Kanpur Plastipack Ltd

₹ 117 2.40%

22 Nov - close price

About

Incorporated in 1971, Kanpur Plastipack Ltd manufactures HDPE /PP Woven Sacks, PP Box Bags, FIBC, Fabrics and High Tenacity PP MFY^[1]

Key Points

Business Overview:^[1]^[2]
KPL is a supplier of industrial bulk packaging solutions. It is an A+ level of BRCGS Packaging Materials accredited manufacturer of bulk bags, Flexible Intermediate Bulk Containers (FIBCs) and other industrial packaging products

Website BSE NSE

Market Cap ₹ 273 Cr.
Current Price ₹ 117
High / Low ₹ 150 / 87.7
Stock P/E
Book Value ₹ 84.0
Dividend Yield 0.00 %
ROCE 4.74 %
ROE 0.18 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of 9.15% over past five years.
Company has a low return on equity of 6.16% over last 3 years.
Earnings include an other income of Rs.13.5 Cr.
Dividend payout has been low at 14.7% of profits over last 3 years
Debtor days have increased from 43.1 to 55.4 days.
Promoter holding has decreased over last 3 years: -5.60%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Packaging Industry: Packaging

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	164.58	150.46	167.03	145.35	127.08	94.69	109.74	100.44	119.56	122.92	149.82	132.21	151.63
	154.91	135.42	157.60	134.15	124.28	93.22	103.46	93.39	111.41	126.42	142.22	129.19	142.25
Operating Profit	9.67	15.04	9.43	11.20	2.80	1.47	6.28	7.05	8.15	-3.50	7.60	3.02	9.38
OPM %	5.88%	10.00%	5.65%	7.71%	2.20%	1.55%	5.72%	7.02%	6.82%	-2.85%	5.07%	2.28%	6.19%
	4.66	1.90	2.86	-0.12	0.98	0.86	2.67	1.89	2.01	2.07	5.42	4.07	1.95
Interest	3.42	3.72	3.55	3.01	4.38	3.58	1.25	3.02	3.92	3.56	6.31	5.09	5.46
Depreciation	2.60	2.60	2.96	2.78	2.84	2.85	2.81	2.86	3.09	3.19	3.71	3.55	3.59
Profit before tax	8.31	10.62	5.78	5.29	-3.44	-4.10	4.89	3.06	3.15	-8.18	3.00	-1.55	2.28
Tax %	29.72%	30.51%	26.12%	29.49%	-28.49%	9.02%	-49.90%	26.80%	28.25%	-17.60%	13.33%	-24.52%	36.40%
	5.84	7.39	4.27	3.73	-2.46	-4.48	7.34	2.24	2.26	-6.74	2.59	-1.17	1.44
EPS in Rs	2.72	3.44	1.99	1.74	-1.15	-2.09	3.42	1.04	1.05	-3.14	1.21	-0.55	0.67
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	174	209	244	247	243	278	318	314	451	624	476	492	557
	153	183	218	210	210	249	296	296	395	575	452	473	540
Operating Profit	22	26	26	37	33	28	22	18	55	49	24	19	16
OPM %	12%	12%	11%	15%	14%	10%	7%	6%	12%	8%	5%	4%	3%
	2	2	3	1	1	7	16	8	7	12	2	11	14
Interest	9	9	9	8	7	6	9	11	9	14	12	17	20
Depreciation	3	4	4	4	4	4	7	9	9	11	11	13	14
Profit before tax	12	16	17	26	23	24	22	6	44	37	3	1	-4
Tax %	41%	31%	31%	36%	37%	35%	25%	22%	31%	29%	-55%	66%
	7	11	11	16	14	16	16	5	30	26	4	0	-4
EPS in Rs	3.21	5.06	5.33	7.66	6.73	7.40	7.53	2.29	14.11	12.21	1.91	0.17	-1.81
Dividend Payout %	12%	9%	8%	3%	15%	15%	16%	17%	13%	18%	26%	0%

Compounded Sales Growth
10 Years:	9%
5 Years:	9%
3 Years:	3%
TTM:	31%

Compounded Profit Growth
10 Years:	-29%
5 Years:	-54%
3 Years:	-78%
TTM:	-153%

Stock Price CAGR
10 Years:	15%
5 Years:	25%
3 Years:	-5%
1 Year:	-2%

Return on Equity
10 Years:	12%
5 Years:	8%
3 Years:	6%
Last Year:	0%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	8	8	8	8	12	13	14	14	14	21	21	21	21
Reserves	27	36	46	61	70	91	112	114	143	158	159	159	159
	79	88	75	67	83	89	128	107	158	183	166	224	223
	22	29	35	37	27	35	33	31	61	59	61	71	76
Total Liabilities	136	162	165	173	193	230	288	266	377	420	407	475	479
	58	60	66	70	73	78	164	164	185	210	204	274	269
CWIP	0	0	0	0	3	35	2	0	2	2	36	2	1
Investments	1	1	0	0	6	4	6	0	5	8	9	8	12
	77	101	98	103	110	112	116	102	184	201	158	192	197
Total Assets	136	162	165	173	193	230	288	266	377	420	407	475	479

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	9	7	35	24	7	29	26	41	-3	28	66	-4
	-14	-5	-9	-6	-14	-38	-60	-1	-36	-36	-40	-40
	6	-3	-25	-18	8	9	34	-40	41	6	-26	45
Net Cash Flow	-0	-0	0	-0	-0	0	0	-0	3	-3	0	1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	73	81	65	66	78	76	53	47	45	36	38	55
Inventory Days	106	102	78	76	112	93	96	92	149	113	102	117
Days Payable	23	20	25	16	14	21	14	11	24	15	18	21
Cash Conversion Cycle	156	163	118	126	176	149	136	128	169	134	122	151
Working Capital Days	116	124	91	97	122	103	96	82	107	90	88	111
ROCE %	19%	20%	19%	25%	20%	17%	14%	7%	19%	15%	5%	5%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	72.33%	72.38%	72.52%	66.74%	66.74%	66.74%	66.74%	66.74%	66.74%	66.74%	66.74%	66.74%
	0.06%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%
	27.60%	27.61%	27.48%	33.26%	33.27%	33.27%	33.28%	33.25%	33.27%	33.26%	33.25%	33.26%
No. of Shareholders	10,837	10,800	10,712	10,613	10,742	10,548	10,202	9,561	9,293	10,346	9,697	9,007

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	69.19%	71.56%	71.68%	72.23%	72.31%	72.38%	66.74%	66.74%	66.74%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%
	0.00%	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%
	30.81%	28.44%	28.32%	27.76%	27.69%	27.61%	33.27%	33.26%	33.26%
No. of Shareholders	9,181	8,646	8,025	7,330	8,977	10,800	10,548	10,346	9,007

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Kanpur Plastipack Ltd

Kanpur Plastipack Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls