Captain Polyplast Ltd
Incorporated in 1997, Captain Polyplast Ltd
does manufacturing of forged and machined bearing rings and automotive components[1]
- Market Cap ₹ 324 Cr.
- Current Price ₹ 61.2
- High / Low ₹ 64.8 / 17.4
- Stock P/E 21.3
- Book Value ₹ 16.3
- Dividend Yield 0.00 %
- ROCE 11.2 %
- ROE 8.14 %
- Face Value ₹ 2.00
Pros
- Company is expected to give good quarter
- Promoter holding has increased by 3.03% over last quarter.
Cons
- Stock is trading at 3.76 times its book value
- Company has a low return on equity of 9.14% over last 3 years.
- Company has high debtors of 192 days.
- Promoter holding has decreased over last 3 years: -5.40%
* 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| 99 | 135 | 115 | 125 | 149 | 186 | 178 | 185 | 225 | 302 | |
| 86 | 119 | 99 | 110 | 131 | 158 | 152 | 170 | 208 | 269 | |
| Operating Profit | 13 | 16 | 16 | 15 | 18 | 28 | 26 | 15 | 17 | 34 |
| OPM % | 13% | 12% | 14% | 12% | 12% | 15% | 14% | 8% | 8% | 11% |
| 1 | 1 | 0 | 2 | 1 | 3 | 1 | 2 | 3 | 0 | |
| Interest | 7 | 7 | 6 | 6 | 7 | 10 | 10 | 10 | 9 | 11 |
| Depreciation | 3 | 3 | 2 | 2 | 2 | 4 | 4 | 4 | 3 | 2 |
| Profit before tax | 4 | 6 | 8 | 8 | 10 | 17 | 12 | 4 | 8 | 21 |
| Tax % | 36% | 33% | 35% | 34% | 27% | 27% | 27% | 28% | 26% | |
| 2 | 4 | 5 | 6 | 7 | 13 | 9 | 3 | 6 | 15 | |
| EPS in Rs | 0.46 | 0.75 | 0.98 | 1.09 | 1.43 | 2.50 | 1.80 | 0.55 | 1.12 | 3.01 |
| Dividend Payout % | -0% | 11% | 8% | 4% | 3% | 2% | 2% | 7% | -0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 13% |
| 3 Years: | 6% |
| TTM: | 46% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 1% |
| 3 Years: | -24% |
| TTM: | 255% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 25% |
| 5 Years: | 19% |
| 3 Years: | 18% |
| 1 Year: | 244% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 14% |
| 3 Years: | 9% |
| Last Year: | 8% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 12 | 14 | 19 | 23 | 31 | 43 | 52 | 56 | 62 | 72 |
| 22 | 25 | 24 | 34 | 63 | 74 | 86 | 85 | 82 | 90 | |
| 36 | 47 | 49 | 41 | 75 | 84 | 62 | 60 | 75 | 92 | |
| Total Liabilities | 79 | 96 | 101 | 109 | 178 | 211 | 211 | 211 | 229 | 264 |
| 14 | 12 | 11 | 11 | 11 | 19 | 18 | 15 | 14 | 13 | |
| CWIP | 0 | 0 | -0 | 0 | 7 | -0 | 0 | 0 | -0 | -0 |
| Investments | 2 | 2 | 5 | 5 | 5 | 5 | 5 | 3 | 4 | 4 |
| 63 | 82 | 85 | 94 | 155 | 188 | 187 | 193 | 211 | 246 | |
| Total Assets | 79 | 96 | 101 | 109 | 178 | 211 | 211 | 211 | 229 | 264 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|
| 12 | 7 | 10 | -8 | -6 | -0 | 0 | 12 | 11 | |
| -3 | -0 | -3 | -0 | -8 | 1 | -1 | 4 | 2 | |
| -9 | -5 | -8 | 6 | 15 | 0 | 0 | -14 | -13 | |
| Net Cash Flow | -1 | 1 | -1 | -3 | 0 | 2 | -1 | 2 | -0 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 143 | 139 | 163 | 152 | 221 | 186 | 230 | 214 | 192 |
| Inventory Days | 88 | 86 | 111 | 96 | 112 | 105 | 106 | 100 | 96 |
| Days Payable | 165 | 161 | 187 | 128 | 176 | 215 | 122 | 105 | 122 |
| Cash Conversion Cycle | 67 | 65 | 87 | 119 | 158 | 76 | 214 | 209 | 166 |
| Working Capital Days | 77 | 71 | 88 | 135 | 164 | 185 | 245 | 241 | 204 |
| ROCE % | 28% | 27% | 24% | 20% | 24% | 16% | 9% | 11% |
Documents
Announcements
- Compliance Certificate For The Period Ended 31-03-2024 1d
- NON APPLICABILITY OF SEBI Circular/SEBI/HO/DDHS/CIR/P/2018/144 Dated 26Th November 2018- Fund Raising By Issuance Of Debt Securities By Large Entities 16 Apr
- Pcs Certificate 10 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 8 Apr
- Capacity Enhancement - Addition Of New Machine For Flat Driplines. The Company Has Added A New Machine For Manufacturing Flat Driplines At Its Rajkot Plant To Produce Upto 150 Meter/Minute Line Speed And Would Enhance Our Production Capacity For Flat Driplines 8 Apr
Annual reports
Concalls
-
Dec 2023TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
Jun 2021TranscriptNotesPPT
-
Dec 2020TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Oct 2020TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
Jul 2020TranscriptNotesPPT
-
Jun 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Dec 2017TranscriptNotesPPT
-
Jun 2017TranscriptNotesPPT
Business Overview:[1]
CPL does manufacturing of advanced
micro irrigation technologies which include
drip irrigation systems and sprinkler irrigation systems that are produced in German
and Israel technology. It has a marketing
and distribution network across
** 16 states of India with 750+ dealers**