Kanpur Plastipack Ltd

₹ 131 1.51%

24 Dec 9:09 a.m.

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 ₹ 304 Cr.
Current Price ₹ 131
High / Low ₹ 150 / 87.7
Stock P/E
Book Value ₹ 84.0
Dividend Yield 0.00 %
ROCE 4.88 %
ROE 0.42 %
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.
Company has a low return on equity of 6.14% over last 3 years.
Earnings include an other income of Rs.13.6 Cr.
Debtor days have increased from 42.9 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

Consolidated Figures in Rs. Crores / View Standalone

	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	126.36	94.69	110.20	100.32	120.43	123.84	152.83	132.21	151.63
	154.92	135.43	157.61	134.25	123.86	93.31	104.03	93.47	112.30	127.40	144.52	129.38	142.06
Operating Profit	9.66	15.03	9.42	11.10	2.50	1.38	6.17	6.85	8.13	-3.56	8.31	2.83	9.57
OPM %	5.87%	9.99%	5.64%	7.64%	1.98%	1.46%	5.60%	6.83%	6.75%	-2.87%	5.44%	2.14%	6.31%
	4.66	1.90	2.86	-0.12	1.00	0.90	2.70	1.92	2.01	2.13	5.40	4.05	1.98
Interest	3.42	3.72	3.55	3.01	4.38	3.58	1.25	3.02	3.93	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	8.30	10.61	5.77	5.19	-3.72	-4.15	4.81	2.89	3.12	-8.18	3.69	-1.76	2.50
Tax %	29.76%	30.54%	26.17%	30.06%	-26.34%	8.92%	-50.73%	28.37%	28.53%	-17.36%	11.65%	-21.59%	33.20%
	5.83	7.37	4.27	3.63	-2.74	-4.52	7.26	2.07	2.24	-6.76	3.26	-1.38	1.66
EPS in Rs	2.72	3.43	1.99	1.69	-1.28	-2.11	3.38	0.96	1.04	-3.15	1.52	-0.64	0.77
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	314	451	624	476	497	561
	296	395	575	453	477	543
Operating Profit	18	55	49	23	20	17
OPM %	6%	12%	8%	5%	4%	3%
	8	7	12	2	11	14
Interest	11	9	14	12	17	20
Depreciation	9	9	11	11	13	14
Profit before tax	6	44	37	2	2	-4
Tax %	22%	31%	29%	-68%	47%
	5	30	26	4	1	-3
EPS in Rs	2.29	14.10	12.20	1.68	0.38	-1.50
Dividend Payout %	17%	13%	18%	30%	0%

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	3%
TTM:	32%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	-71%
TTM:	-146%

Stock Price CAGR
10 Years:	16%
5 Years:	25%
3 Years:	2%
1 Year:	12%

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

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	14	14	21	21	21	21
Reserves	114	143	158	159	159	159
	107	158	183	166	224	223
	31	61	59	61	72	76
Total Liabilities	266	376	420	407	476	479
	164	185	214	208	278	273
CWIP	0	2	2	36	2	1
Investments	0	3	3	3	3	7
	102	186	201	159	193	197
Total Assets	266	376	420	407	476	479

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	41	-4	29	66	-5
	-1	-34	-38	-38	-40
	-40	41	6	-26	45
Net Cash Flow	-0	4	-3	1	0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	47	45	36	37	55
Inventory Days	92	149	113	102	116
Days Payable	11	24	15	18	22
Cash Conversion Cycle	128	169	134	122	149
Working Capital Days	82	107	90	88	110
ROCE %		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