Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

Plastic Products

Rating :
N/A

BSE: 530589 | NSE: Not Listed

170.6
05-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  179.5
  •  179.5
  •  167.65
  •  171.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3794
  •  644900
  •  254.00
  •  145.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 187.12
  • 8.43
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 206.77
  • 1.18%
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.27%
  • 1.24%
  • 34.27%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.54
  • 7.70
  • 7.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.39
  • 18.95
  • 23.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.53
  • 37.48
  • 36.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.83
  • 9.04
  • 9.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.52
  • 0.98
  • 1.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.85
  • 8.49
  • 8.93

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
40.96
40.63
0.81%
50.73
54.40
-6.75%
46.12
56.89
-18.93%
46.66
47.71
-2.20%
Expenses
36.20
34.68
4.38%
40.89
43.71
-6.45%
38.34
49.07
-21.87%
39.87
42.02
-5.12%
EBITDA
4.76
5.95
-20.00%
9.84
10.69
-7.95%
7.77
7.82
-0.64%
6.80
5.69
19.51%
EBIDTM
11.63%
14.64%
19.40%
19.65%
16.85%
13.74%
14.56%
11.93%
Other Income
0.07
0.07
0.00%
0.04
0.02
100.00%
0.11
0.15
-26.67%
0.04
0.16
-75.00%
Interest
0.85
0.93
-8.60%
0.93
1.33
-30.08%
0.88
1.23
-28.46%
0.96
1.16
-17.24%
Depreciation
1.62
1.77
-8.47%
1.63
2.62
-37.79%
1.62
1.95
-16.92%
1.64
1.39
17.99%
PBT
2.36
3.31
-28.70%
7.32
6.75
8.44%
5.38
4.78
12.55%
4.23
3.30
28.18%
Tax
0.62
0.76
-18.42%
2.02
1.34
50.75%
1.30
1.48
-12.16%
0.97
-0.26
-
PAT
1.75
2.56
-31.64%
5.30
5.41
-2.03%
4.07
3.31
22.96%
3.26
3.56
-8.43%
PATM
4.26%
6.30%
10.45%
9.94%
8.83%
5.81%
6.98%
7.47%
EPS
3.42
3.07
11.40%
6.19
5.61
10.34%
6.13
4.73
29.60%
4.43
4.16
6.49%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
184.47
184.14
191.73
147.60
119.05
127.06
132.92
102.74
84.28
129.18
118.16
Net Sales Growth
-7.59%
-3.96%
29.90%
23.98%
-6.30%
-4.41%
29.38%
21.90%
-34.76%
9.33%
 
Cost Of Goods Sold
100.06
100.24
115.69
95.00
68.78
74.91
84.31
62.50
50.95
74.91
75.53
Gross Profit
84.41
83.89
76.04
52.61
50.27
52.15
48.60
40.24
33.34
54.27
42.63
GP Margin
45.76%
45.56%
39.66%
35.64%
42.23%
41.04%
36.56%
39.17%
39.56%
42.01%
36.08%
Total Expenditure
155.30
153.78
167.18
137.00
104.44
114.31
122.30
93.55
75.73
109.42
104.60
Power & Fuel Cost
-
6.76
6.46
3.79
3.28
3.91
3.74
2.92
2.12
4.02
4.07
% Of Sales
-
3.67%
3.37%
2.57%
2.76%
3.08%
2.81%
2.84%
2.52%
3.11%
3.44%
Employee Cost
-
21.18
18.72
15.43
13.84
15.33
14.07
10.94
7.18
7.65
6.91
% Of Sales
-
11.50%
9.76%
10.45%
11.63%
12.07%
10.59%
10.65%
8.52%
5.92%
5.85%
Manufacturing Exp.
-
7.01
9.91
7.27
6.52
6.59
6.72
4.59
4.87
6.17
4.69
% Of Sales
-
3.81%
5.17%
4.93%
5.48%
5.19%
5.06%
4.47%
5.78%
4.78%
3.97%
General & Admin Exp.
-
9.74
7.72
6.82
4.68
6.14
6.21
5.95
4.06
4.54
4.05
% Of Sales
-
5.29%
4.03%
4.62%
3.93%
4.83%
4.67%
5.79%
4.82%
3.51%
3.43%
Selling & Distn. Exp.
-
8.26
8.37
8.42
6.47
5.72
6.00
5.62
5.96
10.88
7.90
% Of Sales
-
4.49%
4.37%
5.70%
5.43%
4.50%
4.51%
5.47%
7.07%
8.42%
6.69%
Miscellaneous Exp.
-
0.59
0.31
0.28
0.86
1.72
1.24
1.04
0.60
1.24
7.90
% Of Sales
-
0.32%
0.16%
0.19%
0.72%
1.35%
0.93%
1.01%
0.71%
0.96%
1.23%
EBITDA
29.17
30.36
24.55
10.60
14.61
12.75
10.62
9.19
8.55
19.76
13.56
EBITDA Margin
15.81%
16.49%
12.80%
7.18%
12.27%
10.03%
7.99%
8.94%
10.14%
15.30%
11.48%
Other Income
0.26
0.25
0.99
0.21
0.14
0.22
1.23
0.34
1.29
1.26
0.79
Interest
3.62
3.70
4.57
2.38
1.13
1.97
2.55
1.56
0.61
0.38
1.15
Depreciation
6.51
6.66
7.30
5.30
4.90
4.79
4.02
2.54
0.96
3.47
2.82
PBT
19.29
20.25
13.67
3.14
8.73
6.20
5.28
5.43
8.28
17.17
10.38
Tax
4.91
5.05
2.93
1.50
2.90
1.49
1.98
2.92
3.90
4.90
3.69
Tax Rate
25.45%
24.94%
21.43%
47.77%
33.22%
24.03%
37.50%
53.78%
47.10%
28.54%
35.55%
PAT
14.38
21.81
15.92
8.67
5.37
4.44
3.23
2.74
4.40
12.28
6.70
PAT before Minority Interest
12.86
23.36
16.80
9.01
5.83
4.71
3.31
2.50
4.38
12.28
6.70
Minority Interest
-1.52
-1.55
-0.88
-0.34
-0.46
-0.27
-0.08
0.24
0.02
0.00
0.00
PAT Margin
7.80%
11.84%
8.30%
5.87%
4.51%
3.49%
2.43%
2.67%
5.22%
9.51%
5.67%
PAT Growth
-3.10%
37.00%
83.62%
61.45%
20.95%
37.46%
17.88%
-37.73%
-64.17%
83.28%
 
EPS
13.07
19.83
14.47
7.88
4.88
4.04
2.94
2.49
4.00
11.16
6.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
154.24
136.06
119.26
111.72
96.83
89.02
82.25
75.63
64.90
55.66
Share Capital
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
Total Reserves
143.24
125.06
108.26
100.72
85.83
78.02
71.25
64.63
53.90
44.66
Non-Current Liabilities
15.24
18.72
14.27
6.14
5.74
7.55
7.67
2.54
1.37
1.56
Secured Loans
8.76
11.94
11.42
2.02
2.35
3.56
3.60
0.16
0.12
0.28
Unsecured Loans
0.00
0.00
0.00
0.80
0.76
1.53
1.48
0.38
0.00
0.00
Long Term Provisions
0.24
0.18
0.13
0.09
0.00
0.00
0.04
0.00
0.00
0.00
Current Liabilities
40.77
51.32
53.96
30.23
27.67
35.32
30.47
9.87
14.66
14.85
Trade Payables
6.53
12.38
8.66
5.89
6.08
4.90
2.92
1.71
4.99
2.57
Other Current Liabilities
11.23
10.32
7.15
4.66
4.35
3.74
2.57
2.90
4.53
4.13
Short Term Borrowings
21.08
26.75
36.42
18.16
16.34
25.74
24.15
4.55
0.65
3.18
Short Term Provisions
1.92
1.87
1.73
1.51
0.90
0.95
0.82
0.72
4.49
4.98
Total Liabilities
214.13
208.39
188.81
149.04
130.73
132.07
120.49
88.38
80.93
72.07
Net Block
51.66
55.49
29.81
29.49
28.96
29.75
31.82
19.58
18.95
18.30
Gross Block
87.80
85.05
52.19
46.84
41.70
37.75
35.81
20.54
56.65
56.33
Accumulated Depreciation
36.15
29.55
22.38
17.35
12.74
8.00
3.99
0.96
37.70
38.03
Non Current Assets
109.84
109.39
94.38
72.26
62.00
57.54
56.24
43.92
23.81
20.98
Capital Work in Progress
1.00
0.33
16.48
3.27
0.11
0.12
0.06
4.76
2.40
0.20
Non Current Investment
52.17
48.14
44.54
37.18
30.69
25.02
21.61
17.79
0.00
0.52
Long Term Loans & Adv.
3.83
2.99
3.51
2.17
2.13
2.39
2.28
1.48
2.46
1.97
Other Non Current Assets
1.18
2.44
0.04
0.16
0.11
0.25
0.46
0.32
0.00
0.00
Current Assets
104.29
99.00
94.43
76.78
68.73
74.53
64.25
44.45
57.11
51.09
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.50
0.00
Inventories
30.83
37.06
30.15
31.18
27.39
26.82
24.59
16.46
19.91
21.00
Sundry Debtors
34.44
33.97
41.98
22.98
23.72
28.58
24.43
13.92
18.02
16.72
Cash & Bank
16.60
7.18
7.20
5.44
5.55
8.56
5.49
7.75
10.00
6.84
Other Current Assets
22.42
6.13
4.18
3.88
12.06
10.58
9.74
6.32
8.69
6.53
Short Term Loans & Adv.
13.23
14.66
10.91
13.30
11.09
7.12
6.59
5.01
7.29
5.42
Net Current Assets
63.52
47.69
40.47
46.55
41.06
39.21
33.78
34.58
42.45
36.24
Total Assets
214.13
208.39
188.81
149.04
130.73
132.07
120.49
88.37
80.92
72.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
27.36
37.30
-2.65
7.28
15.11
10.30
-9.43
10.48
13.78
13.20
PBT
28.41
19.74
10.50
8.73
11.87
11.54
12.19
14.35
17.17
10.38
Adjustment
2.67
5.51
0.03
6.41
2.19
6.42
3.97
0.39
2.59
3.04
Changes in Working Capital
1.30
15.25
-11.86
-5.61
2.87
-6.17
-22.27
-1.52
-1.06
3.47
Cash after chg. in Working capital
32.38
40.49
-1.33
9.53
16.93
11.78
-6.11
13.23
18.71
16.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.02
-3.19
-1.32
-2.25
-1.81
-1.48
-3.32
-2.75
-4.93
-3.69
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
-3.88
-15.96
-17.17
-6.60
-1.67
-3.91
-13.81
-14.09
-4.73
-0.30
Net Fixed Assets
-2.86
-11.19
-18.44
-5.55
-3.62
-1.99
-6.99
18.65
2.91
0.64
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.70
0.02
0.08
Others
-1.02
-4.77
1.27
-1.05
1.95
-1.92
-6.82
-30.04
-7.66
-1.02
Cash from Financing Activity
-14.76
-22.22
21.05
-0.94
-16.91
-3.41
20.47
4.38
-5.50
-10.16
Net Cash Inflow / Outflow
8.72
-0.88
1.24
-0.26
-3.46
2.99
-2.77
0.77
3.56
2.74
Opening Cash & Equivalents
5.83
5.73
4.11
4.37
7.47
4.43
7.36
6.50
6.84
4.63
Closing Cash & Equivalent
14.91
5.83
5.73
4.11
4.37
7.47
4.43
7.45
10.00
6.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
140.22
123.68
108.41
101.56
88.02
80.92
74.77
68.75
58.48
50.08
ROA
11.05%
8.46%
5.33%
4.17%
3.59%
2.62%
2.40%
5.17%
16.05%
9.08%
ROE
16.09%
13.16%
7.80%
5.59%
5.07%
3.86%
3.17%
6.26%
20.56%
12.38%
ROCE
17.27%
13.79%
8.41%
7.79%
6.83%
6.71%
7.24%
12.17%
28.31%
18.80%
Fixed Asset Turnover
2.17
2.83
3.01
2.74
3.20
3.61
3.73
2.41
2.45
2.24
Receivable days
66.70
71.36
79.42
70.34
75.12
72.78
66.66
62.76
45.90
52.62
Inventory Days
66.19
63.15
74.98
88.20
77.87
70.59
71.34
71.43
54.05
63.81
Payable days
34.43
33.18
27.95
31.77
17.91
11.64
9.01
16.68
13.14
12.81
Cash Conversion Cycle
98.46
101.32
126.45
126.77
135.07
131.73
128.99
117.51
86.81
103.62
Total Debt/Equity
0.24
0.33
0.44
0.21
0.22
0.36
0.36
0.07
0.01
0.07
Interest Cover
8.67
5.32
5.42
8.73
4.15
3.07
4.48
14.52
46.70
9.99

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.