Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

National Plastic Technologies Ltd.

Plastic Products

Rating :

N/A

BSE: 531287 | NSE: Not Listed

Watchlist

NSE BSE

488.75

20-Dec-2024

Open
High
Low
Previous Close

458.75
512.00
451.05
449.75

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

20862
103.20
528.30
285.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

297.08
34.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

347.85
0.20%
6.31

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.68
25.04
26.37

EBITDA CAGR (%)

10 Years
5 Years
3 Years

14.99
21.99
12.38

PAT CAGR (%)

10 Years
5 Years
3 Years

19.74
29.41
32.37

P:E (Median)

8 Years
5 Years
3 Years

22.30
16.35
16.40

P:BV (Average)

8 Years
5 Years
3 Years

2.66
2.66
3.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.87
9.07
9.89

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 86.79 73.51 18.07% 68.67 61.45 11.75% 69.20 53.20 30.08% 65.05 55.21 17.82%
Expenses 80.02 67.60 18.37% 62.63 55.98 11.88% 63.45 48.28 31.42% 59.28 50.54 17.29%
EBITDA 6.77 5.91 14.55% 6.05 5.47 10.60% 5.75 4.93 16.63% 5.77 4.67 23.55%
EBIDTM 7.80% 8.04% 8.81% 8.91% 8.31% 9.26% 8.87% 8.46%
Other Income 0.02 0.02 0.00% 0.01 0.03 -66.67% 0.04 0.17 -76.47% 0.01 0.02 -50.00%
Interest 1.51 1.34 12.69% 1.46 1.35 8.15% 1.25 1.74 -28.16% 1.39 1.31 6.11%
Depreciation 1.77 1.55 14.19% 1.71 1.30 31.54% 1.49 0.74 101.35% 1.63 1.15 41.74%
PBT 3.51 3.04 15.46% 2.89 2.86 1.05% 3.05 2.61 16.86% 2.75 2.22 23.87%
Tax 0.98 0.85 15.29% 0.80 0.79 1.27% 1.11 0.81 37.04% 0.77 0.62 24.19%
PAT 2.54 2.19 15.98% 2.08 2.06 0.97% 1.94 1.81 7.18% 1.99 1.60 24.38%
PATM 2.92% 2.98% 3.04% 3.36% 2.80% 3.40% 3.05% 2.89%
EPS 4.16 3.60 15.56% 3.42 3.38 1.18% 3.18 2.96 7.43% 3.25 2.62 24.05%

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 289.71 269.22 209.91 133.41 89.71 88.06 77.76 65.31 65.62 72.55 74.70 Net Sales Growth 19.04% 28.25% 57.34% 48.71% 1.87% 13.25% 19.06% -0.47% -9.55% -2.88% Cost Of Goods Sold 215.43 201.23 159.73 97.74 65.45 61.03 56.12 46.32 46.42 49.76 52.00 Gross Profit 74.28 67.98 50.18 35.68 24.26 27.02 21.63 19.00 19.19 22.79 22.71 GP Margin 25.64% 25.25% 23.91% 26.74% 27.04% 30.68% 27.82% 29.09% 29.24% 31.41% 30.40% Total Expenditure 265.38 246.31 192.35 120.63 82.65 79.58 71.75 61.18 62.37 67.19 69.03 Power & Fuel Cost - 9.63 6.98 4.50 3.91 4.16 3.99 3.75 4.58 4.45 3.74 % Of Sales - 3.58% 3.33% 3.37% 4.36% 4.72% 5.13% 5.74% 6.98% 6.13% 5.01% Employee Cost - 15.50 11.85 9.59 6.79 7.32 5.89 4.94 5.17 2.80 3.13 % Of Sales - 5.76% 5.65% 7.19% 7.57% 8.31% 7.57% 7.56% 7.88% 3.86% 4.19% Manufacturing Exp. - 11.22 7.20 5.27 3.74 3.45 3.33 3.75 3.72 4.63 5.06 % Of Sales - 4.17% 3.43% 3.95% 4.17% 3.92% 4.28% 5.74% 5.67% 6.38% 6.77% General & Admin Exp. - 3.30 2.77 1.73 1.34 1.53 1.35 1.38 1.81 1.53 0.91 % Of Sales - 1.23% 1.32% 1.30% 1.49% 1.74% 1.74% 2.11% 2.76% 2.11% 1.22% Selling & Distn. Exp. - 4.11 2.75 1.17 1.29 1.80 1.07 1.04 0.66 3.82 3.95 % Of Sales - 1.53% 1.31% 0.88% 1.44% 2.04% 1.38% 1.59% 1.01% 5.27% 5.29% Miscellaneous Exp. - 1.31 1.07 0.63 0.13 0.29 0.00 0.00 0.00 0.19 3.95 % Of Sales - 0.49% 0.51% 0.47% 0.14% 0.33% 0% 0% 0% 0.26% 0.32% EBITDA 24.34 22.91 17.56 12.78 7.06 8.48 6.01 4.13 3.25 5.36 5.67 EBITDA Margin 8.40% 8.51% 8.37% 9.58% 7.87% 9.63% 7.73% 6.32% 4.95% 7.39% 7.59% Other Income 0.08 0.09 0.19 0.32 0.78 0.51 0.58 0.91 1.11 0.65 1.44 Interest 5.61 5.33 5.05 4.43 3.77 3.69 3.18 2.19 2.17 2.61 3.48 Depreciation 6.60 5.97 4.07 3.73 2.40 2.31 1.84 1.53 1.42 1.31 1.59 PBT 12.20 11.70 8.64 4.94 1.67 2.99 1.57 1.32 0.77 2.09 2.05 Tax 3.66 3.28 2.48 1.31 0.40 0.66 -0.19 0.48 0.08 0.69 0.66 Tax Rate 30.00% 28.03% 28.70% 26.52% 23.95% 22.07% -12.10% 36.36% 10.39% 33.01% 32.20% PAT 8.55 8.42 6.15 3.63 1.27 2.32 1.76 0.85 0.69 1.40 1.39 PAT before Minority Interest 8.55 8.42 6.15 3.63 1.27 2.32 1.76 0.85 0.69 1.40 1.39 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 2.95% 3.13% 2.93% 2.72% 1.42% 2.63% 2.26% 1.30% 1.05% 1.93% 1.86% PAT Growth 11.62% 36.91% 69.42% 185.83% -45.26% 31.82% 107.06% 23.19% -50.71% 0.72% EPS 14.02 13.80 10.08 5.95 2.08 3.80 2.89 1.39 1.13 2.30 2.28

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 43.08 35.37 29.41 25.80 24.50 22.25 20.54 19.82 19.19 17.83 Share Capital 6.08 6.08 6.08 6.08 6.08 6.08 6.08 6.08 6.08 6.08 Total Reserves 37.01 29.29 23.33 19.73 18.43 16.17 14.46 13.75 13.12 11.75 Non-Current Liabilities 31.11 31.67 28.30 27.28 14.68 14.36 12.68 12.05 12.91 13.09 Secured Loans 10.76 10.85 16.43 15.66 9.35 9.81 5.63 3.37 4.12 4.62 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.33 1.89 1.62 Long Term Provisions 0.89 0.78 0.57 0.53 0.48 0.36 0.27 0.67 0.00 0.00 Current Liabilities 87.53 69.35 58.21 48.98 36.42 34.11 26.01 22.53 26.37 27.95 Trade Payables 31.45 21.48 12.44 11.12 8.38 5.75 5.54 7.43 8.81 11.07 Other Current Liabilities 16.10 12.80 10.92 3.97 1.89 2.06 2.60 1.36 4.96 4.23 Short Term Borrowings 39.83 34.32 34.84 33.88 26.14 26.29 17.86 13.74 11.92 12.23 Short Term Provisions 0.16 0.75 0.01 0.01 0.01 0.01 0.01 0.00 0.68 0.41 Total Liabilities 161.72 136.39 115.92 102.06 75.60 70.72 59.23 54.40 58.47 58.87 Net Block 72.53 62.84 51.08 45.12 36.99 33.45 23.80 21.07 21.63 22.24 Gross Block 93.38 77.72 64.10 54.42 43.95 38.11 26.75 22.49 46.78 46.17 Accumulated Depreciation 20.84 14.88 13.03 9.30 6.97 4.66 2.95 1.42 25.15 23.93 Non Current Assets 75.05 63.89 51.56 48.56 37.43 35.52 24.86 21.74 21.65 22.25 Capital Work in Progress 1.56 0.61 0.03 3.11 0.02 1.71 0.47 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.93 0.41 0.42 0.33 0.34 0.34 0.35 0.43 0.01 0.01 Other Non Current Assets 0.02 0.02 0.02 0.00 0.08 0.02 0.25 0.25 0.00 0.00 Current Assets 86.68 72.50 64.36 53.51 38.17 35.20 34.36 32.67 36.83 36.62 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 30.86 27.76 32.34 26.01 17.03 12.85 10.39 9.28 8.96 9.64 Sundry Debtors 48.71 37.63 25.86 17.62 13.05 14.97 14.23 18.45 22.07 21.58 Cash & Bank 0.51 0.49 0.91 0.42 0.84 0.92 0.28 0.57 0.65 0.48 Other Current Assets 6.60 2.32 1.89 2.18 7.25 6.46 9.46 4.36 5.15 4.92 Short Term Loans & Adv. 3.25 4.30 3.36 7.28 5.55 4.70 7.64 2.85 4.99 4.67 Net Current Assets -0.86 3.15 6.16 4.53 1.75 1.09 8.35 10.14 10.46 8.67 Total Assets 161.73 136.39 115.92 102.07 75.60 70.72 59.22 54.41 58.48 58.87

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 13.80 26.89 3.02 -3.78 7.74 3.46 1.35 5.74 3.54 -1.07 PBT 11.70 8.64 4.94 1.67 2.99 1.57 1.32 0.77 2.09 2.05 Adjustment 12.02 9.68 8.44 5.96 5.64 4.53 3.19 3.06 3.45 4.08 Changes in Working Capital -7.72 9.43 -9.05 -12.04 0.05 -2.23 -2.12 1.60 -1.75 -7.21 Cash after chg. in Working capital 16.00 27.75 4.33 -4.40 8.68 3.87 2.39 5.43 3.79 -1.07 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.20 -0.86 -1.31 0.62 -0.94 -0.40 -1.05 0.31 -0.25 0.00 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 -15.27 -16.05 -6.56 -6.64 -4.04 -12.54 -4.60 -1.00 -0.62 -0.28 Net Fixed Assets -16.61 -14.20 -6.60 -13.56 -4.15 -12.60 -4.73 24.29 -0.61 -0.70 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 1.34 -1.85 0.04 6.92 0.11 0.06 0.13 -25.29 -0.01 0.42 Cash from Financing Activity 1.47 -11.26 4.02 10.50 -4.15 9.70 3.25 -4.79 -2.76 0.98 Net Cash Inflow / Outflow 0.00 -0.42 0.48 0.08 -0.45 0.62 0.00 -0.05 0.17 -0.37 Opening Cash & Equivalents 0.33 0.75 0.27 0.20 0.65 0.02 0.02 0.08 0.48 0.86 Closing Cash & Equivalent 0.33 0.33 0.75 0.27 0.20 0.65 0.02 0.02 0.65 0.48

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.) 70.88 58.19 48.38 42.45 40.31 36.61 33.78 32.61 31.58 29.33 ROA 5.65% 4.88% 3.33% 1.43% 3.18% 2.71% 1.49% 1.21% 2.39% 2.42% ROE 21.46% 19.00% 13.16% 5.05% 9.94% 8.23% 4.20% 3.51% 7.57% 8.13% ROCE 18.04% 15.73% 11.53% 8.04% 11.28% 9.27% 8.53% 7.79% 12.73% 16.26% Fixed Asset Turnover 3.15 2.96 2.25 1.82 2.15 2.40 2.73 2.13 1.74 1.80 Receivable days 58.52 55.20 59.48 62.38 58.07 68.55 88.62 100.03 98.55 85.38 Inventory Days 39.73 52.25 79.82 87.57 61.92 54.53 53.33 45.04 42.00 43.55 Payable days 48.01 38.76 43.99 54.38 42.26 28.12 38.50 47.61 53.65 50.59 Cash Conversion Cycle 50.25 68.68 95.31 95.58 77.73 94.96 103.46 97.46 86.89 78.34 Total Debt/Equity 1.37 1.46 1.97 1.92 1.45 1.62 1.14 0.93 0.93 1.06 Interest Cover 3.20 2.71 2.12 1.44 1.81 1.49 1.61 1.35 1.80 1.59

Top Investors:

deepinder singh poonian

rajshri choudhary

investor education and protection fund authority ministry of corporate affairs

dhairyashil narayanarav chate

Annual Reports:

News Update:

National PlasticTech - Quarterly Results
29th Oct 2024, 18:04 PM

Read More

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