Plastiblends India Ltd

PLASTIBLEN
Chemicals
โ‚น 217.25
Price
โ‚น 562.15
Market Cap
Small Cap
16.81
P/E Ratio

๐Ÿ“Š Score Snapshot

12.37 / 25
Performance
25 / 25
Valuation
5.0 / 20
Growth
7.0 / 30
Profitability
49.37 / 100
Risky

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA - 56.47 88.85 32.07 57.96 88.01 74.32 27.94
Adj Cash EBITDA Margin - 7.19 11.38 4.75 10.34 14.26 12.10 5.24
Adj Cash EBITDA To EBITDA - 0.93 1.62 0.47 0.81 1.25 1.21 0.49
Adj Cash EPS - 12.14 23.61 0.29 9.19 20.99 17.03 -0.82
Adj Cash PAT - 32.03 61.53 1.06 23.55 54.39 44.11 -2.45
Adj Cash PAT To PAT - 0.88 2.25 0.03 0.64 1.47 1.42 -0.09
Adj Cash PE - 24.07 6.48 633.18 25.10 5.40 11.56 -
Adj EPS 12.86 13.87 10.47 14.08 14.38 14.30 11.98 10.51
Adj EV To Cash EBITDA - 11.65 3.77 16.53 10.45 3.83 7.81 22.76
Adj EV To EBITDA 6.66 10.80 6.13 7.81 8.48 4.78 9.48 11.08
Adj Number Of Shares 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60
Adj PE 13.94 20.95 14.71 14.66 16.03 7.92 16.43 19.91
Adj Peg - 0.65 - - 28.65 0.41 1.17 -
Bvps 164.62 155.77 151.92 146.54 126.92 108.08 103.46 95.38
Cash Conversion Cycle 122.00 104.00 102.00 139.00 153.00 131.00 127.00 127.00
Cash ROCE - 8.15 17.13 3.46 5.84 15.35 14.97 -0.84
Cash Roic - 8.67 19.55 2.65 5.54 15.61 15.58 -1.43
Cash Revenue - 785.04 780.50 674.80 560.74 616.99 614.30 533.53
Cash Revenue To Revenue - 1.01 1.04 0.97 1.01 1.05 0.98 0.94
Dio 87.00 76.00 76.00 93.00 115.00 85.00 62.00 84.00
Dpo 17.00 14.00 17.00 16.00 24.00 17.00 12.00 35.00
Dso 52.00 41.00 44.00 62.00 62.00 63.00 77.00 78.00
Dividend Yield 1.36 1.53 2.65 1.91 1.75 3.29 1.40 1.21
EV 409.31 658.10 335.07 530.20 605.78 337.45 580.07 635.92
EV To EBITDA 6.66 11.16 6.18 7.79 8.49 4.78 9.48 11.08
EV To Fcff - 22.91 4.96 57.69 34.03 6.75 11.26 -
Fcfe - 34.81 35.84 13.02 2.09 21.30 11.66 -8.06
Fcfe Margin - 4.43 4.59 1.93 0.37 3.45 1.90 -1.51
Fcfe To Adj PAT - 0.95 1.31 0.35 0.06 0.58 0.38 -0.30
Fcff - 28.73 67.52 9.19 17.80 50.02 51.53 -4.51
Fcff Margin - 3.66 8.65 1.36 3.17 8.11 8.39 -0.85
Fcff To NOPAT - 0.94 2.65 0.26 0.49 1.38 1.45 -0.15
Market Cap 466.31 724.10 395.07 538.20 598.78 294.45 512.07 543.92
PB 1.09 1.79 1.00 1.41 1.81 1.05 1.90 2.19
PE 13.94 20.96 14.71 14.66 16.03 7.91 16.43 19.90
Peg - 0.73 - - 38.23 0.41 1.17 -
PS 0.60 0.93 0.53 0.77 1.08 0.50 0.82 0.96
ROCE 8.06 8.57 7.00 9.94 11.19 11.29 10.37 9.65
ROE 7.92 9.13 7.06 10.38 12.12 13.45 11.98 11.46
Roic 7.72 9.18 7.38 10.01 11.30 11.32 10.72 9.66
Share Price 179.35 278.50 151.95 207.00 230.30 113.25 196.95 209.20

๐Ÿ“Š Quarterly Results

Metric Mar 2025 Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022 Dec 2021
Sales 199.16 184.37 185.35 211.58 198.91 197.12 210.46 195.67 197.97 186.02 180.30 204.23 218.84 174.15
Interest 0.28 0.29 0.31 0.38 0.33 0.37 0.37 0.10 0.30 0.74 0.26 0.82 0.88 0.60
Expenses - 184.71 172.94 175.57 195.26 183.14 185.89 196.03 182.54 180.18 178.06 172.18 188.27 201.49 154.06
Other Income - 2.41 1.98 2.63 2.41 2.23 2.03 2.58 1.33 -1.30 1.77 2.23 2.51 2.89 1.06
Depreciation 3.79 3.88 3.81 3.74 3.78 3.87 3.86 3.88 4.06 4.27 4.08 4.03 3.90 4.02
Profit Before Tax 12.79 9.24 8.29 14.61 13.89 9.02 12.78 10.48 12.13 4.72 6.01 13.62 15.46 16.53
Tax % 25.18 27.38 23.88 25.74 22.68 26.72 25.43 27.00 28.36 15.89 29.95 26.73 19.92 26.98
Net Profit - 9.57 6.71 6.31 10.85 10.74 6.61 9.53 7.65 8.69 3.97 4.21 9.98 12.38 12.07
Profit For PE 9.57 6.71 6.31 10.85 10.74 6.61 9.53 7.65 8.69 3.97 4.21 9.98 12.38 12.07
Profit For EPS 9.57 6.71 6.31 10.85 10.74 6.61 9.53 7.65 8.69 3.97 4.21 9.98 12.38 12.07
EPS In Rs 3.68 2.58 2.43 4.17 4.13 2.54 3.67 2.94 3.34 1.53 1.62 3.84 4.76 4.64
PAT Margin % 4.81 3.64 3.40 5.13 5.40 3.35 4.53 3.91 4.39 2.13 2.33 4.89 5.66 6.93
PBT Margin 6.42 5.01 4.47 6.91 6.98 4.58 6.07 5.36 6.13 2.54 3.33 6.67 7.06 9.49
Tax 3.22 2.53 1.98 3.76 3.15 2.41 3.25 2.83 3.44 0.75 1.80 3.64 3.08 4.46
Yoy Profit Growth % -10.89 1.51 -33.79 41.83 23.59 66.50 126.37 -23.35 -29.81 -67.11 -23.45 47.85 2.23 6.06
Adj Ebit 13.07 9.53 8.60 14.99 14.22 9.39 13.15 10.58 12.43 5.46 6.27 14.44 16.34 17.13
Adj EBITDA 16.86 13.41 12.41 18.73 18.00 13.26 17.01 14.46 16.49 9.73 10.35 18.47 20.24 21.15
Adj EBITDA Margin 8.47 7.27 6.70 8.85 9.05 6.73 8.08 7.39 8.33 5.23 5.74 9.04 9.25 12.14
Adj Ebit Margin 6.56 5.17 4.64 7.08 7.15 4.76 6.25 5.41 6.28 2.94 3.48 7.07 7.47 9.84
Adj PAT 9.57 6.71 6.31 10.85 10.74 6.61 9.53 7.65 8.69 3.97 4.21 9.98 12.38 12.07
Adj PAT Margin 4.81 3.64 3.40 5.13 5.40 3.35 4.53 3.91 4.39 2.13 2.33 4.89 5.66 6.93
Ebit 13.07 9.53 8.60 14.99 14.22 9.39 13.15 10.58 12.43 5.46 6.27 14.44 16.34 17.13
EBITDA 16.86 13.41 12.41 18.73 18.00 13.26 17.01 14.46 16.49 9.73 10.35 18.47 20.24 21.15
EBITDA Margin 8.47 7.27 6.70 8.85 9.05 6.73 8.08 7.39 8.33 5.23 5.74 9.04 9.25 12.14
Ebit Margin 6.56 5.17 4.64 7.08 7.15 4.76 6.25 5.41 6.28 2.94 3.48 7.07 7.47 9.84
NOPAT 7.98 5.48 4.54 9.34 9.27 5.39 7.88 6.75 9.84 3.10 2.83 8.74 10.77 11.73
NOPAT Margin 4.01 2.97 2.45 4.41 4.66 2.73 3.74 3.45 4.97 1.67 1.57 4.28 4.92 6.74
Operating Profit 10.66 7.55 5.97 12.58 11.99 7.36 10.57 9.25 13.73 3.69 4.04 11.93 13.45 16.07
Operating Profit Margin 5.35 4.10 3.22 5.95 6.03 3.73 5.02 4.73 6.94 1.98 2.24 5.84 6.15 9.23

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
Sales 780.00 781.00 751.00 699.00 555.00 587.00 627.00 568.00 545.00 511.00 484.00 455.00
Interest 1.00 1.00 2.00 3.00 3.00 1.00 8.00 8.00 8.00 4.00 4.00 6.00
Expenses - 728.00 726.00 701.00 637.00 487.00 519.00 567.00 513.00 481.00 452.00 433.00 408.00
Other Income - 9.43 5.96 4.70 5.92 3.45 2.62 1.19 2.39 1.28 2.39 1.85 3.15
Exceptional Items - 2.00 0.51 -0.12 0.06 - -0.03 - 0.01 0.01 0.02 0.21
Depreciation 15.00 15.00 16.00 16.00 16.00 17.00 12.00 12.00 11.00 6.00 6.00 4.00
Profit Before Tax 45.00 46.00 36.00 49.00 53.00 52.00 42.00 38.00 46.00 52.00 43.00 41.00
Tax % 26.67 23.91 25.00 24.49 30.19 28.85 26.19 28.95 28.26 26.92 30.23 34.15
Net Profit - 33.00 35.00 27.00 37.00 37.00 37.00 31.00 27.00 33.00 38.00 30.00 27.00
Exceptional Items At - 1.48 0.37 -0.09 0.04 - -0.02 - - 0.01 0.01 0.14
Profit For PE 33.44 33.05 26.48 36.79 37.31 37.18 31.19 27.32 32.71 37.66 30.04 27.10
Profit For EPS 33.44 34.53 26.85 36.70 37.35 37.18 31.17 27.32 32.71 37.67 30.05 27.24
EPS In Rs 12.87 13.29 10.33 14.12 14.37 14.31 11.99 10.51 12.58 14.49 11.56 10.48
Dividend Payout % 19.00 32.00 39.00 28.00 28.00 26.00 23.00 24.00 10.00 24.00 24.00 24.00
PAT Margin % 4.23 4.48 3.60 5.29 6.67 6.30 4.94 4.75 6.06 7.44 6.20 5.93
PBT Margin 5.77 5.89 4.79 7.01 9.55 8.86 6.70 6.69 8.44 10.18 8.88 9.01
Tax 12.00 11.00 9.00 12.00 16.00 15.00 11.00 11.00 13.00 14.00 13.00 14.00
Adj Ebit 46.43 45.96 38.70 51.92 55.45 53.62 49.19 45.39 54.28 55.39 46.85 46.15
Adj EBITDA 61.43 60.96 54.70 67.92 71.45 70.62 61.19 57.39 65.28 61.39 52.85 50.15
Adj EBITDA Margin 7.88 7.81 7.28 9.72 12.87 12.03 9.76 10.10 11.98 12.01 10.92 11.02
Adj Ebit Margin 5.95 5.88 5.15 7.43 9.99 9.13 7.85 7.99 9.96 10.84 9.68 10.14
Adj PAT 33.00 36.52 27.38 36.91 37.04 37.00 30.98 27.00 33.01 38.01 30.01 27.14
Adj PAT Margin 4.23 4.68 3.65 5.28 6.67 6.30 4.94 4.75 6.06 7.44 6.20 5.96
Ebit 46.43 43.96 38.19 52.04 55.39 53.62 49.22 45.39 54.27 55.38 46.83 45.94
EBITDA 61.43 58.96 54.19 68.04 71.39 70.62 61.22 57.39 65.27 61.38 52.83 49.94
EBITDA Margin 7.88 7.55 7.22 9.73 12.86 12.03 9.76 10.10 11.98 12.01 10.92 10.98
Ebit Margin 5.95 5.63 5.09 7.44 9.98 9.13 7.85 7.99 9.96 10.84 9.68 10.10
NOPAT 27.13 30.44 25.50 34.73 36.30 36.29 35.43 30.55 38.02 38.73 31.40 28.32
NOPAT Margin 3.48 3.90 3.40 4.97 6.54 6.18 5.65 5.38 6.98 7.58 6.49 6.22
Operating Profit 37.00 40.00 34.00 46.00 52.00 51.00 48.00 43.00 53.00 53.00 45.00 43.00
Operating Profit Margin 4.74 5.12 4.53 6.58 9.37 8.69 7.66 7.57 9.72 10.37 9.30 9.45

๐Ÿฆ Balance Sheet

Metric Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Accumulated Depreciation - - 97.82 - 87.74 79.37 64.05 48.68 32.78 21.60
Advance From Customers - - 2.97 - 1.31 2.81 4.89 1.60 1.92 0.44
Average Capital Employed 422.59 422.00 407.99 - 414.81 394.29 345.78 338.00 350.14 334.25
Average Invested Capital 351.59 357.50 331.49 - 345.31 346.79 321.28 320.50 330.64 316.25
Average Total Assets 494.50 519.00 483.00 - 501.00 485.50 431.00 411.50 428.00 420.50
Average Total Equity 416.50 410.00 400.00 - 388.00 355.50 305.50 275.00 258.50 235.50
Cwip 3.00 1.00 1.00 3.00 - 2.00 9.00 3.00 - 1.00
Capital Employed 432.45 430.00 412.73 414.00 403.25 426.37 362.21 329.36 346.65 353.63
Cash Equivalents 6.00 4.00 3.00 4.00 2.00 2.00 3.00 1.00 2.00 2.00
Fixed Assets 170.00 175.00 176.00 175.00 181.00 189.00 179.00 180.00 173.00 176.00
Gross Block - - 273.61 - 268.47 268.69 243.41 228.92 206.16 197.15
Inventory 139.00 158.00 126.00 133.00 122.00 136.00 124.00 99.00 80.00 98.00
Invested Capital 365.45 370.00 337.73 345.00 325.25 365.37 328.21 314.36 326.65 334.63
Investments 56.00 52.00 71.00 64.00 67.00 51.00 22.00 4.00 8.00 11.00
Lease Liabilities 4.78 5.84 6.83 7.79 8.71 11.23 - - - -
Loans N Advances 5.00 4.00 3.00 - 10.00 8.00 9.00 10.00 9.00 7.00
Long Term Borrowings - - - - - - - 9.25 17.25 25.25
Net Debt -57.00 -48.00 -66.00 -53.00 -60.00 -8.00 7.00 43.00 68.00 92.00
Net Working Capital 192.45 194.00 160.73 167.00 144.25 174.37 140.21 131.36 153.65 157.63
Other Asset Items 17.00 19.00 15.00 18.00 12.00 11.00 13.00 11.00 9.00 27.00
Other Borrowings - - - - - - - 8.00 8.00 -
Other Liability Items 46.87 53.00 43.60 57.00 51.42 65.05 60.34 58.25 49.74 47.20
Reserves 415.00 409.00 392.00 385.00 382.00 368.00 317.00 268.00 256.00 235.00
Share Capital 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00
Short Term Borrowings - 2.01 0.98 7.47 - 33.56 31.91 31.11 52.54 79.96
Short Term Loans And Advances - - 1.00 - - - - - - -
Total Assets 507.00 526.00 482.00 512.00 484.00 518.00 453.00 409.00 414.00 442.00
Total Borrowings 5.00 8.00 8.00 15.00 9.00 45.00 32.00 48.00 78.00 105.00
Total Equity 428.00 422.00 405.00 398.00 395.00 381.00 330.00 281.00 269.00 248.00
Total Equity And Liabilities 507.00 526.00 482.00 512.00 484.00 518.00 453.00 409.00 414.00 442.00
Total Liabilities 79.00 104.00 77.00 114.00 89.00 137.00 123.00 128.00 145.00 194.00
Trade Payables 27.68 43.00 22.70 41.00 28.02 23.77 25.56 19.79 15.69 40.73
Trade Receivables 111.00 113.00 88.00 114.00 91.00 119.00 94.00 101.00 132.00 121.00

๐Ÿ’ต Cash Flows

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Cash From Financing Activity -11.00 -45.00 -12.00 -19.00 -55.00 -51.00 3.00 -
Cash From Investing Activity -27.00 -26.00 -5.00 -27.00 -20.00 -8.00 -17.00 -25.00
Cash From Operating Activity 38.00 72.00 15.00 48.00 74.00 59.00 15.00 25.00
Cash Paid For Loan Advances -0.28 -0.03 0.17 -0.09 -0.01 -0.08 - -
Cash Paid For Purchase Of Fixed Assets -12.30 -8.13 -5.69 -21.01 -20.66 -9.32 -18.58 -26.43
Cash Paid For Purchase Of Investments -18.49 -19.83 - -7.09 - - - -
Cash Paid For Repayment Of Borrowings - -33.56 - -17.25 -29.43 -35.42 - -
Cash Received From Borrowings - - 1.65 0.80 - - - 8.50
Cash Received From Sale Of Fixed Assets 0.08 - - - - 0.29 0.97 0.35
Cash Received From Sale Of Investments 2.19 0.51 - 0.03 - 0.63 0.36 0.63
Change In Inventory -3.21 14.33 -11.94 -25.39 -18.19 17.23 - -
Change In Other Working Capital Items -0.29 -13.89 0.75 0.48 1.49 21.11 - -
Change In Payables -4.75 4.25 -0.63 5.78 4.10 -12.43 5.03 -11.76
Change In Receivables 4.04 29.50 -24.20 5.74 29.99 -12.70 -34.47 -18.93
Change In Working Capital -4.49 34.15 -35.85 -13.49 17.39 13.13 -29.45 -30.68
Direct Taxes Paid -12.05 -10.44 -11.94 -9.79 -13.95 -16.02 -12.63 -10.79
Dividends Paid -10.40 -10.43 -10.60 - -20.33 -7.77 -3.92 -0.55
Dividends Received 0.29 0.25 0.21 - 0.12 0.18 0.17 -
Interest Paid -0.62 -1.27 -2.77 - - - -7.61 -7.98
Interest Received 0.23 0.48 0.11 0.24 0.14 - - -
Net Cash Flow - 1.00 -1.00 1.00 -1.00 -1.00 - -
Other Cash Financing Items Paid - - - -2.99 -4.92 -8.14 14.22 -
Other Cash Investing Items Paid 0.56 0.53 0.61 0.58 0.16 - - -
Profit From Operations 54.60 48.59 63.23 71.42 70.95 61.83 56.78 66.78

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Plastiblen 2025-03-31 - 0.69 0.00 36.24 0.00
Plastiblen 2024-12-31 - 0.64 0.00 36.28 0.00
Plastiblen 2024-09-30 - 0.65 0.00 34.97 0.00
Plastiblen 2024-06-30 - 0.73 0.00 34.88 0.00
๐Ÿ’ฌ
Stock Chat