Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Kshitij Polyline Ltd.

Plastic Products

Rating :

N/A

BSE: Not Listed | NSE: KSHITIJPOL

Watchlist

NSE BSE

7.96

05-Jul-2024

Open
High
Low
Previous Close

7.92
8.10
7.85
7.83

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1346941
108.08
8.91
4.12

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

42.54
15.15
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

85.87
N/A
0.93

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.54
-1.08
11.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.14
-5.39
1.97

PAT CAGR (%)

10 Years
5 Years
3 Years

15.13
-12.15
-

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

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 6.37 9.16 -30.46% 6.73 9.61 -29.97% 8.23 16.31 -49.54% 10.10 8.05 25.47%
Expenses 5.83 9.25 -36.97% 6.50 8.72 -25.46% 11.01 14.81 -25.66% 10.75 7.20 49.31%
EBITDA 0.53 -0.09 - 0.22 0.89 -75.28% -2.78 1.50 - -0.65 0.85 -
EBIDTM 8.39% -0.96% 3.30% 9.26% -33.72% 9.18% -6.48% 10.56%
Other Income 0.07 0.07 0.00% 5.58 0.04 13,850.00% 0.05 0.04 25.00% 0.06 0.02 200.00%
Interest 0.08 0.43 -81.40% 0.56 0.27 107.41% 0.30 0.83 -63.86% 0.50 0.46 8.70%
Depreciation 0.22 0.24 -8.33% 0.43 0.29 48.28% 0.26 0.54 -51.85% 0.25 0.27 -7.41%
PBT 0.31 -0.68 - -0.72 0.38 - 2.25 0.17 1,223.53% -1.34 0.14 -
Tax 0.08 0.02 300.00% 0.00 0.09 -100.00% 0.02 0.07 -71.43% 0.02 0.07 -71.43%
PAT 0.23 -0.70 - -0.72 0.29 - 2.24 0.11 1,936.36% -1.36 0.08 -
PATM 3.60% -7.63% -10.69% 2.98% 27.18% 0.65% -13.42% 0.96%
EPS 0.03 -0.08 - -0.08 0.03 - 0.25 0.01 2,400.00% -0.15 0.01 -

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 11.55 14.22 -18.78% 15.04 9.61 56.50% 14.04 16.31 -13.92% 16.10 8.05 100.00%
Expenses 10.67 14.38 -25.80% 12.49 8.72 43.23% 16.79 14.81 13.37% 16.84 7.20 133.89%
EBITDA 0.89 -0.16 - 2.55 0.89 186.52% -2.74 1.50 - -0.74 0.85 -
EBIDTM 7.68% -1.12% 16.96% 9.26% -19.53% 9.18% -4.60% 10.58%
Other Income 0.12 0.31 -61.29% 5.63 0.04 13,975.00% 0.48 0.04 1,100.00% 0.38 0.02 1,800.00%
Interest 0.21 0.59 -64.41% 0.02 0.27 -92.59% 0.71 0.83 -14.46% 0.86 0.46 86.96%
Depreciation 0.22 0.24 -8.33% 0.43 0.29 48.28% 0.26 0.54 -51.85% 0.25 0.27 -7.41%
PBT 0.58 -0.68 - 2.20 0.38 478.95% 2.29 0.17 1,247.06% -1.47 0.14 -
Tax 0.08 0.02 300.00% 0.68 0.09 655.56% 0.02 0.07 -71.43% 0.02 0.07 -71.43%
PAT 0.50 -0.70 - 1.52 0.29 424.14% 2.28 0.11 1,972.73% -1.49 0.08 -
PATM 4.31% -4.90% 10.10% 2.98% 16.22% 0.65% -9.24% 0.96%
EPS 0.10 -0.14 - 0.30 0.06 400.00% 0.09 0.02 350.00% -0.06 0.02 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 31.43 33.98 39.04 24.25 31.80 35.88 27.15 16.85 15.47 12.27 12.47 Net Sales Growth -27.13% -12.96% 60.99% -23.74% -11.37% 32.15% 61.13% 8.92% 26.08% -1.60% Cost Of Goods Sold 25.67 22.42 26.94 16.59 22.26 24.51 18.85 13.06 12.01 9.00 10.23 Gross Profit 5.76 11.56 12.10 7.66 9.54 11.38 8.30 3.79 3.46 3.26 2.25 GP Margin 18.33% 34.02% 30.99% 31.59% 30.0% 31.72% 30.57% 22.49% 22.37% 26.57% 18.04% Total Expenditure 34.09 30.75 35.28 21.32 28.34 31.62 23.57 14.49 13.14 9.93 10.85 Power & Fuel Cost - 1.09 0.98 0.79 0.80 0.79 0.74 0.00 0.00 0.00 0.00 % Of Sales - 3.21% 2.51% 3.26% 2.52% 2.20% 2.73% 0% 0% 0% 0% Employee Cost - 5.01 4.93 1.24 1.98 1.74 1.19 0.63 0.46 0.34 0.32 % Of Sales - 14.74% 12.63% 5.11% 6.23% 4.85% 4.38% 3.74% 2.97% 2.77% 2.57% Manufacturing Exp. - 0.48 1.06 1.04 0.66 2.08 1.11 0.00 0.00 0.00 0.00 % Of Sales - 1.41% 2.72% 4.29% 2.08% 5.80% 4.09% 0% 0% 0% 0% General & Admin Exp. - 1.13 0.93 1.36 2.09 2.06 1.21 0.79 0.67 0.59 0.30 % Of Sales - 3.33% 2.38% 5.61% 6.57% 5.74% 4.46% 4.69% 4.33% 4.81% 2.41% Selling & Distn. Exp. - 0.58 0.43 0.31 0.54 0.45 0.45 0.00 0.00 0.00 0.00 % Of Sales - 1.71% 1.10% 1.28% 1.70% 1.25% 1.66% 0% 0% 0% 0% Miscellaneous Exp. - 0.04 0.01 0.00 0.00 0.01 0.02 0.00 0.00 0.00 0.00 % Of Sales - 0.12% 0.03% 0% 0% 0.03% 0.07% 0% 0% 0% 0% EBITDA -2.68 3.23 3.76 2.93 3.46 4.26 3.58 2.36 2.33 2.34 1.62 EBITDA Margin -8.53% 9.51% 9.63% 12.08% 10.88% 11.87% 13.19% 14.01% 15.06% 19.07% 12.99% Other Income 5.76 0.12 0.04 0.01 0.10 0.37 0.28 0.16 0.10 0.12 0.20 Interest 1.44 1.55 2.08 1.75 1.83 2.14 1.56 1.37 1.46 1.53 1.15 Depreciation 1.16 1.10 1.10 1.04 0.99 0.92 0.80 0.76 0.66 0.68 0.48 PBT 0.50 0.69 0.62 0.15 0.74 1.57 1.50 0.39 0.30 0.24 0.20 Tax 0.12 0.24 0.21 0.14 0.20 0.72 0.44 0.12 0.10 0.08 0.08 Tax Rate 24.00% 34.78% 33.87% 93.33% 27.03% 45.86% 29.33% 30.77% 33.33% 33.33% 40.00% PAT 0.39 0.45 0.42 0.00 0.54 0.86 1.06 0.28 0.20 0.16 0.11 PAT before Minority Interest 0.39 0.45 0.42 0.00 0.54 0.86 1.06 0.28 0.20 0.16 0.11 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 1.24% 1.32% 1.08% 0% 1.70% 2.40% 3.90% 1.66% 1.29% 1.30% 0.88% PAT Growth 277.27% 7.14% 0 -100.00% -37.21% -18.87% 278.57% 40.00% 25.00% 45.45% EPS 0.04 0.05 0.05 0.00 0.06 0.10 0.12 0.03 0.02 0.02 0.01

Description TTM Mar 23 Mar 22
Net Sales 56.73 33.98 39.04 Net Sales Growth 17.72% -12.96% Cost Of Goods Sold 47.59 22.42 26.94 Gross Profit 9.14 11.56 12.10 GP Margin 16.11% 34.02% 30.99% Total Expenditure 56.79 30.75 35.28 Power & Fuel Cost - 1.09 0.98 % Of Sales - 3.21% 2.51% Employee Cost - 5.01 4.93 % Of Sales - 14.74% 12.63% Manufacturing Exp. - 0.48 1.06 % Of Sales - 1.41% 2.72% General & Admin Exp. - 1.13 0.93 % Of Sales - 3.33% 2.38% Selling & Distn. Exp. - 0.58 0.43 % Of Sales - 1.71% 1.10% Miscellaneous Exp. - 0.04 0.01 % Of Sales - 0.12% 0.03% EBITDA -0.04 3.23 3.76 EBITDA Margin -0.07% 9.51% 9.63% Other Income 6.61 0.12 0.04 Interest 1.80 1.55 2.08 Depreciation 1.16 1.10 1.10 PBT 3.60 0.69 0.62 Tax 0.80 0.24 0.21 Tax Rate 22.22% 34.78% 33.87% PAT 2.81 0.45 0.42 PAT before Minority Interest 2.81 0.45 0.42 Minority Interest 0.00 0.00 0.00 PAT Margin 4.95% 1.32% 1.08% PAT Growth 1,377.27% 7.14% EPS 0.32 0.05 0.05

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 22.58 18.41 18.00 18.00 17.46 8.62 4.11 2.08 1.88 1.72 Share Capital 10.13 10.13 8.68 8.68 8.68 5.30 3.00 1.75 1.75 1.75 Total Reserves 8.74 8.28 9.32 9.31 8.78 3.32 1.11 0.33 0.13 -0.03 Non-Current Liabilities 5.57 5.28 5.36 3.84 3.49 3.92 5.24 7.16 6.69 6.38 Secured Loans 3.98 3.79 3.39 1.20 0.31 2.03 1.96 2.45 3.26 2.14 Unsecured Loans 0.96 0.92 1.51 2.30 2.93 1.88 3.28 4.72 3.42 4.20 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 20.58 16.90 15.30 13.39 14.64 12.24 7.84 5.59 5.65 4.99 Trade Payables 2.96 3.82 3.31 0.83 2.62 3.64 1.42 1.25 1.05 1.33 Other Current Liabilities 3.83 4.42 3.31 3.98 3.61 2.98 1.25 0.15 0.39 0.39 Short Term Borrowings 13.61 8.56 8.52 8.47 7.96 5.25 5.08 4.07 4.14 3.19 Short Term Provisions 0.18 0.10 0.16 0.11 0.44 0.38 0.09 0.12 0.08 0.07 Total Liabilities 48.73 40.59 38.66 35.23 35.59 24.78 17.19 14.83 14.22 13.09 Net Block 10.79 11.16 10.52 10.60 6.07 6.03 5.43 5.39 5.34 3.85 Gross Block 20.88 20.14 18.41 17.45 11.93 10.84 9.67 8.87 8.16 6.07 Accumulated Depreciation 10.09 8.98 7.89 6.85 5.86 4.81 4.24 3.48 2.82 2.22 Non Current Assets 16.77 13.66 12.40 11.66 9.88 7.17 5.78 5.72 5.39 5.29 Capital Work in Progress 0.00 0.00 0.00 0.00 1.20 0.00 0.00 0.21 0.00 1.37 Non Current Investment 2.30 0.00 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00 Long Term Loans & Adv. 0.92 1.44 1.45 0.74 2.50 0.81 0.12 0.08 0.00 0.00 Other Non Current Assets 2.77 1.06 0.43 0.32 0.11 0.32 0.22 0.04 0.05 0.07 Current Assets 31.96 26.93 26.26 23.56 25.71 17.60 11.42 9.12 8.83 7.81 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 15.60 14.55 12.91 11.33 9.69 7.51 4.78 3.62 3.39 3.41 Sundry Debtors 5.82 6.07 9.53 9.00 9.76 8.69 5.26 4.61 4.27 3.36 Cash & Bank 3.24 0.26 0.83 0.47 0.47 0.08 0.08 0.12 0.39 0.14 Other Current Assets 7.30 0.63 0.91 0.29 5.80 1.33 1.29 0.77 0.78 0.89 Short Term Loans & Adv. 6.57 5.42 2.08 2.47 5.69 1.22 1.15 0.56 0.56 0.72 Net Current Assets 11.38 10.03 10.95 10.17 11.07 5.36 3.58 3.53 3.18 2.82 Total Assets 48.73 40.59 38.66 35.22 35.59 24.77 17.20 14.84 14.22 13.10

Description Mar 23 Mar 22
Shareholder's Funds 22.58 18.41 Share Capital 10.13 10.13 Total Reserves 8.74 8.28 Non-Current Liabilities 5.57 5.28 Secured Loans 3.98 3.79 Unsecured Loans 0.96 0.92 Long Term Provisions 0.00 0.00 Current Liabilities 20.58 16.90 Trade Payables 2.96 3.82 Other Current Liabilities 3.83 4.42 Short Term Borrowings 13.61 8.56 Short Term Provisions 0.18 0.10 Total Liabilities 48.73 40.59 Net Block 10.79 11.16 Gross Block 20.88 20.14 Accumulated Depreciation 10.09 8.98 Non Current Assets 16.67 13.66 Capital Work in Progress 0.00 0.00 Non Current Investment 2.20 0.00 Long Term Loans & Adv. 0.92 1.44 Other Non Current Assets 2.77 1.06 Current Assets 32.06 26.93 Current Investments 0.00 0.00 Inventories 15.60 14.55 Sundry Debtors 5.82 6.07 Cash & Bank 3.34 0.26 Other Current Assets 7.30 0.63 Short Term Loans & Adv. 6.57 5.42 Net Current Assets 11.48 10.03 Total Assets 48.73 40.59

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 0.18 3.89 2.31 3.60 -4.51 0.48 2.32 1.70 2.23 1.14 PBT 0.69 0.62 0.15 0.74 1.57 1.50 0.39 0.30 0.24 0.20 Adjustment 2.56 3.06 2.66 2.59 2.42 1.98 2.13 2.13 2.21 1.63 Changes in Working Capital -2.89 0.31 -0.47 0.39 -8.10 -2.85 -0.09 -0.62 -0.11 -0.69 Cash after chg. in Working capital 0.36 3.99 2.34 3.72 -4.11 0.63 2.43 1.81 2.35 1.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.18 -0.10 -0.02 -0.12 -0.41 -0.15 -0.11 -0.10 -0.12 -0.01 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 0.00 0.00 0.00 0.00 Cash From Investing Activity -4.51 -2.55 -1.78 -2.77 -3.43 -1.34 -0.78 -0.91 -0.79 -2.25 Net Fixed Assets -0.74 -1.73 -0.96 -4.32 -2.29 -1.17 -0.59 -0.92 -0.72 -2.31 Net Investments -2.30 0.00 0.00 0.00 0.01 0.00 -0.01 0.00 0.00 0.05 Others -1.47 -0.82 -0.82 1.55 -1.15 -0.17 -0.18 0.01 -0.07 0.01 Cash from Financing Activity 7.30 -1.91 -0.18 -0.83 8.34 0.86 -1.59 -1.06 -1.19 1.18 Net Cash Inflow / Outflow 2.98 -0.57 0.36 0.00 0.39 0.00 -0.04 -0.27 0.25 0.06 Opening Cash & Equivalents 0.26 0.83 0.47 0.47 0.08 0.08 0.12 0.39 0.14 0.08 Closing Cash & Equivalent 3.24 0.26 0.83 0.47 0.47 0.08 0.08 0.12 0.39 0.14

Description Mar 23 Mar 22
Cash From Operating Activity 0.18 3.89 PBT 0.69 0.62 Adjustment 2.56 3.06 Changes in Working Capital -2.89 0.31 Cash after chg. in Working capital 0.36 3.99 Interest Paid 0.00 0.00 Tax Paid -0.18 -0.10 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -4.41 -2.55 Net Fixed Assets -0.74 Net Investments -2.30 Others -1.37 Cash from Financing Activity 7.30 -1.91 Net Cash Inflow / Outflow 3.08 -0.57 Opening Cash & Equivalents 0.26 0.83 Closing Cash & Equivalent 3.34 0.26

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 3.72 3.64 3.55 17.76 20.11 16.26 13.70 11.91 10.77 9.85 ROA 1.01% 1.05% 0.01% 1.51% 2.84% 5.03% 1.73% 1.37% 1.19% 0.99% ROE 2.43% 2.28% 0.01% 3.02% 6.58% 16.60% 8.97% 10.05% 9.02% 9.00% ROCE 5.64% 7.70% 5.57% 7.87% 14.37% 17.57% 12.62% 13.56% 14.70% 13.26% Fixed Asset Turnover 1.66 2.03 1.35 2.17 3.15 2.65 1.82 1.82 1.72 2.23 Receivable days 63.89 72.92 139.44 107.66 93.83 93.76 106.83 104.70 113.51 86.64 Inventory Days 161.96 128.38 182.43 120.65 87.47 82.64 91.02 82.73 101.23 96.26 Payable days 55.18 48.30 45.54 28.29 33.76 39.00 31.92 32.56 42.30 38.70 Cash Conversion Cycle 170.67 153.00 276.33 200.03 147.55 137.39 165.94 154.87 172.44 144.19 Total Debt/Equity 1.13 0.94 0.91 0.87 0.81 1.33 2.57 5.39 5.74 5.65 Interest Cover 1.44 1.30 1.08 1.40 1.74 1.96 1.29 1.21 1.16 1.17

Description Mar 23 Mar 22
Book Value (Rs.) 3.72 3.64 ROA 1.01% 1.02% ROE 2.43% 2.26% ROCE 5.64% 7.56% Fixed Asset Turnover 1.66 1.94 Receivable days 63.89 56.76 Inventory Days 161.96 136.09 Payable days 55.18 51.72 Cash Conversion Cycle 170.67 141.13 Total Debt/Equity 1.13 0.94 Interest Cover 1.44 1.30

Top Investors:

shreyansbhai shantilal shah

bhavishya ecommerce private limited

prabhu lal meena

bhola motor finance private limited

ymd financial consultancy private limited

Annual Reports:

News Update:

No Latest News!

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.

Feedback