Rajshree Polypack Live BSE/NSE | Rajshree Polypack Fundamenta data | Rajshree Polypack Balance sheet | Rajshree Polypack Quarterly Results | Rajshree Polypack Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

133.68
14.44
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

115.34
0.84%
1.33

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales - 125.72 125.01 112.33 95.33 95.03 64.84 38.77 29.87 Net Sales Growth - 0.57% 11.29% 17.83% 0.32% 46.56% 67.24% 29.80% Cost Of Goods Sold - 70.51 72.91 64.62 50.17 51.42 38.97 23.11 18.15 Gross Profit - 55.20 52.11 47.71 45.16 43.62 25.87 15.66 11.72 GP Margin - 43.91% 41.68% 42.47% 47.37% 45.90% 39.90% 40.39% 39.24% Total Expenditure - 108.03 106.35 91.79 74.88 75.34 56.25 35.07 27.10 Power & Fuel Cost - 5.40 4.15 4.25 4.16 3.66 3.31 2.31 1.60 % Of Sales - 4.30% 3.32% 3.78% 4.36% 3.85% 5.10% 5.96% 5.36% Employee Cost - 10.47 9.47 7.60 6.29 6.12 4.46 2.66 1.74 % Of Sales - 8.33% 7.58% 6.77% 6.60% 6.44% 6.88% 6.86% 5.83% Manufacturing Exp. - 10.24 8.93 7.11 9.81 7.13 4.43 3.27 2.69 % Of Sales - 8.15% 7.14% 6.33% 10.29% 7.50% 6.83% 8.43% 9.01% General & Admin Exp. - 5.53 4.60 4.15 2.76 3.55 2.07 1.69 1.45 % Of Sales - 4.40% 3.68% 3.69% 2.90% 3.74% 3.19% 4.36% 4.85% Selling & Distn. Exp. - 5.46 5.49 3.96 0.27 3.07 2.25 1.68 1.24 % Of Sales - 4.34% 4.39% 3.53% 0.28% 3.23% 3.47% 4.33% 4.15% Miscellaneous Exp. - 0.41 0.78 0.11 1.42 0.40 0.76 0.34 0.23 % Of Sales - 0.33% 0.62% 0.10% 1.49% 0.42% 1.17% 0.88% 0.77% EBITDA - 17.69 18.66 20.54 20.45 19.69 8.59 3.70 2.77 EBITDA Margin - 14.07% 14.93% 18.29% 21.45% 20.72% 13.25% 9.54% 9.27% Other Income - 2.28 2.50 0.65 1.09 0.48 0.21 0.24 0.65 Interest - 1.40 2.05 2.40 2.92 3.97 3.90 1.37 0.10 Depreciation - 7.06 5.56 5.24 4.86 4.16 3.79 2.82 0.89 PBT - 11.50 13.56 13.55 13.77 12.04 1.10 -0.25 2.44 Tax - 2.24 3.05 3.99 4.91 4.10 0.37 -0.22 0.52 Tax Rate - 19.48% 22.49% 29.45% 35.66% 34.05% 33.64% 88.00% 21.31% PAT - 9.26 10.51 9.56 8.87 7.94 0.72 -0.03 1.92 PAT before Minority Interest - 9.26 10.51 9.56 8.87 7.94 0.72 -0.03 1.92 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 7.37% 8.41% 8.51% 9.30% 8.36% 1.11% -0.08% 6.43% PAT Growth - -11.89% 9.94% 7.78% 11.71% 1002.78% 2500% -101.56% Unadjusted EPS - 8.27 9.38 8.54 7.92 7.09 0.64 -0.03 1.71

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Net Sales

125.72

125.01

112.33

95.33

95.03

64.84

38.77

29.87

Net Sales Growth

0.57%

11.29%

17.83%

0.32%

46.56%

67.24%

29.80%

Cost Of Goods Sold

70.51

72.91

64.62

50.17

51.42

38.97

23.11

18.15

Gross Profit

55.20

52.11

47.71

45.16

43.62

25.87

15.66

11.72

GP Margin

43.91%

41.68%

42.47%

47.37%

45.90%

39.90%

40.39%

39.24%

Total Expenditure

108.03

106.35

91.79

74.88

75.34

56.25

35.07

27.10

Power & Fuel Cost

5.40

4.15

4.25

4.16

3.66

3.31

2.31

1.60

% Of Sales

4.30%

3.32%

3.78%

4.36%

3.85%

5.10%

5.96%

5.36%

Employee Cost

10.47

9.47

7.60

6.29

6.12

4.46

2.66

1.74

% Of Sales

8.33%

7.58%

6.77%

6.60%

6.44%

6.88%

6.86%

5.83%

Manufacturing Exp.

10.24

8.93

7.11

9.81

7.13

4.43

3.27

2.69

% Of Sales

8.15%

7.14%

6.33%

10.29%

7.50%

6.83%

8.43%

9.01%

General & Admin Exp.

5.53

4.60

4.15

2.76

3.55

2.07

1.69

1.45

% Of Sales

4.40%

3.68%

3.69%

2.90%

3.74%

3.19%

4.36%

4.85%

Selling & Distn. Exp.

5.46

5.49

3.96

0.27

3.07

2.25

1.68

1.24

% Of Sales

4.34%

4.39%

3.53%

0.28%

3.23%

3.47%

4.33%

4.15%

Miscellaneous Exp.

0.41

0.78

0.11

1.42

0.40

0.76

0.34

0.23

% Of Sales

0.33%

0.62%

0.10%

1.49%

0.42%

1.17%

0.88%

0.77%

EBITDA

17.69

18.66

20.54

20.45

19.69

8.59

3.70

2.77

EBITDA Margin

14.07%

14.93%

18.29%

21.45%

20.72%

13.25%

9.54%

9.27%

Other Income

2.28

2.50

0.65

1.09

0.48

0.21

0.24

0.65

Interest

1.40

2.05

2.40

2.92

3.97

3.90

1.37

0.10

Depreciation

7.06

5.56

5.24

4.86

4.16

3.79

2.82

0.89

PBT

11.50

13.56

13.55

13.77

12.04

1.10

-0.25

2.44

Tax

2.24

3.05

3.99

4.91

4.10

0.37

-0.22

0.52

Tax Rate

19.48%

22.49%

29.45%

35.66%

34.05%

33.64%

88.00%

21.31%

PAT

9.26

10.51

9.56

8.87

7.94

0.72

-0.03

1.92

PAT before Minority Interest

9.26

10.51

9.56

8.87

7.94

0.72

-0.03

1.92

Minority Interest

0.00

PAT Margin

7.37%

8.41%

8.51%

9.30%

8.36%

1.11%

-0.08%

6.43%

PAT Growth

-11.89%

9.94%

7.78%

11.71%

1002.78%

2500%

-101.56%

Unadjusted EPS

8.27

9.38

8.54

7.92

7.09

0.64

-0.03

1.71

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 100.44 91.86 46.98 39.35 31.35 24.02 23.29 23.33 Share Capital 11.23 11.23 7.98 7.98 2.66 2.48 2.48 2.48 Total Reserves 89.21 80.63 39.01 31.38 28.69 21.54 20.82 20.85 Non-Current Liabilities 4.68 10.92 18.21 24.61 22.67 23.42 23.22 11.47 Secured Loans 1.95 7.31 13.85 19.84 18.47 21.15 21.41 10.98 Unsecured Loans 0.00 0.00 0.00 0.00 0.21 0.55 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 18.77 21.37 20.43 17.62 21.99 17.07 10.58 5.14 Trade Payables 9.04 9.67 11.25 6.94 7.22 6.19 4.51 2.72 Other Current Liabilities 9.32 9.51 7.92 7.20 5.51 4.53 3.39 0.80 Short Term Borrowings 0.23 1.63 1.01 1.08 7.58 5.96 2.51 1.34 Short Term Provisions 0.18 0.56 0.26 2.39 1.69 0.39 0.18 0.28 Total Liabilities 123.89 124.15 85.62 81.58 76.01 64.51 57.09 39.94 Net Block 45.66 44.37 44.63 46.70 37.69 36.73 33.92 7.19 Gross Block 82.31 73.96 68.68 65.55 51.80 46.69 40.08 10.53 Accumulated Depreciation 36.65 29.59 24.05 18.85 14.11 9.95 6.16 3.34 Non Current Assets 51.73 46.68 48.59 52.72 44.08 39.66 41.04 23.02 Capital Work in Progress 3.98 0.18 0.00 0.00 0.38 0.34 4.48 2.91 Non Current Investment 0.07 0.05 0.35 0.30 0.25 0.22 0.44 2.63 Long Term Loans & Adv. 2.02 2.08 3.53 2.71 5.64 2.34 2.20 10.29 Other Non Current Assets 0.00 0.00 0.09 3.02 0.12 0.02 0.00 0.00 Current Assets 72.16 77.47 37.04 28.86 31.93 24.85 16.07 16.92 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 12.73 12.99 11.01 12.99 7.34 8.06 6.13 3.10 Sundry Debtors 22.81 20.77 20.45 12.68 14.04 9.35 5.65 5.64 Cash & Bank 26.80 34.97 3.29 1.02 9.27 4.52 0.59 7.65 Other Current Assets 9.83 1.30 0.72 0.35 1.29 2.92 3.70 0.51 Short Term Loans & Adv. 8.35 7.44 1.56 1.81 1.29 2.90 3.59 0.47 Net Current Assets 53.39 56.10 16.60 11.24 9.94 7.78 5.48 11.77 Total Assets 123.89 124.15 85.63 81.58 76.01 64.51 57.11 39.94

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Shareholder's Funds

100.44

91.86

46.98

39.35

31.35

24.02

23.29

23.33

Share Capital

11.23

7.98

2.66

2.48

Total Reserves

89.21

80.63

39.01

31.38

28.69

21.54

20.82

20.85

Non-Current Liabilities

4.68

10.92

18.21

24.61

22.67

23.42

23.22

11.47

Secured Loans

1.95

7.31

13.85

19.84

18.47

21.15

21.41

10.98

Unsecured Loans

0.00

0.21

0.55

0.00

Long Term Provisions

0.00

Current Liabilities

18.77

21.37

20.43

17.62

21.99

17.07

10.58

5.14

Trade Payables

9.04

9.67

11.25

6.94

7.22

6.19

4.51

2.72

Other Current Liabilities

9.32

9.51

7.92

7.20

5.51

4.53

3.39

0.80

Short Term Borrowings

0.23

1.63

1.01

1.08

7.58

5.96

2.51

1.34

Short Term Provisions

0.18

0.56

0.26

2.39

1.69

0.39

0.18

0.28

Total Liabilities

123.89

124.15

85.62

81.58

76.01

64.51

57.09

39.94

Net Block

45.66

44.37

44.63

46.70

37.69

36.73

33.92

7.19

Gross Block

82.31

73.96

68.68

65.55

51.80

46.69

40.08

10.53

Accumulated Depreciation

36.65

29.59

24.05

18.85

14.11

9.95

6.16

3.34

Non Current Assets

51.73

46.68

48.59

52.72

44.08

39.66

41.04

23.02

Capital Work in Progress

3.98

0.18

0.00

0.38

0.34

4.48

2.91

Non Current Investment

0.07

0.05

0.35

0.30

0.25

0.22

0.44

2.63

Long Term Loans & Adv.

2.02

2.08

3.53

2.71

5.64

2.34

2.20

10.29

Other Non Current Assets

0.00

0.09

3.02

0.12

0.02

0.00

Current Assets

72.16

77.47

37.04

28.86

31.93

24.85

16.07

16.92

Current Investments

0.00

Inventories

12.73

12.99

11.01

12.99

7.34

8.06

6.13

3.10

Sundry Debtors

22.81

20.77

20.45

12.68

14.04

9.35

5.65

5.64

Cash & Bank

26.80

34.97

3.29

1.02

9.27

4.52

0.59

7.65

Other Current Assets

9.83

1.30

0.72

0.35

1.29

2.92

3.70

0.51

Short Term Loans & Adv.

8.35

7.44

1.56

1.81

1.29

2.90

3.59

0.47

Net Current Assets

53.39

56.10

16.60

11.24

9.94

7.78

5.48

11.77

Total Assets

123.89

124.15

85.63

81.58

76.01

64.51

57.11

39.94

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 12.04 11.85 13.37 13.53 17.32 5.30 -0.86 2.04 PBT 11.50 13.56 13.55 13.77 12.04 1.10 -0.25 2.44 Adjustment 6.88 7.10 7.14 6.79 7.73 7.64 4.08 0.43 Changes in Working Capital -2.67 -5.50 -2.43 -4.33 -0.71 -3.42 -4.53 -0.41 Cash after chg. in Working capital 15.71 15.15 18.26 16.23 19.07 5.31 -0.70 2.46 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.68 -3.30 -4.90 -2.70 -1.75 -0.01 -0.16 -0.42 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 5.55 -36.94 -3.20 -13.33 -7.20 -3.72 -17.57 -18.38 Net Fixed Assets -12.15 -5.46 -3.13 -13.37 -5.15 -2.47 -31.12 Net Investments -0.02 0.30 -0.05 -0.05 -0.03 0.22 2.19 Others 17.72 -31.78 -0.02 0.09 -2.02 -1.47 11.36 Cash from Financing Activity -9.16 27.06 -9.89 -7.84 -5.19 1.31 12.06 10.57 Net Cash Inflow / Outflow 8.42 1.97 0.28 -7.63 4.93 2.89 -6.36 -5.77 Opening Cash & Equivalents 2.80 0.83 0.55 8.18 3.25 0.35 6.71 12.48 Closing Cash & Equivalent 11.23 2.80 0.83 0.55 8.18 3.25 0.35 6.71

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Cash From Operating Activity

12.04

11.85

13.37

13.53

17.32

5.30

-0.86

2.04

PBT

11.50

13.56

13.55

13.77

12.04

1.10

-0.25

2.44

Adjustment

6.88

7.10

7.14

6.79

7.73

7.64

4.08

0.43

Changes in Working Capital

-2.67

-5.50

-2.43

-4.33

-0.71

-3.42

-4.53

-0.41

Cash after chg. in Working capital

15.71

15.15

18.26

16.23

19.07

5.31

-0.70

2.46

Interest Paid

0.00

Tax Paid

-3.68

-3.30

-4.90

-2.70

-1.75

-0.01

-0.16

-0.42

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

5.55

-36.94

-3.20

-13.33

-7.20

-3.72

-17.57

-18.38

Net Fixed Assets

-12.15

-5.46

-3.13

-13.37

-5.15

-2.47

-31.12

Net Investments

-0.02

0.30

-0.05

-0.03

0.22

2.19

Others

17.72

-31.78

-0.02

0.09

-2.02

-1.47

11.36

Cash from Financing Activity

-9.16

27.06

-9.89

-7.84

-5.19

1.31

12.06

10.57

Net Cash Inflow / Outflow

8.42

1.97

0.28

-7.63

4.93

2.89

-6.36

-5.77

Opening Cash & Equivalents

2.80

0.83

0.55

8.18

3.25

0.35

6.71

12.48

Closing Cash & Equivalent

11.23

2.80

0.83

0.55

8.18

3.25

0.35

6.71

Financial Ratios

Standalone

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 89.41 81.77 58.91 49.34 117.90 96.90 93.98 94.11 ROA 7.47% 10.02% 11.43% 11.26% 11.30% 1.19% -0.07% 4.80% ROE 9.63% 15.14% 22.14% 25.09% 28.69% 3.06% -0.14% 8.21% ROCE 11.96% 17.89% 24.17% 27.35% 29.30% 10.12% 2.70% 7.11% Fixed Asset Turnover 1.61 1.75 1.73 1.81 2.16 1.69 1.72 3.19 Receivable days 63.27 60.17 52.15 46.04 40.11 37.44 47.38 61.39 Inventory Days 37.33 35.03 37.79 35.03 26.39 35.38 38.70 33.77 Payable days 30.39 35.48 35.49 32.64 31.93 34.28 34.07 37.70 Cash Conversion Cycle 70.21 59.73 54.46 48.43 34.57 38.54 52.01 57.46 Total Debt/Equity 0.08 0.16 0.44 0.64 0.84 1.15 1.03 0.53 Interest Cover 9.19 7.62 6.64 5.73 4.04 1.28 0.82 25.79

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Book Value (Rs.)

89.41

81.77

58.91

49.34

117.90

96.90

93.98

94.11

ROA

7.47%

10.02%

11.43%

11.26%

11.30%

1.19%

-0.07%

4.80%

ROE

9.63%

15.14%

22.14%

25.09%

28.69%

3.06%

-0.14%

8.21%

ROCE

11.96%

17.89%

24.17%

27.35%

29.30%

10.12%

2.70%

7.11%

Fixed Asset Turnover

1.61

1.75

1.73

1.81

2.16

1.69

1.72

3.19

Receivable days

63.27

60.17

52.15

46.04

40.11

37.44

47.38

61.39

Inventory Days

37.33

35.03

37.79

35.03

26.39

35.38

38.70

33.77

Payable days

30.39

35.48

35.49

32.64

31.93

34.28

34.07

37.70

Cash Conversion Cycle

70.21

59.73

54.46

48.43

34.57

38.54

52.01

57.46

Total Debt/Equity

0.08

0.16

0.44

0.64

0.84

1.15

1.03

0.53

Interest Cover

9.19

7.62

6.64

5.73

4.04

1.28

0.82

25.79

Rajshree Polypack Ltd.

Plastic Products

BSE: Not Listed | NSE: RPPL

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

Rajshree Polypack Ltd.

Plastic Products

BSE: Not Listed | NSE: RPPL

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update