Astral Poly Technik Ltd

Astral Poly Technik is among the countrys leading manufacturers of plastic pipes used across the industries and is now making strong inroads into the adhesives segment and infrastructure products.(Source : 201903 Annual Report Page No: 02)

  • Market Cap: 14,031 Cr.
  • Current Price: 928.30
  • 52 weeks High / Low 1267.55 / 745.65
  • Book Value: 99.75
  • Stock P/E: 56.60
  • Dividend Yield: 0.11 %
  • ROCE: 23.44 %
  • ROE: 17.59 %
  • Sales Growth (3Yrs): 14.33 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 1.00
Edit ratios
Pros:
Company has reduced debt.
Company is virtually debt free.
Company has good consistent profit growth of 20.09% over 5 years
Cons:
Stock is trading at 9.31 times its book value
Promoter holding has decreased over last 3 years: -3.60%

Peer comparison Sector: Plastic products // Industry: Plastics Products

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
405 517 512 639 477 625 630 775 607 678 664 629
357 442 439 522 400 532 536 659 514 560 546 517
Operating Profit 48 76 73 117 77 94 94 116 93 119 118 112
OPM % 12% 15% 14% 18% 16% 15% 15% 15% 15% 18% 18% 18%
Other Income 3 2 6 2 4 4 4 4 7 3 2 0
Interest 5 7 0 9 12 14 1 6 7 9 5 18
Depreciation 14 14 14 15 16 21 22 22 24 27 27 29
Profit before tax 32 56 64 95 53 64 75 92 68 86 87 65
Tax % 23% 30% 28% 31% 29% 29% 30% 32% 30% 4% 22% 21%
Net Profit 25 39 46 65 37 44 52 62 47 82 68 51
EPS in Rs 1.66 2.61 3.09 4.34 2.50 3.01 3.48 3.30 3.14 5.45 4.49 3.39
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
188 281 402 565 802 1,057 1,410 1,678 1,895 2,073 2,507 2,578
166 239 347 482 687 902 1,242 1,471 1,634 1,759 2,126 2,137
Operating Profit 22 42 55 83 115 155 168 207 260 314 381 441
OPM % 12% 15% 14% 15% 14% 15% 12% 12% 14% 15% 15% 17%
Other Income 6 5 1 4 2 2 3 -3 9 13 15 12
Interest 5 5 4 23 19 31 25 30 18 22 32 39
Depreciation 6 9 11 14 18 22 36 42 50 57 81 108
Profit before tax 16 33 41 50 80 105 110 132 201 248 283 306
Tax % 13% 17% 21% 21% 24% 24% 29% 22% 28% 29% 30%
Net Profit 14 28 33 39 61 79 76 101 145 175 196 248
EPS in Rs 0.99 1.95 1.16 1.40 2.15 1.13 5.13 6.74 9.66 11.70 13.07 16.47
Dividend Payout % 8% 8% 8% 6% 5% 5% 6% 5% 5% 4% 4%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:29.57%
5 Years:18.86%
3 Years:14.33%
TTM:2.82%
Compounded Profit Growth
10 Years:30.13%
5 Years:20.09%
3 Years:24.75%
TTM:26.48%
Stock Price CAGR
10 Years:49.14%
5 Years:24.18%
3 Years:23.66%
1 Year:-9.03%
Return on Equity
10 Years:19.15%
5 Years:17.48%
3 Years:18.23%
Last Year:17.59%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
11 11 11 11 11 11 12 12 12 12 12 15
Reserves 81 106 136 173 230 304 607 696 835 1,006 1,193 1,488
Borrowings 39 41 48 94 92 142 203 197 229 189 275 132
65 102 135 202 211 237 344 397 386 468 619 654
Total Liabilities 197 261 330 480 544 694 1,165 1,301 1,462 1,675 2,099 2,289
83 92 109 164 215 289 557 645 741 842 1,105 1,255
CWIP 6 6 13 13 12 8 27 15 25 73 81 44
Investments 0 0 0 0 0 0 0 0 0 0 0 0
107 163 209 303 317 397 582 641 695 759 913 990
Total Assets 197 261 330 480 544 694 1,165 1,301 1,462 1,675 2,099 2,289

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
17 24 48 85 65 67 117 226 114 282 342
-39 -18 -38 -68 -67 -91 -343 -203 -158 -185 -291
-1 -5 -5 8 -22 13 237 16 12 -71 -5
Net Cash Flow -24 2 6 25 -24 -11 11 38 -32 25 46

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 26% 26% 30% 32% 34% 21% 19% 22% 23% 23%
Debtor Days 79 88 71 67 48 50 60 49 65 54 49
Inventory Turnover 4.68 5.11 5.28 5.78 6.12 6.13 6.18 6.90 6.59 6.66