| mln. INR | 2011 | 2012 | 2013 | 2014 | 2015 | 2015/2014 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 1,910 | 1,877 | 2,197 | 2,847 | 2,823 | -0.8% |
| EBITDA | 23 | 66 | 100 | 90 | ||
| Net Income | 3 | 16 | 18 | 30 | -47 | -256.4% |
| Balance Sheet | ||||||
| Cash | 2 | 3 | 12 | |||
| Short Term Debt | 201 | 244 | 258 | |||
| Long Term Debt | 122 | 134 | 188 | |||
| Cash flow | ||||||
| Capex | 24 | 13 | ||||
| Ratios | ||||||
| Revenue growth | -42.9% | -1.7% | 17.0% | 29.6% | -0.8% | |
| EBITDA growth | 401.1% | 189.5% | 52.8% | |||
| EBITDA Margin | 1.2% | 3.5% | 4.6% | 0.0% | 3.2% | 3.2% |
| Net Income Margin | 0.1% | 0.8% | 0.8% | 1.1% | -1.7% | -2.7% |
| CAPEX, % of revenue | 1.3% | 0.7% | 0.0% | |||
| ROIC | -0.6% | 8.1% | 12.0% | 0.0% | ||
| ROE | 3.6% | 11.7% | 10.3% | 0.0% | ||
| Net Debt/EBITDA | 14.1x | 5.7x | 4.3x | 0.0x | 0.0x | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Neo Corp International ($NEOCORP) | -63.2% | 36.7% | 45.2% | 56.4% | |
| Shree Rama Multi-Tech ($SHREERAMA) | -25.0% | 18.2% | 23.3% | 2.4% | |
| Shri Jagdamba Polymers ($SHRJAGP) | 35.5% | 38.3% | 21.7% | 22.7% | |
| Time Technoplast ($TIMETECHNO) | -58.8% | 19.8% | 17.6% | 21.6% | |
| Kanpur Plastipack ($KANPRPLA) | 57.2% | -4.6% | 21.1% | 15.9% | |
| Median (19 companies) | -58.8% | 18.0% | 15.3% | 13.9% | 8.5% |
| Gopala Polyplast ($GOPALA) | -1.7% | 17.0% | 29.6% | -0.8% | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Manaksia ($MANAKSIA) | 16.5% | 14.4% | 17.4% | 20.3% | 18.6% |
| Essel Propack ($ESSELPRO) | 17.8% | 17.0% | 17.4% | 16.9% | 17.2% |
| Hindusthan National Glass & Industries ($HINDNATGLS) | 17.8% | 15.4% | 9.3% | 12.2% | 12.1% |
| Kanpur Plastipack ($KANPRPLA) | 9.3% | 13.0% | 13.2% | 11.9% | |
| Uflex ($UFLEX) | 34.2% | 15.3% | 14.0% | 12.3% | 11.9% |
| Median (15 companies) | 12.6% | 12.9% | 11.3% | 12.2% | 7.9% |
| Gopala Polyplast ($GOPALA) | 1.2% | 3.5% | 4.6% | 3.2% | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Essel Propack ($ESSELPRO) | 7.9% | 10.0% | 6.7% | 8.5% | 9.4% |
| Piramal Glass ($PIRAMGLAS) | 12.6% | 20.7% | 6.0% | 7.7% | |
| Control Print ($CONTROLPR) | 3.0% | 5.0% | 7.5% | ||
| Hindusthan National Glass & Industries ($HINDNATGLS) | 21.7% | 75.5% | 25.0% | 6.7% | 0.4% |
| Time Technoplast ($TIMETECHNO) | 18.5% | 17.9% | 11.1% | 6.2% | |
| Median (7 companies) | 12.5% | 8.9% | 6.7% | 6.7% | 5.1% |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Control Print ($CONTROLPR) | 19.7% | 22.2% | |||
| Manaksia ($MANAKSIA) | 12.7% | 12.9% | 15.5% | 16.0% | 11.4% |
| Neo Corp International ($NEOCORP) | 17.4% | 14.9% | 13.7% | 15.7% | |
| Kg Petrochem ($KGPETRO) | 5.0% | 10.8% | 10.1% | 14.3% | |
| Hitech Plast ($HITECHPLAS) | 18.1% | 13.8% | 12.6% | 14.0% | |
| Median (32 companies) | 8.7% | 9.4% | 9.9% | 11.6% | 9.9% |
| Gopala Polyplast ($GOPALA) | -0.6% | 8.1% | 12.0% | ||
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Union Quality Plastics ($UNQTYMI) | 14.9x | 12.9x | 0.0x | ||
| Hindusthan National Glass & Industries ($HINDNATGLS) | 2.1x | 7.4x | 15.8x | 11.2x | 10.6x |
| Piramal Glass ($PIRAMGLAS) | 3.0x | 3.1x | 4.1x | 4.3x | |
| Kg Petrochem ($KGPETRO) | 6.2x | 3.3x | 3.6x | 3.4x | |
| Uflex ($UFLEX) | 1.0x | 2.7x | 3.0x | 3.2x | 2.8x |
| Median (19 companies) | 3.0x | 3.2x | 3.3x | 1.5x | 0.0x |
