Kanpur Plastipack Ltd

About

Kanpur Plastipack is engaged in manufacturing of HDPE/PP Woven Sacks, PP Box Bags, Flexible Intermediate Bulk Containers (FIBCs), Fabrics and High Tenacity PP Multi Filament Yarn.(Source : 201903 Annual Report Page No: 75)

  • Market Cap 352 Cr.
  • Current Price 164
  • High / Low 205 / 64.2
  • Stock P/E 11.7
  • Book Value 73.4
  • Dividend Yield 0.73 %
  • ROCE 19.3 %
  • ROE 21.1 %
  • Face Value 10.0

Pros

Cons

  • Company might be capitalizing the interest cost

Peer comparison

Sector: Packaging Industry: Packaging

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Jun 2020 Dec 2020 Mar 2021 Jun 2021
86.33 77.41 119.39 155.20 142.99
80.35 67.24 105.00 136.60 127.97
Operating Profit 5.98 10.17 14.39 18.60 15.02
OPM % 6.93% 13.14% 12.05% 11.98% 10.50%
Other Income -0.76 0.51 0.95 3.29 3.25
Interest 2.97 2.01 2.28 2.83 3.46
Depreciation 2.22 2.21 2.32 2.43 2.45
Profit before tax 0.03 6.46 10.74 16.63 12.36
Tax % -1,500.00% 40.40% 30.82% 30.01% 29.61%
Net Profit 0.48 3.84 7.43 11.63 8.70
EPS in Rs 0.22 1.79 3.46 5.41 4.05

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021
314 451
296 395
Operating Profit 18 55
OPM % 6% 12%
Other Income 8 7
Interest 11 9
Depreciation 9 9
Profit before tax 6 44
Tax % 22% 32%
Net Profit 5 30
EPS in Rs 2.29 14.04
Dividend Payout % 17% 9%
Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:43%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:506%
Stock Price CAGR
10 Years:33%
5 Years:19%
3 Years:30%
1 Year:146%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:21%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021
14 14
Reserves 114 143
Borrowings 107 158
31 61
Total Liabilities 266 376
164 185
CWIP 0 2
Investments 0 3
102 186
Total Assets 266 376

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021
41 -2
-1 -34
-40 39
Net Cash Flow -0 4

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021
Debtor Days 47 45
Inventory Days 92 149
Days Payable 11 24
Cash Conversion Cycle 128 169
Working Capital Days 94 113
ROCE % 19%

Shareholding Pattern

Numbers in percentages

Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021
71.60 71.68 71.70 71.77 71.99 72.23 72.31 72.31 72.31 72.31 72.31 72.34
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01
0.00 0.00 0.00 0.00 0.02 0.01 0.00 0.00 0.00 0.00 0.00 0.00
28.40 28.32 28.30 28.23 27.99 27.76 27.69 27.69 27.69 27.69 27.69 27.65

Documents