Adarsh Plant Protect Ltd
₹ 26.1
4.98%
16 May
- close price
About
Incorporated in 1992, Adarsh Plant Protect Ltd is in the business of Industrial packaging (Barrels), Agriculture equipment and Smokeless chulhas[1]
Key Points
- Market Cap ₹ 25.9 Cr.
- Current Price ₹ 26.1
- High / Low ₹ 35.7 / 15.6
- Stock P/E 52.8
- Book Value ₹ 1.47
- Dividend Yield 0.00 %
- ROCE 11.7 %
- ROE 40.3 %
- Face Value ₹ 10.0
Pros
- Company has a good return on equity (ROE) track record: 3 Years ROE 25.3%
Cons
- Stock is trading at 17.7 times its book value
- Company might be capitalizing the interest cost
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
3.02 | 7.84 | 8.86 | 9.83 | 10.65 | 10.88 | 10.34 | 12.70 | 12.63 | 17.12 | 17.20 | 18.65 | |
3.12 | 7.58 | 8.90 | 9.15 | 10.11 | 11.50 | 10.98 | 12.51 | 12.18 | 16.81 | 16.80 | 17.89 | |
Operating Profit | -0.10 | 0.26 | -0.04 | 0.68 | 0.54 | -0.62 | -0.64 | 0.19 | 0.45 | 0.31 | 0.40 | 0.76 |
OPM % | -3.31% | 3.32% | -0.45% | 6.92% | 5.07% | -5.70% | -6.19% | 1.50% | 3.56% | 1.81% | 2.33% | 4.08% |
0.66 | 0.08 | 0.06 | 0.05 | 0.06 | 0.03 | 0.03 | 0.05 | 0.01 | 0.03 | 0.02 | 0.00 | |
Interest | 0.39 | 0.49 | 0.53 | 0.47 | 0.46 | 0.56 | 0.33 | 0.19 | 0.20 | 0.19 | 0.21 | 0.21 |
Depreciation | 0.32 | 0.26 | 0.22 | 0.22 | 0.07 | 0.05 | 0.03 | 0.04 | 0.04 | 0.05 | 0.08 | 0.06 |
Profit before tax | -0.15 | -0.41 | -0.73 | 0.04 | 0.07 | -1.20 | -0.97 | 0.01 | 0.22 | 0.10 | 0.13 | 0.49 |
Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
-0.15 | -0.41 | -0.73 | 0.03 | 0.08 | -1.20 | -0.97 | 0.01 | 0.22 | 0.10 | 0.14 | 0.49 | |
EPS in Rs | -0.15 | -0.41 | -0.74 | 0.03 | 0.08 | -1.21 | -0.98 | 0.01 | 0.22 | 0.10 | 0.14 | 0.49 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 13% |
3 Years: | 14% |
TTM: | 8% |
Compounded Profit Growth | |
---|---|
10 Years: | 12% |
5 Years: | 20% |
3 Years: | 31% |
TTM: | 250% |
Stock Price CAGR | |
---|---|
10 Years: | 14% |
5 Years: | 52% |
3 Years: | 65% |
1 Year: | 43% |
Return on Equity | |
---|---|
10 Years: | -12% |
5 Years: | 24% |
3 Years: | 25% |
Last Year: | 40% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 9.90 | 9.90 | 9.90 | 9.91 | 9.91 | 9.91 | 9.91 | 9.91 | 9.91 | 9.91 | 9.91 | 9.91 |
Reserves | -6.07 | -6.48 | -7.32 | -7.29 | -7.23 | -8.44 | -9.42 | -9.40 | -9.19 | -9.08 | -8.94 | -8.45 |
3.00 | 3.64 | 3.39 | 3.47 | 4.38 | 5.51 | 5.57 | 5.71 | 6.20 | 5.67 | 5.02 | 4.52 | |
2.04 | 0.99 | 1.92 | 1.28 | 0.85 | 0.71 | 1.53 | 1.34 | 1.54 | 1.91 | 1.85 | 2.95 | |
Total Liabilities | 8.87 | 8.05 | 7.89 | 7.37 | 7.91 | 7.69 | 7.59 | 7.56 | 8.46 | 8.41 | 7.84 | 8.93 |
0.50 | 0.42 | 0.27 | 0.25 | 0.42 | 0.38 | 0.42 | 0.38 | 0.37 | 0.48 | 0.53 | 0.48 | |
CWIP | 0.01 | 0.03 | 0.03 | 0.03 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.08 | 0.06 | 0.06 |
Investments | 0.05 | 0.05 | 0.05 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
8.31 | 7.55 | 7.54 | 7.04 | 7.44 | 7.26 | 7.11 | 7.12 | 8.03 | 7.85 | 7.25 | 8.39 | |
Total Assets | 8.87 | 8.05 | 7.89 | 7.37 | 7.91 | 7.69 | 7.59 | 7.56 | 8.46 | 8.41 | 7.84 | 8.93 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-1.36 | 0.48 | 2.01 | 0.49 | -0.07 | -0.54 | 0.32 | -0.04 | -0.04 | 0.87 | 1.04 | 0.51 | |
0.65 | 0.02 | 0.02 | -0.04 | -0.24 | 0.00 | -0.06 | 0.01 | 0.01 | -0.18 | -0.15 | -0.02 | |
0.71 | -0.28 | -2.19 | -0.33 | 0.19 | 0.56 | -0.25 | -0.04 | -0.04 | -0.70 | -0.86 | -0.34 | |
Net Cash Flow | 0.00 | 0.22 | -0.16 | 0.12 | -0.12 | 0.02 | 0.01 | -0.07 | -0.07 | -0.01 | 0.04 | 0.14 |
Ratios
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 514.87 | 54.01 | 72.51 | 54.21 | 121.67 | 117.75 | 111.55 | 100.30 | 112.71 | 77.39 | 67.91 | 65.17 |
Inventory Days | 453.78 | 122.17 | 135.94 | 166.99 | 167.07 | 118.00 | 138.51 | 109.31 | 111.80 | 91.53 | 87.78 | 105.16 |
Days Payable | 138.11 | 43.47 | 65.80 | 63.36 | 31.44 | 19.81 | 55.95 | 38.98 | 49.86 | 38.51 | 36.11 | 70.36 |
Cash Conversion Cycle | 830.54 | 132.70 | 142.65 | 157.84 | 257.30 | 215.94 | 194.11 | 170.63 | 174.64 | 130.41 | 119.57 | 99.97 |
Working Capital Days | 560.79 | 101.49 | 98.87 | 105.45 | 211.80 | 205.31 | 186.03 | 157.78 | 178.31 | 121.31 | 108.86 | 97.46 |
ROCE % | -6.14% | 1.15% | -3.07% | 8.46% | 8.06% | -9.12% | -9.82% | 3.26% | 6.39% | 4.32% | 5.44% |
Documents
Announcements
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
2d - Submission of the Secretarial Compliance report for the financial year 2023-24.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
2d - Newspaper publication with regards to the Audited Financial Results for the quarter and year ended on 31.03.24 as approved n he Board Meeting held on …
- Board Meeting Outcome for OUTCOME OF THE BOARD MEETING HELD ON 08.05.2024 8 May
-
Appointment of Company Secretary and Compliance Officer
8 May - Company has appointed Ms. Dhwani Shah as the Company Secretary and the Compliance Officer of the Company w.e.f. 01.04.2024.
- Board Meeting Intimation for Board Meeting Intimation To Consider And Approve Audited Standalone Financial Results Of The Company For The Quarter And Year Ended 31St March, 2024 29 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Segments:[1]
a) Barrel and Industrial packaging:
This segment caters to packing needs of chemical, oil, lubricants and pharmaceutical sectors
b) Agriculture - Plant Protection equipment:
Company manufactures equipment that help farmers in various plant protection activities by handling fertilizers, pesticides and seed cleaning processes
c) Eco Friendly:
Company manufactures environment friendly smokeless chulha to help in reducing smoke and carbon emissions