Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Plastiblends India Ltd.

Chemicals

Rating :

N/A

BSE: 523648 | NSE: PLASTIBLEN

Watchlist

NSE BSE

299.30

05-Jul-2024

Open
High
Low
Previous Close

289.70
300.80
287.55
288.20

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

145282
430.16
398.45
227.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

641.93
18.60
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

639.87
1.72%
1.52

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.96
5.77
3.78

EBITDA CAGR (%)

10 Years
5 Years
3 Years

0.46
-4.63
-3.09

PAT CAGR (%)

10 Years
5 Years
3 Years

1.40
-1.47
-2.01

P:E (Median)

8 Years
5 Years
3 Years

17.89
17.38
17.58

P:BV (Average)

8 Years
5 Years
3 Years

1.66
1.66
1.56

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.93
9.53
9.91

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 185.35 210.46 -11.93% 211.58 195.67 8.13% 198.91 197.97 0.47% 197.12 186.02 5.97%
Expenses 175.57 196.03 -10.44% 195.26 182.55 6.96% 183.13 180.18 1.64% 185.90 178.06 4.40%
EBITDA 9.77 14.43 -32.29% 16.31 13.13 24.22% 15.78 17.79 -11.30% 11.22 7.96 40.95%
EBIDTM 5.27% 6.86% 7.71% 6.71% 7.93% 8.99% 5.69% 4.28%
Other Income 2.63 2.58 1.94% 2.41 1.33 81.20% 2.23 -1.30 - 2.03 1.77 14.69%
Interest 0.31 0.37 -16.22% 0.38 0.10 280.00% 0.33 0.30 10.00% 0.37 0.74 -50.00%
Depreciation 3.81 3.86 -1.30% 3.74 3.88 -3.61% 3.78 4.06 -6.90% 3.87 4.27 -9.37%
PBT 8.29 12.78 -35.13% 14.61 10.47 39.54% 13.89 12.13 14.51% 9.02 4.72 91.10%
Tax 1.98 3.25 -39.08% 3.76 2.83 32.86% 3.16 3.44 -8.14% 2.40 0.75 220.00%
PAT 6.31 9.53 -33.79% 10.85 7.65 41.83% 10.74 8.69 23.59% 6.61 3.97 66.50%
PATM 3.40% 4.53% 5.13% 3.91% 5.40% 4.39% 3.35% 2.14%
EPS 2.43 3.67 -33.79% 4.17 2.94 41.84% 4.13 3.34 23.65% 2.54 1.53 66.01%

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 792.96 802.16 768.52 717.63 577.33 605.87 626.85 567.82 545.27 519.87 494.35 Net Sales Growth 0.36% 4.38% 7.09% 24.30% -4.71% -3.35% 10.40% 4.14% 4.89% 5.16% Cost Of Goods Sold 595.78 600.64 587.24 534.69 393.48 422.48 473.72 423.93 393.02 358.54 347.50 Gross Profit 197.18 201.52 181.28 182.94 183.86 183.40 153.13 143.89 152.25 161.33 146.86 GP Margin 24.87% 25.12% 23.59% 25.49% 31.85% 30.27% 24.43% 25.34% 27.92% 31.03% 29.71% Total Expenditure 739.86 748.96 720.03 655.40 508.83 538.43 566.56 512.95 482.02 460.61 443.56 Power & Fuel Cost - 26.37 23.44 18.65 16.14 15.84 14.07 15.12 16.20 13.41 12.81 % Of Sales - 3.29% 3.05% 2.60% 2.80% 2.61% 2.24% 2.66% 2.97% 2.58% 2.59% Employee Cost - 38.69 36.37 34.42 31.33 30.73 26.85 25.68 24.80 20.45 16.11 % Of Sales - 4.82% 4.73% 4.80% 5.43% 5.07% 4.28% 4.52% 4.55% 3.93% 3.26% Manufacturing Exp. - 26.56 23.59 21.08 18.09 19.82 22.17 13.92 12.99 13.61 12.30 % Of Sales - 3.31% 3.07% 2.94% 3.13% 3.27% 3.54% 2.45% 2.38% 2.62% 2.49% General & Admin Exp. - 9.86 9.97 7.81 7.77 9.59 11.43 11.82 11.86 8.63 6.69 % Of Sales - 1.23% 1.30% 1.09% 1.35% 1.58% 1.82% 2.08% 2.18% 1.66% 1.35% Selling & Distn. Exp. - 42.23 35.24 33.68 36.24 32.53 13.22 12.33 10.33 38.93 41.67 % Of Sales - 5.26% 4.59% 4.69% 6.28% 5.37% 2.11% 2.17% 1.89% 7.49% 8.43% Miscellaneous Exp. - 4.61 4.19 5.08 5.78 7.44 5.09 10.13 12.83 7.05 41.67 % Of Sales - 0.57% 0.55% 0.71% 1.00% 1.23% 0.81% 1.78% 2.35% 1.36% 1.31% EBITDA 53.08 53.20 48.49 62.23 68.50 67.44 60.29 54.87 63.25 59.26 50.79 EBITDA Margin 6.69% 6.63% 6.31% 8.67% 11.86% 11.13% 9.62% 9.66% 11.60% 11.40% 10.27% Other Income 9.30 9.53 6.55 5.94 3.58 3.09 1.19 2.39 1.92 2.39 1.86 Interest 1.39 1.17 2.12 3.10 3.02 1.96 8.14 7.61 7.98 3.55 3.60 Depreciation 15.20 15.40 16.43 16.09 15.87 17.05 11.74 11.65 10.72 6.24 6.24 PBT 45.81 46.16 36.49 48.98 53.19 51.54 41.61 38.00 46.46 51.87 42.81 Tax 11.30 11.64 9.64 12.28 15.85 14.36 10.44 10.68 13.76 14.20 12.76 Tax Rate 24.67% 25.22% 26.42% 25.07% 29.80% 27.86% 25.09% 28.11% 29.62% 27.38% 29.81% PAT 34.51 34.53 26.85 36.70 37.35 37.18 31.17 27.32 32.71 37.67 30.05 PAT before Minority Interest 34.51 34.53 26.85 36.70 37.35 37.18 31.17 27.32 32.71 37.67 30.05 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 4.35% 4.30% 3.49% 5.11% 6.47% 6.14% 4.97% 4.81% 6.00% 7.25% 6.08% PAT Growth 15.65% 28.60% -26.84% -1.74% 0.46% 19.28% 14.09% -16.48% -13.17% 25.36% EPS 13.27 13.28 10.33 14.12 14.37 14.30 11.99 10.51 12.58 14.49 11.56

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 405.41 395.00 381.47 330.11 280.90 268.70 247.98 223.57 184.26 157.59 Share Capital 12.99 12.99 12.99 12.99 12.99 12.99 12.99 6.50 6.50 6.50 Total Reserves 392.42 382.00 368.48 317.11 267.90 255.71 234.98 217.07 177.76 151.09 Non-Current Liabilities 29.83 35.46 44.00 31.36 41.27 49.51 56.89 71.09 64.70 22.96 Secured Loans 0.00 0.00 0.00 0.00 9.25 17.25 25.25 41.26 34.10 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.47 2.66 3.05 2.91 2.25 1.32 1.35 0.00 0.00 0.00 Current Liabilities 47.25 53.99 92.41 91.32 86.73 95.63 136.35 104.03 112.16 76.99 Trade Payables 22.70 28.02 23.77 25.56 19.79 15.69 40.73 36.41 49.65 28.81 Other Current Liabilities 21.19 24.34 33.20 32.95 34.36 26.90 14.89 13.17 7.99 13.71 Short Term Borrowings 0.98 0.00 33.56 31.91 31.11 52.54 79.96 49.73 48.40 20.30 Short Term Provisions 2.37 1.63 1.88 0.91 1.46 0.50 0.77 4.72 6.12 14.17 Total Liabilities 482.49 484.45 517.88 452.79 408.90 413.84 441.22 398.69 361.12 257.54 Net Block 173.80 178.69 187.25 177.25 178.09 173.38 175.54 169.34 151.24 72.90 Gross Block 271.34 266.20 266.42 241.30 226.66 206.16 197.15 180.05 200.87 116.37 Accumulated Depreciation 97.55 87.51 79.17 64.05 48.56 32.78 21.60 10.72 49.63 43.47 Non Current Assets 205.23 224.60 238.87 206.86 190.32 184.79 190.50 183.59 159.19 83.30 Capital Work in Progress 1.25 0.21 2.47 9.00 2.63 0.00 0.58 0.16 1.17 4.71 Non Current Investment 24.33 40.07 43.77 17.07 6.05 7.51 10.65 10.37 3.11 3.31 Long Term Loans & Adv. 3.86 3.60 3.31 3.53 3.54 3.90 3.50 3.42 3.68 2.38 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.23 0.31 0.00 0.00 Current Assets 277.18 259.77 279.01 245.94 218.57 229.05 250.71 215.11 201.94 174.25 Current Investments 46.35 27.16 7.00 7.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 125.70 121.63 135.92 123.98 98.59 80.40 97.63 70.84 56.88 44.52 Sundry Debtors 87.99 91.12 119.34 93.58 101.12 132.34 120.72 109.94 108.05 92.47 Cash & Bank 3.07 2.50 1.67 2.90 1.23 1.70 2.25 1.95 2.68 2.83 Other Current Assets 14.08 6.50 6.25 3.91 17.64 14.60 30.12 32.38 34.32 34.43 Short Term Loans & Adv. 5.48 10.86 8.84 14.57 15.95 12.49 27.70 25.49 29.44 22.77 Net Current Assets 229.93 205.78 186.60 154.62 131.84 133.42 114.37 111.07 89.77 97.26 Total Assets 482.41 484.37 517.88 452.80 408.89 413.84 441.21 398.70 361.13 257.55

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 38.06 72.31 15.44 48.14 74.39 58.94 14.71 25.30 71.13 36.72 PBT 46.16 36.49 48.98 53.19 51.54 41.61 38.00 46.46 51.87 42.81 Adjustment 8.44 12.11 14.25 18.23 19.42 20.23 18.79 20.32 9.38 9.34 Changes in Working Capital -4.49 34.15 -35.85 -13.49 17.39 13.13 -29.45 -30.68 24.94 0.99 Cash after chg. in Working capital 50.11 82.75 27.38 57.93 88.34 74.97 27.34 36.09 86.19 53.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -3.55 -3.60 Tax Paid -12.05 -10.44 -11.94 -9.79 -13.95 -16.02 -12.63 -10.79 -11.51 -12.81 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 -27.44 -26.18 -4.76 -27.26 -20.23 -8.22 -17.09 -25.45 -80.41 -19.26 Net Fixed Assets -6.18 2.48 -18.59 -21.01 -23.13 -8.43 -17.52 21.83 -80.96 -19.67 Net Investments -3.45 -16.46 -26.70 -18.02 1.46 3.14 -0.28 -7.26 0.20 0.02 Others -17.81 -12.20 40.53 11.77 1.44 -2.93 0.71 -40.02 0.35 0.39 Cash from Financing Activity -11.02 -45.27 -11.71 -19.44 -54.67 -51.33 2.68 -0.03 9.13 -18.32 Net Cash Inflow / Outflow -0.40 0.87 -1.02 1.45 -0.51 -0.61 0.31 -0.18 -0.14 -0.86 Opening Cash & Equivalents 1.79 0.93 1.95 0.50 1.01 1.62 1.31 1.50 2.83 3.69 Closing Cash & Equivalent 1.40 1.79 0.93 1.95 0.50 1.01 1.62 1.31 2.68 2.83

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.) 155.99 151.99 146.78 127.02 108.08 103.39 95.42 86.02 70.90 60.64 ROA 7.14% 5.36% 7.56% 8.67% 9.04% 7.29% 6.50% 8.61% 12.18% 11.89% ROE 8.63% 6.92% 10.31% 12.22% 13.53% 12.06% 11.59% 16.04% 22.04% 20.42% ROCE 11.81% 9.53% 13.40% 16.26% 15.83% 14.22% 13.66% 18.73% 24.93% 26.85% Fixed Asset Turnover 3.02 2.91 2.85 2.49 2.80 3.11 3.07 3.11 3.54 4.88 Receivable days 40.30 49.52 53.69 61.01 70.32 73.68 72.59 67.12 65.23 62.25 Inventory Days 55.64 60.60 65.53 69.74 53.91 51.83 53.02 39.32 32.98 35.12 Payable days 15.41 16.10 16.84 21.04 11.79 18.23 27.71 32.62 31.53 25.73 Cash Conversion Cycle 80.53 94.03 102.38 109.71 112.45 107.27 97.89 73.82 66.68 71.64 Total Debt/Equity 0.00 0.00 0.09 0.10 0.17 0.29 0.42 0.41 0.45 0.13 Interest Cover 40.47 18.24 16.81 18.63 27.36 6.11 5.99 6.82 15.62 12.88

Top Investors:

colloids (widnes) ltd pension fund

minaxi bhalchandra trivedi

investor education and protection fund (iepf)

Annual Reports:

News Update:

Plastiblends India - Quarterly Results
11th Oct 2024, 15:08 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