Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Plastic Products - Packaging

Rating :
N/A

BSE: 500136 | NSE: ESTER

161.18
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  157.45
  •  173.85
  •  157.45
  •  156.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3136293
  •  5264.98
  •  178.00
  •  84.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,517.37
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,200.03
  • N/A
  • 2.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.40%
  • 4.74%
  • 21.51%
  • FII
  • DII
  • Others
  • 0.1%
  • 0.01%
  • 11.24%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.73
  • -3.81
  • -1.43

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
  • 55.13
  • 8.23
  • 4.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.87
  • 1.20
  • 1.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.21
  • 75.72
  • 119.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
331.16
261.37
26.70%
286.15
257.59
11.09%
276.73
294.66
-6.08%
267.76
192.75
38.92%
Expenses
291.34
271.59
7.27%
274.96
257.48
6.79%
270.75
284.68
-4.89%
287.25
194.18
47.93%
EBITDA
39.82
-10.22
-
11.19
0.11
10,072.73%
5.98
9.99
-40.14%
-19.50
-1.43
-
EBIDTM
12.02%
-3.91%
3.91%
0.04%
2.16%
3.39%
-7.28%
-0.74%
Other Income
2.63
9.78
-73.11%
6.21
9.40
-33.94%
3.22
-1.34
-
4.62
7.68
-39.84%
Interest
18.46
17.71
4.23%
16.76
16.76
0.00%
17.98
13.79
30.38%
17.92
8.09
121.51%
Depreciation
17.24
16.82
2.50%
17.29
16.28
6.20%
17.75
14.48
22.58%
17.18
10.04
71.12%
PBT
6.74
-34.96
-
-16.66
-23.54
-
-26.52
-19.63
-
-49.98
-11.87
-
Tax
3.72
-4.52
-
-0.56
-1.47
-
-2.80
-1.88
-
-5.16
-2.61
-
PAT
3.02
-30.44
-
-16.10
-22.06
-
-23.72
-17.75
-
-44.82
-9.27
-
PATM
0.91%
-11.65%
-5.63%
-8.57%
-8.57%
-6.02%
-16.74%
-4.81%
EPS
0.32
-3.65
-
-1.71
-2.65
-
-2.52
-2.13
-
-5.37
-1.11
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,161.80
1,063.45
1,114.14
1,110.25
991.76
770.82
896.27
928.47
886.02
699.58
671.64
Net Sales Growth
15.44%
-4.55%
0.35%
11.95%
28.66%
-14.00%
-3.47%
4.79%
26.65%
4.16%
 
Cost Of Goods Sold
788.74
754.84
713.58
675.43
510.51
489.43
629.62
659.64
648.61
495.61
316.92
Gross Profit
373.06
308.61
400.55
434.82
481.25
281.39
266.64
268.83
237.41
203.97
354.71
GP Margin
32.11%
29.02%
35.95%
39.16%
48.52%
36.51%
29.75%
28.95%
26.80%
29.16%
52.81%
Total Expenditure
1,124.30
1,087.07
1,022.37
939.37
760.54
700.43
825.13
854.08
844.58
664.31
449.21
Power & Fuel Cost
-
114.47
120.84
88.91
75.86
62.93
60.26
58.60
64.87
53.66
36.02
% Of Sales
-
10.76%
10.85%
8.01%
7.65%
8.16%
6.72%
6.31%
7.32%
7.67%
5.36%
Employee Cost
-
63.68
54.57
59.80
68.17
44.56
41.19
38.73
32.20
24.82
29.95
% Of Sales
-
5.99%
4.90%
5.39%
6.87%
5.78%
4.60%
4.17%
3.63%
3.55%
4.46%
Manufacturing Exp.
-
51.27
56.52
48.98
41.49
38.92
35.80
36.47
34.30
33.45
21.41
% Of Sales
-
4.82%
5.07%
4.41%
4.18%
5.05%
3.99%
3.93%
3.87%
4.78%
3.19%
General & Admin Exp.
-
30.32
27.22
25.43
24.52
21.45
18.23
18.23
17.01
17.80
18.06
% Of Sales
-
2.85%
2.44%
2.29%
2.47%
2.78%
2.03%
1.96%
1.92%
2.54%
2.69%
Selling & Distn. Exp.
-
37.38
38.84
33.96
32.92
32.11
32.65
31.15
38.13
32.63
19.99
% Of Sales
-
3.51%
3.49%
3.06%
3.32%
4.17%
3.64%
3.35%
4.30%
4.66%
2.98%
Miscellaneous Exp.
-
35.12
10.81
6.86
7.07
11.04
7.38
11.27
9.47
6.34
19.99
% Of Sales
-
3.30%
0.97%
0.62%
0.71%
1.43%
0.82%
1.21%
1.07%
0.91%
1.02%
EBITDA
37.49
-23.62
91.77
170.88
231.22
70.39
71.14
74.39
41.44
35.27
222.43
EBITDA Margin
3.23%
-2.22%
8.24%
15.39%
23.31%
9.13%
7.94%
8.01%
4.68%
5.04%
33.12%
Other Income
16.68
27.02
12.42
8.80
7.98
4.82
2.94
4.93
5.79
5.78
1.64
Interest
71.12
70.36
36.34
24.88
18.57
36.01
37.10
34.87
26.47
35.49
12.76
Depreciation
69.46
68.03
43.93
36.82
35.23
32.36
32.11
30.30
28.59
26.54
17.93
PBT
-86.42
-135.00
23.93
117.99
185.39
6.83
4.88
14.15
-7.82
-20.98
193.38
Tax
-4.80
-13.95
12.24
32.32
47.90
2.27
1.04
5.74
-2.54
-7.05
63.93
Tax Rate
5.55%
10.33%
51.15%
27.39%
25.84%
33.24%
21.31%
40.57%
32.48%
33.60%
33.06%
PAT
-81.62
-121.05
11.68
85.67
137.49
4.56
3.84
8.41
-5.28
-13.93
129.46
PAT before Minority Interest
-81.62
-121.05
11.68
85.67
137.49
4.56
3.84
8.41
-5.28
-13.93
129.46
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-7.03%
-11.38%
1.05%
7.72%
13.86%
0.59%
0.43%
0.91%
-0.60%
-1.99%
19.28%
PAT Growth
0.00%
-
-86.37%
-37.69%
2,915.13%
18.75%
-54.34%
-
-
-
 
EPS
-8.68
-12.88
1.24
9.11
14.63
0.49
0.41
0.89
-0.56
-1.48
13.77

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
717.54
743.43
621.71
512.02
292.18
271.95
262.94
257.74
263.22
277.40
Share Capital
46.98
41.70
41.70
41.70
41.70
31.32
31.45
31.45
31.45
31.45
Total Reserves
669.14
700.64
579.39
470.32
250.48
235.39
231.62
226.29
231.78
245.95
Non-Current Liabilities
577.10
821.50
744.47
164.40
131.23
156.02
154.03
182.93
193.38
193.81
Secured Loans
438.51
538.13
472.89
93.68
97.02
124.80
124.15
159.60
167.96
161.63
Unsecured Loans
0.00
0.00
0.97
5.22
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
90.82
218.63
219.52
10.66
6.22
5.50
5.19
4.37
3.93
3.64
Current Liabilities
613.58
409.56
275.90
185.28
265.07
286.34
281.51
211.79
169.93
151.91
Trade Payables
63.98
32.34
63.09
37.67
58.48
67.41
81.89
63.08
60.02
57.79
Other Current Liabilities
138.15
143.67
86.32
69.19
57.08
57.27
46.67
40.95
38.36
17.41
Short Term Borrowings
220.34
174.20
117.94
73.15
146.41
159.19
146.47
105.50
69.46
57.27
Short Term Provisions
191.10
59.34
8.55
5.28
3.09
2.47
6.48
2.26
2.08
19.44
Total Liabilities
1,908.22
1,974.49
1,642.08
861.70
688.48
714.31
698.48
652.46
626.53
623.12
Net Block
988.79
978.66
389.63
376.79
384.99
399.33
389.99
375.52
350.45
363.23
Gross Block
1,240.31
1,170.65
557.74
509.16
805.02
789.70
748.94
705.61
655.12
642.02
Accumulated Depreciation
251.52
191.98
168.11
132.37
420.02
390.37
358.95
330.10
304.68
278.79
Non Current Assets
1,180.59
1,317.11
1,108.58
507.68
415.36
421.17
417.98
388.08
383.72
385.49
Capital Work in Progress
82.82
78.77
434.91
76.40
23.48
12.09
18.08
5.11
17.19
4.60
Non Current Investment
0.00
0.00
0.00
0.00
0.02
0.02
0.12
0.02
0.80
0.90
Long Term Loans & Adv.
105.97
254.45
280.08
52.05
6.43
8.64
8.55
6.70
14.57
14.40
Other Non Current Assets
3.01
5.23
3.96
2.45
0.45
1.10
1.25
0.74
0.70
2.35
Current Assets
727.63
657.38
533.50
354.02
273.12
293.14
280.51
264.37
242.82
237.63
Current Investments
69.27
153.93
0.00
1.33
0.40
0.00
0.00
0.00
0.00
0.00
Inventories
144.63
172.23
203.47
136.64
128.37
127.67
124.11
122.70
104.31
74.38
Sundry Debtors
147.31
151.53
193.46
151.16
112.20
117.92
124.24
109.02
84.21
121.03
Cash & Bank
116.88
51.73
60.91
27.57
7.81
22.91
8.25
14.26
21.18
16.65
Other Current Assets
249.54
11.53
12.58
15.32
24.33
24.64
23.91
18.38
33.12
25.57
Short Term Loans & Adv.
241.90
116.43
63.08
22.00
16.18
17.62
16.08
10.10
24.95
13.00
Net Current Assets
114.05
247.82
257.60
168.74
8.05
6.80
-1.01
52.58
72.89
85.72
Total Assets
1,908.22
1,974.49
1,642.08
861.70
688.48
714.31
698.49
652.45
626.54
623.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
43.78
57.74
61.87
145.51
81.47
67.69
52.07
22.69
47.47
82.99
PBT
-135.00
187.17
186.20
185.39
6.83
4.88
14.15
-7.82
-20.98
193.38
Adjustment
116.18
-72.02
55.43
45.03
62.07
63.62
63.35
52.23
59.49
27.50
Changes in Working Capital
64.56
-47.31
-122.76
-39.43
13.77
0.61
-25.53
-21.72
12.06
-89.72
Cash after chg. in Working capital
45.74
67.84
118.88
191.00
82.68
69.10
51.96
22.69
50.58
131.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.96
-10.10
-57.00
-45.49
-1.21
-1.41
0.35
0.00
-3.11
-48.17
Other Direct Exp. Paid
0.00
0.00
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
-0.25
0.00
0.00
0.00
Cash From Investing Activity
41.71
-199.33
-391.60
-147.26
-20.19
-35.64
-57.62
-27.38
-35.42
-221.98
Net Fixed Assets
-63.69
-60.48
-44.38
297.51
-26.71
-34.77
-56.30
-38.41
-25.69
-200.69
Net Investments
-18.34
-243.25
-83.00
-97.26
-0.40
0.10
-0.10
0.78
0.10
-0.63
Others
123.74
104.40
-264.22
-347.51
6.92
-0.97
-1.22
10.25
-9.83
-20.66
Cash from Financing Activity
-13.88
113.81
384.05
3.33
-75.41
-18.45
-2.06
4.37
-8.65
140.12
Net Cash Inflow / Outflow
71.61
-27.79
54.33
1.58
-14.13
13.60
-7.62
-0.32
3.39
1.13
Opening Cash & Equivalents
28.35
56.14
1.81
0.23
16.21
2.61
9.86
10.23
6.94
5.78
Closing Cash & Equivalent
99.97
28.35
56.14
1.81
2.08
16.21
2.61
9.86
10.23
6.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
76.22
89.02
74.48
61.40
34.45
41.77
41.00
40.13
40.98
43.21
ROA
-6.24%
0.65%
6.84%
17.74%
0.65%
0.54%
1.24%
-0.83%
-2.23%
28.00%
ROE
-16.60%
1.71%
15.12%
34.40%
1.66%
1.48%
3.30%
-2.07%
-5.26%
58.40%
ROCE
-4.24%
4.28%
14.44%
31.71%
7.37%
7.28%
8.89%
3.51%
2.86%
57.15%
Fixed Asset Turnover
0.88
1.29
2.08
1.51
1.05
1.28
1.40
1.41
1.14
1.36
Receivable days
51.24
56.48
56.63
48.43
49.96
44.95
41.96
36.79
50.48
43.80
Inventory Days
54.33
61.51
55.89
48.73
55.59
46.74
44.39
43.22
43.94
28.88
Payable days
23.29
24.41
27.22
21.70
10.83
8.67
8.44
8.13
12.49
17.06
Cash Conversion Cycle
82.28
93.58
85.29
75.47
94.72
83.02
77.91
71.87
81.93
55.62
Total Debt/Equity
1.08
1.10
1.03
0.40
0.98
1.25
1.17
1.15
1.02
0.82
Interest Cover
-0.92
1.66
5.74
10.98
1.19
1.13
1.41
0.70
0.41
16.15

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.