Kanpur Plastipack Ltd
Incorporated in 1971, Kanpur Plastipack Ltd manufactures HDPE /PP Woven Sacks, PP Box Bags, FIBC, Fabrics and High Tenacity PP MFY[1]
- Market Cap ₹ 193 Cr.
- Current Price ₹ 90.0
- High / Low ₹ 150 / 75.0
- Stock P/E 37.9
- Book Value ₹ 85.7
- Dividend Yield 0.56 %
- ROCE 4.77 %
- ROE 3.25 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 1.05 times its book value
- Company has been maintaining a healthy dividend payout of 19.1%
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 11.4% over past five years.
- Tax rate seems low
- Company has a low return on equity of 12.7% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.8.64 Cr.
- Promoter holding has decreased over last 3 years: -5.57%
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
184 | 174 | 209 | 244 | 247 | 243 | 278 | 318 | 314 | 451 | 624 | 476 | 453 | |
163 | 153 | 183 | 218 | 210 | 210 | 249 | 296 | 296 | 395 | 575 | 452 | 435 | |
Operating Profit | 21 | 22 | 26 | 26 | 37 | 33 | 28 | 22 | 18 | 55 | 49 | 24 | 18 |
OPM % | 11% | 12% | 12% | 11% | 15% | 14% | 10% | 7% | 6% | 12% | 8% | 5% | 4% |
3 | 2 | 2 | 3 | 1 | 1 | 7 | 16 | 8 | 7 | 12 | 2 | 9 | |
Interest | 6 | 9 | 9 | 9 | 8 | 7 | 6 | 9 | 11 | 9 | 14 | 12 | 12 |
Depreciation | 2 | 3 | 4 | 4 | 4 | 4 | 4 | 7 | 9 | 9 | 11 | 11 | 12 |
Profit before tax | 15 | 12 | 16 | 17 | 26 | 23 | 24 | 22 | 6 | 44 | 37 | 3 | 3 |
Tax % | 33% | 41% | 31% | 31% | 36% | 37% | 35% | 25% | 22% | 31% | 29% | -56% | |
10 | 7 | 11 | 11 | 16 | 14 | 16 | 16 | 5 | 30 | 26 | 4 | 5 | |
EPS in Rs | 4.82 | 3.21 | 5.06 | 5.33 | 7.66 | 6.73 | 7.40 | 7.53 | 2.29 | 14.11 | 12.21 | 1.93 | 2.37 |
Dividend Payout % | 8% | 12% | 9% | 8% | 3% | 15% | 15% | 16% | 17% | 13% | 18% | 26% |
Compounded Sales Growth | |
---|---|
10 Years: | 11% |
5 Years: | 11% |
3 Years: | 15% |
TTM: | -15% |
Compounded Profit Growth | |
---|---|
10 Years: | -2% |
5 Years: | -18% |
3 Years: | 6% |
TTM: | 381% |
Stock Price CAGR | |
---|---|
10 Years: | 20% |
5 Years: | 3% |
3 Years: | -1% |
1 Year: | 22% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 11% |
3 Years: | 13% |
Last Year: | 3% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 8 | 8 | 8 | 8 | 8 | 12 | 13 | 14 | 14 | 14 | 21 | 21 | 21 |
Reserves | 20 | 27 | 36 | 46 | 61 | 70 | 91 | 112 | 114 | 143 | 158 | 159 | 162 |
Preference Capital | 2 | 2 | 2 | 2 | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | |
63 | 77 | 86 | 73 | 65 | 83 | 89 | 128 | 107 | 158 | 183 | 166 | 225 | |
21 | 24 | 31 | 37 | 39 | 27 | 35 | 33 | 31 | 61 | 59 | 61 | 75 | |
Total Liabilities | 112 | 136 | 162 | 165 | 173 | 193 | 230 | 288 | 266 | 377 | 420 | 407 | 484 |
46 | 58 | 60 | 66 | 70 | 73 | 78 | 164 | 164 | 185 | 210 | 204 | 243 | |
CWIP | 0 | 0 | -0 | -0 | -0 | 3 | 35 | 2 | 0 | 2 | 2 | 36 | 34 |
Investments | 1 | 1 | 1 | 0 | 0 | 6 | 4 | 6 | 0 | 5 | 8 | 9 | 11 |
65 | 77 | 101 | 98 | 103 | 110 | 112 | 116 | 102 | 184 | 201 | 158 | 195 | |
Total Assets | 112 | 136 | 162 | 165 | 173 | 193 | 230 | 288 | 266 | 377 | 420 | 407 | 484 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
7 | 9 | 7 | 35 | 24 | 7 | 29 | 26 | 41 | -3 | 28 | 69 | |
-9 | -14 | -5 | -9 | -6 | -14 | -38 | -60 | -1 | -36 | -36 | -43 | |
2 | 6 | -3 | -25 | -18 | 8 | 9 | 34 | -40 | 41 | 6 | -26 | |
Net Cash Flow | 1 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | 3 | -3 | 0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 58 | 73 | 81 | 65 | 66 | 78 | 76 | 53 | 47 | 45 | 36 | 38 |
Inventory Days | 79 | 106 | 102 | 78 | 76 | 112 | 93 | 96 | 92 | 149 | 113 | 102 |
Days Payable | 16 | 23 | 20 | 25 | 16 | 14 | 21 | 14 | 11 | 24 | 15 | 18 |
Cash Conversion Cycle | 121 | 156 | 163 | 118 | 126 | 176 | 149 | 136 | 128 | 169 | 134 | 122 |
Working Capital Days | 87 | 116 | 124 | 91 | 97 | 122 | 103 | 96 | 82 | 107 | 90 | 88 |
ROCE % | 26% | 19% | 20% | 19% | 25% | 20% | 17% | 14% | 7% | 19% | 15% | 5% |
Documents
Announcements
- Disclosures under Reg. 10(6) of SEBI (SAST) Regulations, 2011 2d
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 20 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 7 Mar
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
6 Mar - Submission of newspaper publication-Notice of Postal Ballot and E-voting
- Shareholder Meeting / Postal Ballot-Notice of Postal Ballot 5 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1][2]
KPL is a supplier of industrial bulk packaging solutions. It is an A+ level of BRCGS Packaging Materials accredited manufacturer of bulk bags, Flexible Intermediate Bulk Containers (FIBCs) and other industrial packaging products