AGI Greenpac Ltd

AGI Greenpac Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

AGI Greenpac Ltd

₹ 878 0.69%
21 Sep - close price
agigreenpac.com BSE: 500187 NSE : AGI
About

The Company was incorporated as Hindustan Twyfords Ltd. in 1960 by the Somany family (promoter group) and later expanded to glass bottles and containers manufacturing in 1972 by the acquisition of Associated Glass Industries Ltd.
The Company changed its name to Hindustan Sanitaryware & Industries Limited in 1969 and has since been popularly known as ‘HSIL’. In March 2009, the company name changed to HSIL Limited”. [1]

HSIL is engaged in the business of manufacturing, selling and trading of Building products and Packaging products. It recently demerged its Consumer products and Retail business into a new company namely Somany Home Innovations Limited (NSE:SHIL) [2]

Key Points

Product Portfolio
The Co. is engaged in the production of various packaging products including glass containers, speciality glass, polyethylene terephthalate (PET) bottles & products, and security caps & closures. [1]

Website BSE NSE
  • Market Cap ₹ 5,678 Cr.
  • Current Price ₹ 878
  • High / Low ₹ 895 / 280
  • Stock P/E 83.9
  • Book Value ₹ 209
  • Dividend Yield 0.57 %
  • ROCE 7.03 %
  • ROE 4.51 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 32.9%

Cons

  • Stock is trading at 4.19 times its book value
  • The company has delivered a poor sales growth of 8.31% over past five years.
  • Company has a low return on equity of 5.67% 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: Packaging Industry: Packaging

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Operating Profit
OPM %
Interest
Depreciation
Profit before tax
Tax %
EPS in Rs
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
502 595 786 1,071 1,436 1,725 1,820 1,941 1,979 2,075 2,253 2,712
426 499 653 865 1,185 1,467 1,566 1,608 1,662 1,785 1,981 2,396
Operating Profit 76 96 133 206 250 259 254 333 317 290 272 316
OPM % 15% 16% 17% 19% 17% 15% 14% 17% 16% 14% 12% 12%
9 -2 14 4 5 27 4 3 13 1 3 29
Interest 16 17 40 36 42 69 72 78 41 33 56 87
Depreciation 26 28 50 55 65 93 110 125 115 111 114 151
Profit before tax 42 49 57 118 148 124 75 134 174 147 105 107
Tax % 36% 36% 23% 34% 37% 34% 55% 36% 38% 32% 30% 35%
27 32 44 78 94 82 34 85 108 100 74 70
EPS in Rs 11.84 14.17 12.43 5.15 11.82 15.01 13.87 10.25 9.69
Dividend Payout % 31% 28% 25% 21% 21% 24% 58% 30% 27% 29% 39% 31%
Compounded Sales Growth
10 Years: 16%
5 Years: 8%
3 Years: 11%
TTM: 20%
Compounded Profit Growth
10 Years: 6%
5 Years: 15%
3 Years: -15%
TTM: -14%
Stock Price CAGR
10 Years: 44%
5 Years: 61%
3 Years: 124%
1 Year: 122%
Return on Equity
10 Years: 7%
5 Years: 6%
3 Years: 6%
Last Year: 5%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
11 11 11 13 13 13 13 14 14 14 14 14
Reserves 207 228 456 659 954 1,013 1,015 1,309 1,372 1,432 1,473 1,498
203 471 493 397 865 1,034 1,133 786 622 911 1,230 1,178
146 225 225 306 446 510 513 522 646 727 756 870
Total Liabilities 566 935 1,185 1,375 2,278 2,570 2,674 2,631 2,655 3,085 3,474 3,560
248 422 768 812 1,197 1,505 1,519 1,588 1,514 1,524 1,681 1,950
CWIP 29 125 8 30 333 62 119 34 63 152 209 121
Investments 14 11 12 36 11 11 11 11 29 136 33 20
275 376 397 498 737 992 1,024 998 1,049 1,274 1,550 1,469
Total Assets 566 935 1,185 1,375 2,278 2,570 2,674 2,631 2,655 3,085 3,474 3,560

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
39 118 18 172 154 31 162 264 311 204 55 329
-25 -279 -92 -153 -490 -75 -189 -92 -66 -329 -183 -322
-12 228 16 -19 387 51 4 -207 -247 248 224 -185
Net Cash Flow 1 68 -58 1 51 6 -22 -35 -3 123 96 -178

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Debtor Days 66 63 66 56 62 82 84 78 72 70 83 79
Inventory Days 368 284 250 248 236 273 250 237 235 223 232 184
Days Payable 160 238 165 96 94 109 85 72 74 89 89 85
Cash Conversion Cycle 275 109 150 208 204 247 250 242 232 204 226 178
Working Capital Days 110 70 94 55 43 80 69 64 74 73 103 91
ROCE % 14% 14% 12% 15% 13% 9% 7% 10% 10% 8% 7% 7%

Shareholding Pattern

Numbers in percentages

Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023
53.91% 60.00% 60.24% 60.24% 60.24% 60.24% 60.24% 60.24% 60.23% 60.23% 60.23% 60.23%
3.14% 4.65% 4.86% 6.68% 7.14% 7.24% 9.28% 7.82% 7.41% 6.63% 6.02% 6.42%
4.55% 3.56% 3.25% 3.25% 3.03% 2.64% 2.45% 2.38% 2.38% 2.18% 2.00% 3.11%
38.40% 31.79% 31.65% 29.83% 29.59% 29.88% 28.03% 29.56% 29.96% 30.95% 31.73% 30.23%
No. of Shareholders 35,02133,40834,36339,13342,21840,75437,38738,57040,43445,02044,90745,957

* 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

Concalls