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%)

National Plastic Industries Ltd.

Plastic Products

Rating :

N/A

BSE: 526616 | NSE: Not Listed

Watchlist

NSE BSE

62.99

22-Nov-2024

Open
High
Low
Previous Close

64.94
64.94
62.42
62.76

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

5432
341630
88.31
50.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

57.51
34.61
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

75.72
N/A
1.46

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.35
-2.94
5.98

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.75
10.54
5.32

PAT CAGR (%)

10 Years
5 Years
3 Years

2.38
-5.15
-16.97

P:E (Median)

8 Years
5 Years
3 Years

13.24
11.67
11.70

P:BV (Average)

8 Years
5 Years
3 Years

1.19
1.19
1.38

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.20
9.12
8.80

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 21.18 21.99 -3.68% 24.32 19.12 27.20% 30.91 33.09 -6.59% 26.37 32.76 -19.51%
Expenses 19.49 20.06 -2.84% 22.81 17.43 30.87% 26.99 27.76 -2.77% 24.30 30.36 -19.96%
EBITDA 1.68 1.93 -12.95% 1.51 1.68 -10.12% 3.92 5.33 -26.45% 2.07 2.40 -13.75%
EBIDTM 7.94% 8.76% 6.21% 8.81% 12.67% 16.10% 7.85% 7.33%
Other Income 0.02 0.02 0.00% 0.02 0.02 0.00% 0.66 0.28 135.71% 0.02 0.02 0.00%
Interest 0.42 0.52 -19.23% 0.32 0.60 -46.67% 0.51 0.69 -26.09% 0.41 0.86 -52.33%
Depreciation 0.62 0.66 -6.06% 0.60 0.65 -7.69% 0.65 0.66 -1.52% 0.70 0.66 6.06%
PBT 0.66 0.76 -13.16% 0.61 0.45 35.56% 3.42 4.26 -19.72% 0.98 0.90 8.89%
Tax 0.00 0.00 0 0.00 0.00 0 4.00 1.89 111.64% 0.00 0.00 0
PAT 0.66 0.76 -13.16% 0.61 0.45 35.56% -0.58 2.37 - 0.98 0.90 8.89%
PATM 3.09% 3.47% 2.49% 2.37% -1.88% 7.15% 3.72% 2.75%
EPS 0.72 0.84 -14.29% 0.67 0.50 34.00% -0.64 2.60 - 1.08 0.99 9.09%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 102.78 98.38 112.00 82.64 76.45 114.19 111.60 103.58 94.35 99.33 86.05 Net Sales Growth -3.91% -12.16% 35.53% 8.10% -33.05% 2.32% 7.74% 9.78% -5.01% 15.43% Cost Of Goods Sold 65.15 60.26 71.07 53.44 48.88 81.56 76.49 67.53 61.37 60.75 55.68 Gross Profit 37.63 38.12 40.94 29.21 27.56 32.63 35.10 36.05 32.98 38.57 30.37 GP Margin 36.62% 38.75% 36.55% 35.35% 36.05% 28.58% 31.45% 34.80% 34.95% 38.83% 35.29% Total Expenditure 93.59 88.79 100.34 75.24 70.96 108.38 103.54 96.09 86.94 89.31 78.74 Power & Fuel Cost - 4.61 4.70 3.59 4.04 5.36 5.35 4.53 4.49 4.64 3.97 % Of Sales - 4.69% 4.20% 4.34% 5.28% 4.69% 4.79% 4.37% 4.76% 4.67% 4.61% Employee Cost - 7.03 6.31 5.48 5.41 6.39 6.24 5.82 5.00 4.08 3.63 % Of Sales - 7.15% 5.63% 6.63% 7.08% 5.60% 5.59% 5.62% 5.30% 4.11% 4.22% Manufacturing Exp. - 7.57 9.98 5.43 4.78 6.44 5.87 6.05 6.29 5.06 3.77 % Of Sales - 7.69% 8.91% 6.57% 6.25% 5.64% 5.26% 5.84% 6.67% 5.09% 4.38% General & Admin Exp. - 2.95 2.89 2.32 2.58 2.90 4.16 4.33 4.93 3.73 2.99 % Of Sales - 3.00% 2.58% 2.81% 3.37% 2.54% 3.73% 4.18% 5.23% 3.76% 3.47% Selling & Distn. Exp. - 3.98 2.63 2.86 3.37 3.97 4.39 4.72 4.00 7.56 8.12 % Of Sales - 4.05% 2.35% 3.46% 4.41% 3.48% 3.93% 4.56% 4.24% 7.61% 9.44% Miscellaneous Exp. - 2.39 2.77 2.12 1.90 1.75 1.03 3.10 0.85 3.47 8.12 % Of Sales - 2.43% 2.47% 2.57% 2.49% 1.53% 0.92% 2.99% 0.90% 3.49% 0.67% EBITDA 9.18 9.59 11.66 7.40 5.49 5.81 8.06 7.49 7.41 10.02 7.31 EBITDA Margin 8.93% 9.75% 10.41% 8.95% 7.18% 5.09% 7.22% 7.23% 7.85% 10.09% 8.50% Other Income 0.72 0.72 0.34 0.31 1.36 1.89 1.47 2.70 0.46 0.20 0.43 Interest 1.66 2.04 3.18 2.78 2.77 3.19 3.24 3.43 2.74 3.94 4.07 Depreciation 2.57 2.66 2.59 2.62 2.61 2.88 2.84 2.53 2.12 1.79 1.79 PBT 5.67 5.61 6.23 2.32 1.46 1.63 3.46 4.23 3.01 4.49 1.88 Tax 4.00 4.00 1.89 -0.51 -0.91 -0.48 1.23 0.98 3.03 2.52 0.61 Tax Rate 70.55% 71.30% 30.34% -21.98% -62.33% -29.45% 35.55% 23.17% 100.66% 56.12% 32.45% PAT 1.67 1.62 4.34 2.83 2.38 2.11 2.23 3.25 -0.02 1.98 1.28 PAT before Minority Interest 1.67 1.62 4.34 2.83 2.38 2.11 2.23 3.25 -0.02 1.98 1.28 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 1.62% 1.65% 3.88% 3.42% 3.11% 1.85% 2.00% 3.14% -0.02% 1.99% 1.49% PAT Growth -62.72% -62.67% 53.36% 18.91% 12.80% -5.38% -31.38% - - 54.69% EPS 1.84 1.78 4.77 3.11 2.62 2.32 2.45 3.57 -0.02 2.18 1.41

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 38.04 36.29 31.90 29.83 27.41 26.73 25.81 22.50 23.89 23.01 Share Capital 9.13 9.13 9.13 9.13 9.13 9.13 9.13 9.13 9.13 9.13 Total Reserves 28.91 27.16 22.77 20.70 18.28 17.60 16.68 13.37 14.76 13.88 Non-Current Liabilities 21.21 21.68 22.25 21.38 20.89 23.36 19.12 18.88 10.62 8.52 Secured Loans 1.06 3.19 3.90 0.41 0.51 1.33 2.48 2.77 0.69 1.79 Unsecured Loans 10.04 10.07 10.15 11.48 12.30 14.12 10.44 11.20 9.54 8.25 Long Term Provisions 0.66 0.56 0.55 0.58 0.53 0.40 0.32 0.34 0.26 0.25 Current Liabilities 40.12 36.37 39.97 42.84 46.57 46.63 40.47 42.74 41.62 38.99 Trade Payables 6.48 7.10 5.80 8.64 12.62 12.24 9.32 11.76 13.30 8.95 Other Current Liabilities 2.66 2.96 2.00 8.50 4.45 5.44 2.83 4.87 3.02 3.96 Short Term Borrowings 26.92 23.55 28.98 24.07 27.58 27.15 26.98 23.81 23.18 23.85 Short Term Provisions 4.06 2.77 3.18 1.63 1.91 1.79 1.34 2.31 2.12 2.23 Total Liabilities 99.37 94.34 94.12 94.05 94.87 96.72 85.40 84.12 76.13 70.52 Net Block 30.20 29.64 31.83 34.68 33.19 34.97 32.31 31.50 26.19 23.44 Gross Block 78.77 76.18 75.12 80.06 77.17 75.15 67.60 64.36 59.25 55.87 Accumulated Depreciation 48.57 46.54 43.29 45.38 43.98 40.18 35.30 32.85 33.06 32.44 Non Current Assets 36.79 35.25 37.90 40.33 38.36 39.99 38.53 37.60 29.79 26.63 Capital Work in Progress 0.14 0.00 0.17 0.01 0.01 0.02 0.30 0.15 0.11 0.05 Non Current Investment 0.00 0.00 0.00 0.01 0.01 0.01 1.01 1.10 0.01 0.01 Long Term Loans & Adv. 5.75 4.92 5.18 5.62 4.78 4.77 4.66 4.68 3.49 3.14 Other Non Current Assets 0.23 0.11 0.03 0.00 0.38 0.23 0.25 0.17 0.00 0.00 Current Assets 62.58 59.09 56.22 53.72 56.51 56.72 46.87 46.52 46.34 43.89 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 26.33 26.19 30.35 25.96 22.73 27.69 22.79 22.11 21.76 22.39 Sundry Debtors 18.16 25.64 20.66 20.88 27.92 24.58 19.17 19.25 18.79 16.03 Cash & Bank 12.57 0.19 0.24 3.00 0.86 0.92 0.70 1.01 0.74 0.78 Other Current Assets 5.53 1.64 1.28 1.18 4.99 3.53 4.22 4.16 5.05 4.69 Short Term Loans & Adv. 4.70 5.44 3.69 2.69 3.48 2.43 2.79 2.80 1.50 1.63 Net Current Assets 22.46 22.72 16.25 10.88 9.94 10.09 6.40 3.78 4.72 4.90 Total Assets 99.37 94.34 94.12 94.05 94.87 96.71 85.40 84.12 76.13 70.52

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 16.63 10.39 2.93 10.02 7.48 6.08 5.57 6.72 10.12 2.09 PBT 5.61 6.23 2.32 1.46 1.63 3.46 4.23 2.95 4.49 1.88 Adjustment 4.67 6.24 5.66 6.19 5.79 6.55 7.75 4.57 7.68 5.89 Changes in Working Capital 8.25 -1.62 -5.04 2.86 0.71 -3.37 -5.64 -0.82 -1.91 -5.36 Cash after chg. in Working capital 18.54 10.86 2.94 10.51 8.13 6.64 6.35 6.70 10.26 2.42 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.91 -0.46 -0.01 -0.49 -0.65 -0.56 -0.78 0.02 -0.15 -0.32 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 -3.01 -1.10 -0.59 -4.08 -0.47 -4.86 -3.42 -7.45 -4.68 -0.65 Net Fixed Assets -2.73 -0.89 4.78 -2.89 -2.01 -7.27 -3.39 -5.15 -3.44 -1.40 Net Investments 0.00 0.00 0.01 0.00 0.00 1.00 0.09 -1.09 0.00 0.00 Others -0.28 -0.21 -5.38 -1.19 1.54 1.41 -0.12 -1.21 -1.24 0.75 Cash from Financing Activity -1.24 -9.35 -2.20 -3.80 -7.06 -1.00 -2.46 0.56 -5.52 -1.61 Net Cash Inflow / Outflow 12.38 -0.06 0.13 2.14 -0.06 0.22 -0.32 -0.17 -0.09 -0.17 Opening Cash & Equivalents 0.19 0.24 0.11 0.86 0.92 0.70 1.01 0.32 0.40 0.57 Closing Cash & Equivalent 12.57 0.19 0.24 3.00 0.86 0.92 0.70 0.15 0.32 0.40

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 41.67 39.75 34.94 32.67 30.03 29.27 28.27 24.65 26.17 25.21 ROA 1.67% 4.61% 3.00% 2.52% 2.21% 2.45% 3.84% -0.02% 2.70% 1.80% ROE 4.35% 12.73% 9.15% 8.30% 7.80% 8.48% 13.46% -0.07% 8.43% 5.50% ROCE 10.24% 12.69% 6.92% 6.02% 6.91% 9.69% 11.90% 9.55% 14.32% 10.25% Fixed Asset Turnover 1.27 1.48 1.23 1.12 1.73 1.84 1.88 1.82 1.98 1.75 Receivable days 81.23 75.44 79.31 101.18 72.81 60.76 56.63 61.84 55.71 62.56 Inventory Days 97.42 92.12 107.52 100.97 69.92 70.10 66.19 71.33 70.64 82.35 Payable days 41.11 33.13 49.35 79.40 41.94 31.26 37.91 53.61 49.19 53.37 Cash Conversion Cycle 137.54 134.43 137.49 122.76 100.79 99.61 84.91 79.56 77.16 91.53 Total Debt/Equity 1.00 1.02 1.35 1.42 1.50 1.66 1.60 1.74 1.46 1.56 Interest Cover 3.76 2.96 1.83 1.53 1.51 2.07 2.24 2.10 2.14 1.46

Top Investors:

investor education and protection fund authority ministry of corporate affairs

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