Glory Polyfilms Ltd - Stock Valuation and Financial Performance

Name: Glory Polyfilms
Brand: Glory Polyfilms

BSE: 532857 | NSE: GLORY | Plastic Products | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Glory Polyfilms

Based on:

Data

M-Cap below 100cr DeciZen not available

Glory Polyfilms stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

3 Cr.

52-wk low:

0.5

52-wk high:

0.5

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Glory Polyfilms:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	TTM
ROCE % ⓘ	7.6%	11%	10.7%	13.6%	8.5%	5.3%	4.6%	5.6%	-2%	-9.4%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	18.2	31.8	50.4	35.7	58.6	78.9	114	168	125	76.8	49
Sales YoY Gr.	-	74.6%	58.6%	-29.1%	64%	34.7%	44.1%	47.5%	-25.5%	-38.5%	-
Adj EPS ⓘ	0.8	1.3	2.7	3.8	1.5	3.1	1.4	0.4	-3.3	-4.3	-5
YoY Gr.	-	63.8%	109.2%	40.2%	-60.2%	100.7%	-53.1%	-69.4%	-854.6%	NA	-
BVPS (₹) ⓘ	11	10.7	14.2	17.7	33.3	36.5	35	23.5	20.2	15.9	11
Adj Net Profit ⓘ	0.4	1.2	2.5	3.6	2.7	5.4	3.5	2.6	-19.7	-25.5	-30
Cash Flow from Ops. ⓘ	0.4	-0.4	0.3	-1.8	-0.8	2.1	23.8	-5.7	28.9	7	-
Debt/CF from Ops. ⓘ	42.9	-55.3	98.5	-20.3	-59.2	48.4	4.4	-18.1	3.8	17.1	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	17.3%	5.6%	-12.3%	-38.5%
Adj EPS ⓘ	-220.5%	-222.8%	-243.8%	NA
BVPSⓘ	4.2%	-13.7%	-23.1%	-21.1%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	TTM
Return on Equity % ⓘ	7.2	16.2	22	23.6	6.8	8.3	4.6	2.3	-15.2	-23.7	-37.1
Op. Profit Mgn % ⓘ	16.5	14.9	14.4	12.1	10.4	12.9	14.4	11.6	7.1	-2.5	-0.6
Net Profit Mgn % ⓘ	2	3.8	5	9.9	4.6	6.8	3.1	1.6	-15.8	-33.2	-60.8
Debt to Equity ⓘ	3	2.5	2.2	2.2	0.8	1.6	1.2	0.7	0.9	1.3	0
Working Cap Days ⓘ	0	166	175	317	392	401	297	229	342	593	444
Cash Conv. Cycle ⓘ	0	100	95	159	104	71	28	53	101	130	-193

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Glory Polyfilms Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-5	-
TTM Sales (₹ Cr.)	48.8	-
BVPS (₹.) ⓘ	11	-
Reserves (₹ Cr.) ⓘ	6	-
P/BV ⓘ	0.05	-
PE ⓘ	0.00	-

From the Market
52 Week Low / High (₹)	0.45 / 0.50
All Time Low / High (₹)	0.45 / 208.40
Market Cap (₹ Cr.)	3
Equity (₹ Cr.)	59.5
Face Value (₹)	10
Industry PE ⓘ	35.5

Management X-Ray of Glory Polyfilms:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

44.36

42.67

58.14

76.33

75.87

78.25

61.76

* Pledged shares as % of Promoter's holding (%)

Valuation of Glory Polyfilms

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Glory Polyfilms

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Sales	18.20	31.77	50.38	35.72	58.59	78.90	113.71	167.72	124.89	76.76
Operating Expenses ⓘ	15.20	27.05	43.13	31.42	52.51	69.19	97.32	148.30	116.06	78.70
Manufacturing Costs	1.15	1.56	2	1.38	2.15	3.49	6.65	4.58	5.10	4.23
Material Costs	12.90	23.83	39.32	27.34	46.26	60.35	84.37	136.66	96.46	65.84
Employee Cost	0.26	0.29	0.24	0.55	0.76	0.43	0.84	1.92	2.36	2.38
Other Costs ⓘ	0.90	1.37	1.57	2.14	3.34	4.93	5.46	5.14	12.14	6.25
Operating Profit ⓘ	2.99	4.72	7.25	4.30	6.07	9.71	16.39	19.42	8.83	-1.94
Operating Profit Margin (%)	16.5%	14.9%	14.4%	12.1%	10.4%	12.3%	14.4%	11.6%	7.1%	-2.5%
Other Income ⓘ	0.37	0.65	0.89	3.16	6.40	0.72	1.05	7.82	6.87	0.48
Interest ⓘ	1.67	2.55	2.17	4.06	5.82	2.77	6.89	13.53	21.34	6.52
Depreciation ⓘ	0.99	1.21	1.77	1.31	1.46	1.59	3.05	9.03	14.32	14.32
Exceptional Items ⓘ	0	0	0	0	0	0	0	-2.97	0	0
Profit Before Tax ⓘ	0.70	1.60	4.20	2.09	5.20	6.07	7.51	1.72	-19.97	-22.29
Tax ⓘ	0.33	0.41	1.53	-1.47	1.19	1.01	3.55	1.21	-0.22	3.18
Profit After Tax	0.36	1.20	2.67	3.55	4.01	5.06	3.96	0.51	-19.75	-25.48
PAT Margin (%)	2.0%	3.8%	5.3%	9.9%	6.8%	6.4%	3.5%	0.3%	-15.8%	-33.2%
Adjusted EPS (₹)	0.8	1.3	2.9	3.8	2.3	2.9	1.6	0.1	-3.3	-4.3
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Equity and Liabilities
Shareholders Fund	5.02	9.71	13.27	16.82	60.29	65.35	86.87	139.98	120.24	94.76
Share Capital ⓘ	3.50	7	9.25	9.25	17.47	17.47	24.47	59.47	59.47	59.47
Reserves ⓘ	1.52	2.71	4.02	7.58	42.82	47.88	62.40	80.52	60.77	35.29
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	15.16	24.26	28.33	35.74	44.75	101.35	104.99	91.59	100.90	104.12
Long Term Debt	15.16	24.26	28.33	35.74	44.75	101.35	104.99	35.09	25.14	19.04
Short Term Debt	0	0	0	0	0	0	0	56.50	75.76	85.08
Trade Payables	0	7.86	8.44	10.81	19.54	19.57	32.68	17.65	32.40	37.89
Others Liabilities ⓘ	3.54	1.57	3.67	2.12	5.27	6.22	15.05	22.02	21.53	35.94
Total Liabilities ⓘ	23.72	43.40	53.71	65.49	129.85	192.49	239.59	271.24	275.07	272.71
Fixed Assets
Gross Block	15.64	24.91	27.95	28.14	31.72	101.47	100.25	173.91	174.11	174.66
Accumulated Depreciation	3.83	5.04	6.82	8.11	9.15	10.75	13.79	22.82	37.09	51.39
Net Fixed Assetsⓘ	11.81	19.86	21.13	20.02	22.57	90.73	86.46	151.09	137.03	123.27
CWIP ⓘ	0	0	0	3.39	0.59	4.42	42.85	0	0	0
Investmentsⓘ	0.06	0.06	0.06	0.06	1.66	1.66	1.66	0	0	0
Inventories	5.47	9.43	14.51	18.13	13.67	13.31	13.46	20.27	12.04	10.54
Trade Receivables	4.25	11.35	14.07	13.40	30.13	26.99	27.33	47.70	50.81	55.17
Cash Equivalents	0.66	1.10	1.05	1.30	1.93	2.83	2.56	2.39	4.11	3.64
Others Assetsⓘ	1.48	1.59	2.89	9.19	59.28	52.54	65.26	49.79	71.08	80.09
Total Assets ⓘ	23.72	43.40	53.71	65.49	129.85	192.49	239.59	271.24	275.07	272.71

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Cash Flow From Operating Activity ⓘ	0.35	-0.44	0.29	-1.76	-0.76	2.09	23.80	-5.66	28.94	6.97
PBT ⓘ	0.70	1.60	4.20	2.09	5.20	6.07	7.51	1.72	-19.97	-22.29
Adjustment ⓘ	2.64	3.72	3.87	3.77	2.99	4.89	10.51	26.17	36.32	20.94
Changes in Working Capital ⓘ	-2.93	-5.67	-7.64	-7.14	-7.72	-7.64	6.33	-33.57	12.86	8.39
Tax Paid ⓘ	-0.05	-0.10	-0.14	-0.47	-1.23	-1.23	-0.55	0.02	-0.27	-0.06
Cash Flow From Investing Activity ⓘ	-3.62	-9.16	-2.97	-1.97	-41.21	-49.86	-34.27	-27.78	-11.53	-10.38
Capex	-3.79	-9.27	-3.04	-3.59	-0.73	-73.58	-37.21	-30.81	-0.29	-0.57
Net Investments	0	0	0	0	-1.60	0	0	0	0	0
Others ⓘ	0.17	0.11	0.08	1.62	-38.87	23.72	2.93	3.03	-11.23	-9.81
Cash Flow From Financing Activityⓘ	3.66	10.04	2.63	3.99	42.68	48.52	10.21	33.27	-15.69	2.94
Net Proceeds from Shares ⓘ	0	3.50	0.89	0	39.46	0	16.74	49.64	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	0	0	0	0
Interest Paid ⓘ	-1.67	-2.56	-2.17	-4.06	-5.82	-8.08	-9.98	-13.53	-21.34	-6.52
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	5.34	9.10	3.92	8.05	9.04	56.60	3.45	-2.84	5.65	9.46
Net Cash Flow ⓘ	0.39	0.44	-0.05	0.25	0.72	0.75	-0.27	-0.17	1.72	-0.47

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Ratios
ROE (%)	7.23	16.23	23.36	24.09	10.76	8.3	5.3	0.45	-15.2	-23.72
ROCE (%)	11.75	15.36	16.9	13.15	14.06	6.51	8.05	7.05	0.58	-7.12
Asset Turnover Ratio	0.77	1.1	1.15	0.69	0.67	0.54	0.56	0.7	0.49	0.31
PAT to CFO Conversion(x)	0.97	-0.37	0.11	-0.5	-0.19	0.41	6.01	-11.1	N/A	N/A
Working Capital Days
Receivable Days	85	77	83	121	121	119	82	77	134	225
Inventory Days	110	74	78	144	88	56	41	35	44	48
Payable Days	0	60	76	129	120	118	113	67	95	195

Glory Polyfilms Ltd Stock News

Glory Polyfilms Ltd FAQs

What is the share price of Glory Polyfilms?

Company share prices are keep on changing according to the market conditions. The closing price of Glory Polyfilms on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Glory Polyfilms?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Glory Polyfilms stood at ₹2.97.

What is the P/E ratio of Glory Polyfilms?

The latest P/E ratio of Glory Polyfilms as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of Glory Polyfilms?

The latest P/B ratio of Glory Polyfilms as of 01-Jan-1970 05:30 is 0.05.

What is the 52-week high and low of Glory Polyfilms?

The 52-week high of Glory Polyfilms is ₹0.50 and the 52-week low is ₹0.45.

What is the TTM revenue of Glory Polyfilms?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Glory Polyfilms is ₹48.81 ( Cr.) .

About Glory Polyfilms Ltd

Glory Polyfilms was incorporated on December 15,1997 as a private limited company with the main object to carry on the business of manufacturing of co extruded multi layer barrier film for packing of various food and non-food products. The company is promoted by Prakash N. Kela, Yogesh P. Kela and Umesh P. Kela. The company commenced commercial production in November 1998. The company got its status changed to Public Limited Company on December 30, 2005 pursuant to certificate issued by Registrar of Companies, Maharashtra, Mumbai.

Glory mainly caters to the food industry and the FMCG sectors as well as some industrial sectors. The company is engaged in the production of flexible laminates and multilayer films.

The company is a part of the Praksh Kela Group of Industries which has over 25 years of expertise in multilayer polyfilms manufacturing. Glory Polyfilms has state-of-the art Imported and Indian machines to manufacture high barrier and speciality films and laminates at Daman.

The company has a very specialized experienced team of dedicated professionals for marketing, manufacturing, business development and technical services. Extrusion Machine : 5 layer 5 extruder machine with Automatic thickness control optifil P2K System from Windmoller & Holscher â€“ Germany.

Tristar Industries - Daman and Immense Packaging - Chennai are the subsidiaries of the company. All group companies of Glory is manufacture multi layer co-extruded PE films for the milk packaging sector. Most of their clients are Government Dairies in the different states in India.

Products of the company are:

Flexible Laminates- Glory makes a variety of laminated structures for food and non-food applications which are custom designed to give optimum performance at an affordable cost. Their products are used to give barrier and protection to various solids, powders and liquids. The customers have an option of getting printing up to 8 colors in their advanced rotogravure machines having fully auto registration system.

Multilayer films- Glory is one of the leading suppliers of 3 layer and 5 layer (Nylon / EVOH based co-extruded films which are used for shelf sensitive products. Their barrier films are individually designed as per the customer specifications and are available in roll form, pouches, etc. Their advanced rotogravure printing machines having fully auto registration system are designed to give the best possible results upto 8 colors.

The clients of the company include, Amul, Ruchi, Britannnia, Hindustan Unilever, Sarda Agro, Essel Propack, Sterling Agro Industries, Dhara Vegetable Oil and Foods Company etc.

Awards & Achievements

The company is having ISO 9001: 2000 and HACCP certification from TUV South Asia.