%
-2%
3%
9%
76%
Fixed Asset Turnover
0.93
1.08
0.91
0.86
0.86
0.89
1.10
1.15
1.24
1.41
Receivable days
52
46
52
50
47
45
43
43
45
38
Inventory Days
55
49
51
47
47
54
54
57
56
44
Payable days
23
23
30
28
24
25
24
29
35
41
Cash Conversion Cycle
84
72
73
70
70
74
73
71
66
41
Total Debt/Equity
0.25
0.28
0.34
0.35
0.56
0.78
0.92
0.79
0.38
0.45
Interest Cover
37
24
9
9
2
2
-1
3
7
31

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.