National Plastic Industries Ltd

Natl. Plastic Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

National Plastic Industries Ltd

₹ 56.5 0.11%
29 Sep 4:01 p.m.
nationalplastic.com BSE: 526616
About

Incorporated in 1952, National Plastic Ltd is a manufacturer of homeware products including furniture, housewares and Matts[1]

Key Points

Business Overview:[1][2]
Company is a manufacturer of house-ware products and exporter of plastic furniture. Company markets its products under the brand name NATIONAL and its products are available across 36 countries including America, Australia, etc. It also deals in PVC Flooring Mats which are under the brand name INSTA

Website BSE
  • Market Cap ₹ 51.6 Cr.
  • Current Price ₹ 56.5
  • High / Low ₹ 65.0 / 34.3
  • Stock P/E 11.5
  • Book Value ₹ 39.8
  • Dividend Yield 0.00 %
  • ROCE 12.1 %
  • ROE 12.7 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 1.58% over past five years.
  • Company has a low return on equity of 10.8% over last 3 years.
  • 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.

Peer comparison

Sector: Plastic products Industry: Plastics Products

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
6.06 16.16 23.67 30.56 11.09 20.13 24.61 26.82 21.08 25.08 32.76 33.09 19.12
5.42 15.70 20.45 29.42 10.44 18.10 22.09 24.61 19.49 22.74 30.36 27.77 17.43
Operating Profit 0.64 0.46 3.22 1.14 0.65 2.03 2.52 2.21 1.59 2.34 2.40 5.32 1.69
OPM % 10.56% 2.85% 13.60% 3.73% 5.86% 10.08% 10.24% 8.24% 7.54% 9.33% 7.33% 16.08% 8.84%
0.03 0.05 0.09 1.20 0.02 0.02 0.03 0.25 0.02 0.02 0.02 0.28 0.02
Interest 0.71 0.62 0.62 0.81 0.60 0.67 0.70 0.81 0.63 0.99 0.86 0.69 0.60
Depreciation 0.67 0.67 0.67 0.61 0.64 0.64 0.67 0.67 0.65 0.62 0.66 0.66 0.65
Profit before tax -0.71 -0.78 2.02 0.92 -0.57 0.74 1.18 0.98 0.33 0.75 0.90 4.25 0.46
Tax % 0.00% 0.00% 0.00% -98.91% 0.00% 0.00% 0.00% -52.04% 0.00% 0.00% 0.00% 44.47% 0.00%
-0.70 -0.78 2.02 1.83 -0.57 0.73 1.18 1.48 0.33 0.75 0.90 2.37 0.45
EPS in Rs -0.77 -0.85 2.21 2.00 -0.62 0.80 1.29 1.62 0.36 0.82 0.99 2.60 0.49
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
56 61 76 84 97 94 104 112 114 76 83 112 110
52 58 68 76 87 87 95 103 108 70 75 100 98
Operating Profit 4 3 8 7 10 7 8 8 6 6 7 12 12
OPM % 8% 5% 11% 9% 10% 8% 8% 7% 5% 8% 9% 10% 11%
0 -0 0 0 0 0 2 1 2 1 0 0 0
Interest 2 4 5 4 4 3 3 3 3 3 3 3 3
Depreciation 2 2 2 2 2 2 3 3 3 3 3 3 3
Profit before tax 1 -3 2 2 4 3 4 3 2 1 2 6 6
Tax % 26% 32% 37% 32% 56% 101% 23% 36% -29% -62% -22% 30%
1 -2 1 1 2 -0 3 2 2 2 3 4 4
EPS in Rs 0.71 -2.48 1.06 1.40 2.17 -0.02 3.56 2.44 2.31 2.61 3.10 4.75 4.90
Dividend Payout % 70% 0% 0% 71% 46% -4,565% 28% 41% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 6%
5 Years: 2%
3 Years: -1%
TTM: 19%
Compounded Profit Growth
10 Years: 15%
5 Years: 6%
3 Years: 44%
TTM: 20%
Stock Price CAGR
10 Years: 18%
5 Years: 4%
3 Years: 43%
1 Year: 26%
Return on Equity
10 Years: 8%
5 Years: 9%
3 Years: 11%
Last Year: 13%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
9 9 9 9 9 9 9 9 9 9 9 9
Reserves 16 13 14 14 15 13 17 18 18 21 23 27
29 30 34 36 35 39 41 44 41 47 47 40
15 20 18 15 18 22 18 26 26 17 15 18
Total Liabilities 68 72 76 74 77 84 85 97 95 94 94 94
25 25 25 23 26 33 33 35 33 35 33 30
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
43 47 51 50 51 51 52 62 62 59 61 64
Total Assets 68 72 76 74 77 84 85 97 95 94 94 94

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
1 5 4 2 0 -8 6 6 7 10 3 10
-12 -3 -2 -1 0 -3 -3 -5 -0 -4 -1 -1
11 -2 -2 -2 0 9 -2 -1 -7 -4 -2 -9
Net Cash Flow -0 0 0 -0 0 -2 -0 0 -0 2 0 -0

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 88 89 82 70 71 74 68 80 89 100 91 84
Inventory Days 182 175 154 146 130 132 121 132 102 194 207 135
Days Payable 89 109 96 58 80 70 50 58 56 65 40 36
Cash Conversion Cycle 181 155 139 158 121 136 139 154 134 229 259 182
Working Capital Days 134 117 116 122 102 103 115 119 117 157 203 153
ROCE % 7% 2% 11% 10% 14% 10% 12% 10% 6% 7% 6% 12%

Shareholding Pattern

Numbers in percentages

Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023
56.65% 56.65% 56.65% 56.65% 56.65% 56.65% 56.65% 56.65% 56.66% 56.66% 56.66% 56.66%
0.00% 1.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
43.34% 42.15% 43.34% 43.34% 43.34% 43.34% 43.34% 43.34% 43.34% 43.33% 43.33% 43.33%
No. of Shareholders 9,8359,7969,8239,75710,43310,65810,46410,1949,9949,3489,2789,118

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings