Gopala Polyplast Ltd

About

Gopala Polyplast is engaged in range of HDPE/ PP woven bags/ sacks with liner, HDPE/PP woven laminated bags, BOP P coated bags, AD Star bags, Sand Bags which are manufactured in our state of the art manufacturing unit.

  • Market Cap 6.40 Cr.
  • Current Price 6.30
  • High / Low 7.55 / 2.71
  • Stock P/E
  • Book Value -75.7
  • Dividend Yield 0.00 %
  • ROCE -48.6 %
  • ROE %
  • Face Value 10.0

Pros

  • Company has reduced debt.

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor growth of -70.79% over past five years.
  • Promoter holding is low: 29.68%
  • Contingent liabilities of Rs.33.02 Cr.
  • Promoters have pledged 41.13% of their holding.
  • Company has high debtors of 11941.58 days.
  • Promoter holding has decreased over last 3 years: -39.02%

Peer comparison

Sector: Packaging Industry: Packaging

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
60.36 95.18 72.06 31.50 36.85 46.62 5.24 0.00 0.38 0.00 0.00 0.00
53.89 87.40 65.74 25.00 31.84 135.64 13.77 0.30 1.72 1.28 0.28 0.22
Operating Profit 6.47 7.78 6.32 6.50 5.01 -89.02 -8.53 -0.30 -1.34 -1.28 -0.28 -0.22
OPM % 10.72% 8.17% 8.77% 20.63% 13.60% -190.95% -162.79% -352.63%
Other Income 0.00 -0.71 0.02 0.97 0.13 0.11 0.01 0.00 0.01 0.10 0.11 0.01
Interest 2.53 3.80 2.01 4.02 0.84 6.45 1.77 0.00 0.00 2.18 0.00 0.00
Depreciation 1.70 1.10 1.43 1.42 1.78 1.38 1.48 1.46 1.46 1.36 1.29 1.29
Profit before tax 2.24 2.17 2.90 2.03 2.52 -96.74 -11.77 -1.76 -2.79 -4.72 -1.46 -1.50
Tax % 19.20% -40.55% 0.00% 0.00% 0.00% 0.28% 0.00% 0.00% 0.00% 6.99% 0.00% 0.00%
Net Profit 1.81 3.04 2.90 2.03 2.53 -96.47 -11.76 -1.77 -2.79 -4.38 -1.46 -1.49
EPS in Rs 2.04 3.43 3.27 2.17 2.49 -94.89 -11.57 -1.74 -2.74 -4.31 -1.44 -1.47
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
129 165 191 188 220 285 282 304 314 267 168 1 0
132 164 189 181 210 272 277 293 298 250 238 12 4
Operating Profit -2 0 2 7 10 13 6 11 16 17 -70 -11 -3
OPM % -2% 0% 1% 3% 4% 4% 2% 4% 5% 7% -42% -1,905% -821%
Other Income 0 -2 3 0 -0 0 3 4 1 7 0 0 0
Interest 4 2 2 3 5 6 8 9 10 11 13 4 2
Depreciation 3 3 3 2 3 4 6 6 6 6 6 6 5
Profit before tax -9 -6 0 1 2 3 -5 0 1 7 -89 -21 -10
Tax % 24% 19% 48% -99% 9% 2% -3% 35% 14% 1% 0% 2%
Net Profit -7 -5 0 2 2 3 -5 0 1 7 -89 -21 -10
EPS in Rs -3.06 -2.11 0.11 0.73 0.82 3.39 -5.31 0.36 1.29 8.00 -87.55 -20.36 -9.96
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years:-43%
5 Years:-71%
3 Years:-88%
TTM:-100%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:91%
Stock Price CAGR
10 Years:2%
5 Years:-21%
3 Years:-64%
1 Year:84%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
16 16 15 15 9 14 14 14 9 9 10 10 10
Reserves -5 -10 2 3 12 15 10 11 12 19 -63 -84 -87
Borrowings 46 48 32 40 45 67 96 93 93 106 99 98 60
10 10 17 11 15 25 33 47 52 56 52 47 84
Total Liabilities 62 59 62 65 81 115 148 159 166 189 98 71 67
27 24 23 22 26 39 52 47 44 42 39 32 30
CWIP 0 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 0
35 35 39 43 55 76 96 113 122 147 59 39 37
Total Assets 62 59 62 65 81 115 148 159 166 189 98 71 67

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-1 -0 7 0 6 -2 -2 14 13 4 46 4
-1 -1 -2 0 -7 -17 -18 -0 -2 -5 -3 0
2 1 -5 0 2 18 20 -13 -12 1 -43 -4
Net Cash Flow -0 -0 0 0 0 -0 -0 1 -1 1 -0 1

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -8% -4% -1% 7% 11% 11% 3% 8% 9% 16% -85% -49%
Debtor Days 54 42 40 42 52 54 64 68 76 97 59 11,942
Inventory Turnover 11.69 15.67 16.18 12.78 12.64 12.55 9.34 8.27 7.59 4.94 6.80 3.08

Shareholding Pattern

Numbers in percentages

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
38.96 36.70 32.06 30.35 27.96 30.66 29.68 29.68 29.68 29.68 29.68 29.68
8.29 8.54 8.60 8.23 10.97 10.97 7.97 7.97 7.97 7.97 7.97 7.81
0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
52.75 54.76 59.34 61.42 61.07 58.36 62.35 62.35 62.35 62.35 62.35 62.51

Documents

Add document