Captain Polyplast Ltd - Stock Valuation and Financial Performance

BSE: 536974 | NSE: | Plastic Products | Small Cap

Captain Polyplast Share Price

64.70 2.31 3.70%
as on 19-Apr'24 12:13

DeciZen - make an informed investing decision on Captain Polyplast

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Captain Polyplast stock performance -

mw4me loader
P/E Ratio (SA):
23.93
Market Cap:
345.5 Cr.
52-wk low:
16.5
52-wk high:
62.4

Is Captain Polyplast Ltd an attractive stock to invest in?

1. Is Captain Polyplast Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Captain Polyplast Ltd is a average quality company.

2. Is Captain Polyplast Ltd undervalued or overvalued?

The key valuation ratios of Captain Polyplast Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Captain Polyplast Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Captain Polyplast Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Captain Polyplast:

Analysis of Financial Track Record

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Captain Polyplast Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 15.3%15%18.2%18.3%15.8%14.4%17%11.7%6.6%8.1%-
Value Creation
Index
0.10.10.30.30.10.00.2-0.2-0.5-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 81.588.9119115125149186178185225302
Sales YoY Gr.-9.1%33.9%-3.6%8.5%19.8%24.8%-4.4%4%21.3%-
Adj EPS 0.40.40.811.11.42.51.80.61.12.6
YoY Gr.-4.8%72.7%27.6%10.3%33.6%74.1%-27.7%-69.4%100%-
BVPS (₹) 3.74.24.85.86.88.210.612.412.913.916.2
Adj Net
Profit
2.12.23.94.95.47.212.69.12.85.514
Cash Flow from Ops. -0.110.95.69.8-7.9-6.4-0.2011.611.2-
Debt/CF from Ops. -462.724.52.4-4.3-9.9-422.210502.97.27.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.9%12.5%6.4%21.3%
Adj EPS 11.3%0.6%-23.8%100%
BVPS15.8%15.5%9.6%8.2%
Share Price 25.6% 21% 19.7% 264.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
14.211.216.918.317.119.226.615.74.38.217.3
Op. Profit
Mgn %
10.713.712.113.611.81215.214.48.37.511.1
Net Profit
Mgn %
2.62.53.24.34.44.86.85.11.52.54.8
Debt to
Equity
1.31.110.811.51.41.41.31.2-
Working Cap
Days
201227202247251301321375363320137
Cash Conv.
Cycle
799069889313810615220216648

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 17.30%

Sales growth is good in last 4 quarters at 55.48%

Sales growth has been subdued in last 3 years 6.44%

Net Profit has been subdued in last 3 years -23.84%

Debt to equity has increased versus last 3 years average to 1.15

Latest Financials - Captain Polyplast Ltd.

Standalone Consolidated
TTM EPS (₹) 2.6 2.7
TTM Sales (₹ Cr.) 302 302
BVPS (₹.) 16.2 16.7
Reserves (₹ Cr.) 78 82
P/BV 3.86 3.73
PE 23.93 22.73
From the Market
52 Week Low / High (₹) 16.49 / 62.42
All Time Low / High (₹) 4.89 / 59.45
Market Cap (₹ Cr.) 346
Equity (₹ Cr.) 11.1
Face Value (₹) 2
Industry PE 36

Management X-Ray of Captain Polyplast:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *17.8517.9317.9317.9317.9317.9317.9317.9317.9316.69
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Captain Polyplast

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales8189119115125149186178185225
Operating Expenses 737710599110131158152170208
Manufacturing Costs3395344456
Material Costs596077728094113115137168
Employee Cost 456789111089
Other Costs 8101316192430232025
Operating Profit 9121416151828261517
Operating Profit Margin (%) 10.7%13.7%12.1%13.6%11.8%12.0%15.2%14.4%8.3%7.5%
Other Income 1010213123
Interest 5676671010109
Depreciation 2332224443
Exceptional Items 0000000000
Profit Before Tax 3368810171248
Tax 1123335312
Profit After Tax 22455713936
PAT Margin (%) 2.6%2.5%3.2%4.3%4.4%4.8%6.8%5.1%1.5%2.4%
Adjusted EPS (₹)0.40.50.81.01.11.42.51.80.61.1
Dividend Payout Ratio (%)0%0%10%4%4%3%2%2%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 19212529344153626570
Share Capital 791010101010101010
Reserves 11121419243143525560
Minority Interest0000000000
Debt22202321335671827875
Long Term Debt9863379192522
Short Term Debt13111618314962635253
Trade Payables25313937284567383956
Others Liabilities 771014143620282826
Total Liabilities 737996101110178211210210227

Fixed Assets

Gross Block17212223252637394142
Accumulated Depreciation571012141619222629
Net Fixed Assets12141211111119181514
CWIP 3000070000
Investments 1225555522
Inventories8162122212933333844
Trade Receivables39395251529095112108118
Cash Equivalents 5454123255
Others Assets5459203457394244
Total Assets 737996101110178211210210227

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 011610-8-6001211
PBT 3368810171248
Adjustment 6998681113129
Changes in Working Capital -8-0-8-3-20-21-25-22-2-5
Tax Paid -1-1-1-3-3-3-4-4-2-1
Cash Flow From Investing Activity -7-30-3-1-81-142
Capex -7-20-1-2-9-2-2-1-1
Net Investments 0-10-3000040
Others 0010213123
Cash Flow From Financing Activity 8-8-4-861500-14-13
Net Proceeds from Shares 6000000000
Net Proceeds from Borrowing 5-1-2-3-14-2107-4
Interest Paid -5-6-7-6-6-7-10-10-10-9
Dividend Paid 0000000000
Others 2-1521318120-100
Net Cash Flow 1-11-1-302-120
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)14.3211.3916.9818.4517.4519.1626.6815.644.338.14
ROCE (%)22.3222.0126.5227.2223.6920.0123.6316.319.2811.38
Asset Turnover Ratio1.311.181.41.181.21.040.990.850.891.03
PAT to CFO Conversion(x)05.51.52-1.6-0.860041.83
Working Capital Days
Receivable Days152159135160148174176210215184
Inventory Days31515667626159676966
Payable Days139169167193149142181166104104

Captain Polyplast Ltd Stock News

Captain Polyplast Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Captain Polyplast on 19-Apr-2024 12:13 is ₹64.70.
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 19-Apr-2024 12:13 the market cap of Captain Polyplast stood at ₹345.5.
The latest P/E ratio of Captain Polyplast as of 19-Apr-2024 12:13 is 23.93.
The latest P/B ratio of Captain Polyplast as of 19-Apr-2024 12:13 is 3.86.
The 52-week high of Captain Polyplast is ₹62.42 and the 52-week low is ₹16.49.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Captain Polyplast is ₹302.3 ( Cr.) .

About Captain Polyplast Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.