Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Plastic Products

Rating :
N/A

BSE: 543743 | NSE: SAH

93.24
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  94.00
  •  94.40
  •  92.44
  •  92.82
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24259
  •  22.68
  •  134.30
  •  71.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 242.48
  • 336.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 271.66
  • N/A
  • 2.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.46%
  • 20.15%
  • 12.39%
  • FII
  • DII
  • Others
  • 3.64%
  • 0.00%
  • 3.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.69
  • 16.99
  • 10.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.88
  • 12.51
  • -6.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 54.99
  • 21.67
  • -42.51

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
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
33.91
27.54
23.13%
29.11
23.29
24.99%
32.40
19.89
62.90%
25.95
21.87
18.66%
Expenses
33.01
26.54
24.38%
27.54
21.59
27.56%
31.21
18.36
69.99%
25.16
20.32
23.82%
EBITDA
0.90
1.00
-10.00%
1.57
1.70
-7.65%
1.19
1.53
-22.22%
0.79
1.55
-49.03%
EBIDTM
2.66%
3.62%
5.39%
7.29%
3.68%
7.71%
3.03%
7.10%
Other Income
0.91
0.49
85.71%
0.31
0.54
-42.59%
0.41
0.52
-21.15%
0.89
0.71
25.35%
Interest
0.82
0.75
9.33%
0.80
0.79
1.27%
0.80
0.72
11.11%
0.93
0.70
32.86%
Depreciation
0.64
0.57
12.28%
0.63
0.57
10.53%
0.63
0.54
16.67%
0.61
0.29
110.34%
PBT
0.35
0.17
105.88%
0.46
0.87
-47.13%
0.18
0.78
-76.92%
0.14
1.27
-88.98%
Tax
0.08
0.05
60.00%
0.16
0.26
-38.46%
0.05
0.29
-82.76%
0.07
0.26
-73.08%
PAT
0.27
0.11
145.45%
0.29
0.61
-52.46%
0.13
0.50
-74.00%
0.07
1.01
-93.07%
PATM
0.79%
0.41%
1.01%
2.61%
0.39%
2.50%
0.28%
4.64%
EPS
0.10
0.04
150.00%
0.11
0.20
-45.00%
0.04
0.23
-82.61%
0.02
0.58
-96.55%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 20
Mar 15
Mar 14
Net Sales
121.37
109.19
95.40
80.51
49.83
43.32
42.34
Net Sales Growth
31.08%
14.45%
18.49%
61.57%
15.03%
2.31%
 
Cost Of Goods Sold
70.21
65.53
57.35
56.33
33.42
33.48
32.90
Gross Profit
51.16
43.66
38.05
24.19
16.41
9.84
9.44
GP Margin
42.15%
39.99%
39.88%
30.05%
32.93%
22.71%
22.30%
Total Expenditure
116.92
104.16
88.18
73.31
47.04
41.53
40.27
Power & Fuel Cost
-
6.46
4.05
0.02
3.41
2.56
2.40
% Of Sales
-
5.92%
4.25%
0.02%
6.84%
5.91%
5.67%
Employee Cost
-
7.67
4.44
3.15
2.16
1.28
1.23
% Of Sales
-
7.02%
4.65%
3.91%
4.33%
2.95%
2.91%
Manufacturing Exp.
-
13.47
10.65
1.72
1.13
0.46
0.57
% Of Sales
-
12.34%
11.16%
2.14%
2.27%
1.06%
1.35%
General & Admin Exp.
-
2.86
2.35
11.49
0.34
0.22
0.25
% Of Sales
-
2.62%
2.46%
14.27%
0.68%
0.51%
0.59%
Selling & Distn. Exp.
-
7.40
8.21
0.60
2.60
0.72
0.60
% Of Sales
-
6.78%
8.61%
0.75%
5.22%
1.66%
1.42%
Miscellaneous Exp.
-
0.78
1.13
0.01
3.99
2.82
2.32
% Of Sales
-
0.71%
1.18%
0.01%
8.01%
6.51%
5.48%
EBITDA
4.45
5.03
7.22
7.20
2.79
1.79
2.07
EBITDA Margin
3.67%
4.61%
7.57%
8.94%
5.60%
4.13%
4.89%
Other Income
2.52
2.33
1.82
0.72
0.08
0.42
0.49
Interest
3.35
3.61
2.51
1.42
1.59
1.31
1.34
Depreciation
2.51
2.39
1.40
1.01
0.77
0.72
0.91
PBT
1.13
1.35
5.12
5.49
0.51
0.17
0.31
Tax
0.36
0.43
1.36
1.12
0.22
0.16
0.25
Tax Rate
31.86%
31.85%
26.56%
20.40%
43.14%
94.12%
80.65%
PAT
0.76
0.80
3.41
4.21
0.30
0.01
0.06
PAT before Minority Interest
0.72
0.93
3.76
4.38
0.30
0.01
0.06
Minority Interest
-0.04
-0.13
-0.35
-0.17
0.00
0.00
0.00
PAT Margin
0.63%
0.73%
3.57%
5.23%
0.60%
0.02%
0.14%
PAT Growth
-65.92%
-76.54%
-19.00%
1,303.33%
2,900.00%
-83.33%
 
EPS
0.29
0.31
1.32
1.63
0.12
0.00
0.02

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 20
Shareholder's Funds
83.99
84.63
24.05
19.27
Share Capital
25.80
25.80
15.60
15.60
Total Reserves
58.20
58.84
8.45
3.67
Non-Current Liabilities
8.94
10.14
2.88
1.35
Secured Loans
7.13
8.46
1.45
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
Current Liabilities
35.48
28.44
39.14
15.77
Trade Payables
8.82
8.13
7.85
4.48
Other Current Liabilities
5.60
5.44
1.96
0.86
Short Term Borrowings
20.68
14.05
28.36
10.37
Short Term Provisions
0.38
0.82
0.96
0.06
Total Liabilities
131.49
126.16
68.67
36.39
Net Block
51.10
47.35
18.67
13.19
Gross Block
64.33
58.18
28.24
21.02
Accumulated Depreciation
13.22
10.84
9.57
7.82
Non Current Assets
54.04
50.45
27.50
13.81
Capital Work in Progress
0.52
0.93
6.68
0.00
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.71
1.41
2.15
0.62
Other Non Current Assets
0.71
0.76
0.00
0.00
Current Assets
77.45
75.71
41.16
22.57
Current Investments
0.00
0.00
0.00
0.00
Inventories
29.90
25.51
15.59
5.61
Sundry Debtors
22.03
16.14
13.86
9.00
Cash & Bank
12.69
20.75
2.49
1.70
Other Current Assets
12.83
0.80
1.05
5.29
Short Term Loans & Adv.
10.90
12.50
8.18
0.98
Net Current Assets
41.97
47.27
2.03
6.80
Total Assets
131.49
126.16
68.66
36.38

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 20
Cash From Operating Activity
0.19
-16.98
-0.79
2.01
PBT
1.35
5.12
5.49
0.51
Adjustment
4.17
2.99
2.10
2.06
Changes in Working Capital
-4.40
-23.74
-8.08
-0.39
Cash after chg. in Working capital
1.12
-15.63
-0.49
2.18
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-0.93
-1.36
-0.30
-0.17
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-4.51
-24.01
-10.79
-0.83
Net Fixed Assets
-5.64
-24.33
-9.91
Net Investments
0.00
0.00
-4.61
Others
1.13
0.32
3.73
Cash from Financing Activity
-5.48
45.61
11.11
-1.66
Net Cash Inflow / Outflow
-9.80
4.62
-0.47
-0.48
Opening Cash & Equivalents
-0.62
-5.24
-4.84
1.52
Closing Cash & Equivalent
-10.43
-0.62
-5.32
1.04

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 20
Book Value (Rs.)
32.56
32.81
15.42
12.36
ROA
0.72%
3.86%
8.33%
0.81%
ROE
1.10%
6.92%
20.20%
1.55%
ROCE
4.43%
9.30%
16.44%
6.94%
Fixed Asset Turnover
1.78
2.21
3.27
2.42
Receivable days
63.81
57.39
51.81
64.98
Inventory Days
92.62
78.64
48.06
41.74
Payable days
47.22
50.87
39.97
46.15
Cash Conversion Cycle
109.21
85.16
59.90
60.56
Total Debt/Equity
0.36
0.30
1.27
0.54
Interest Cover
1.37
3.04
4.86
1.32

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.