TPL Plastech Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 1:41 am

Market Cap	803 Cr.
Current Price	103
High / Low	136/50.2
Stock P/E	36.9
Book Value	17.2
Dividend Yield	0.78 %
ROCE	19.0 %
ROE	15.8 %
Face Value	2.00
PEG Ratio	1.77

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for

Competitors of

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Harshdeep Hortico Ltd	110 Cr.	68.5	86.0/39.0	13.3	26.1	0.00 %	50.1 %	35.2 %	10.0
TPL Plastech Ltd	803 Cr.	103	136/50.2	36.9	17.2	0.78 %	19.0 %	15.8 %	2.00
Sintex Plastics Technology Ltd	67.4 Cr.	1.06	1.51/0.75		0.31	0.00 %	%	%	1.00
Plastiblends India Ltd	633 Cr.	244	399/227	18.3	162	1.75 %	11.1 %	8.26 %	5.00
Pearl Polymers Ltd	68.6 Cr.	40.8	48.4/25.6	42.6	23.8	0.00 %	2.60 %	1.91 %	10.0
Industry Average	515.33 Cr	91.47		27.78	45.88	0.51%	20.70%	15.29%	5.60

All Competitor Stocks of

Quarterly Result

Month	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Sales	49.86	58.12	58.52	62.18	62.44	67.24	68.83	72.09	69.10	78.42	82.66	82.73	77.16
Expenses	43.46	51.28	51.46	55.67	55.42	59.85	61.25	64.42	61.47	69.69	72.73	72.97	68.59
Operating Profit	6.40	6.84	7.06	6.51	7.02	7.39	7.58	7.67	7.63	8.73	9.93	9.76	8.57
OPM %	12.84%	11.77%	12.06%	10.47%	11.24%	10.99%	11.01%	10.64%	11.04%	11.13%	12.01%	11.80%	11.11%
Other Income	0.02	0.02	0.02	0.02	0.02	0.02	1.20	0.02	0.02	0.01	0.00	0.47	0.01
Interest	1.17	1.11	1.07	1.16	1.23	1.26	1.26	1.23	1.26	1.45	1.41	1.32	1.18
Depreciation	1.08	0.98	1.12	1.43	1.36	1.39	1.39	1.34	1.49	1.57	1.36	1.20	1.38
Profit before tax	4.17	4.77	4.89	3.94	4.45	4.76	6.13	5.12	4.90	5.72	7.16	7.71	6.02
Tax %	26.86%	23.90%	25.15%	25.38%	25.17%	19.12%	17.94%	25.59%	25.51%	25.52%	17.88%	21.14%	25.58%
Net Profit	3.05	3.64	3.66	2.95	3.33	3.85	5.04	3.81	3.65	4.26	5.88	6.07	4.48
EPS in Rs	0.39	0.47	0.47	0.38	0.43	0.49	0.65	0.49	0.47	0.55	0.75	0.78	0.57

Last Updated: September 25, 2024, 2:48 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 25, 2024, 2:48 pm

Month	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
Sales	154	190	182	178	180	192	219	209	170	229	271	313	321
Expenses	138	172	164	157	158	168	194	185	150	202	241	277	284
Operating Profit	16	17	18	21	22	24	25	24	20	27	30	36	37
OPM %	10%	9%	10%	12%	12%	13%	12%	11%	12%	12%	11%	12%	12%
Other Income	0	0	0	0	0	0	1	0	0	0	1	0	0
Interest	5	5	5	5	4	5	6	6	5	5	5	5	5
Depreciation	4	4	3	3	3	3	4	4	4	4	5	6	6
Profit before tax	8	9	10	14	15	17	16	15	11	18	20	25	27
Tax %	17%	16%	24%	37%	23%	26%	28%	28%	28%	25%	22%	22%
Net Profit	6	7	8	9	11	12	11	11	8	13	16	20	21
EPS in Rs	0.81	0.92	0.98	1.10	1.45	1.59	1.46	1.36	1.03	1.71	2.06	2.54	2.65
Dividend Payout %	25%	22%	20%	23%	21%	22%	24%	26%	34%	23%	29%	31%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	16.67%	14.29%	12.50%	22.22%	9.09%	-8.33%	0.00%	-27.27%	62.50%	23.08%	25.00%
Change in YoY Net Profit Growth (%)	0.00%	-2.38%	-1.79%	9.72%	-13.13%	-17.42%	8.33%	-27.27%	89.77%	-39.42%	1.92%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	5%
5 Years:	7%
3 Years:	22%
TTM:	15%

Compounded Profit Growth
10 Years:	10%
5 Years:	12%
3 Years:	34%
TTM:	30%

Stock Price CAGR
10 Years:	20%
5 Years:	54%
3 Years:	48%
1 Year:	92%

Return on Equity
10 Years:	15%
5 Years:	13%
3 Years:	15%
Last Year:	16%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 6:41 pm

Month	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	8	8	8	8	8	16	16	16	16
Reserves	25	30	36	45	54	63	72	79	84	87	100	115	118
Borrowings	41	43	42	24	37	56	58	39	29	20	44	31	28
Other Liabilities	44	40	37	54	50	65	64	68	70	84	65	71	70
Total Liabilities	117	121	123	130	148	192	202	194	190	207	224	232	232
Fixed Assets	48	47	45	49	51	66	63	61	58	60	56	84	89
CWIP	2	0	0	1	6	4	7	7	7	9	24	1	7
Investments	0	0	0	0	0	1	1	1	0	0	0	0	0
Other Assets	67	74	78	80	91	121	132	124	124	138	144	147	137
Total Assets	117	121	123	130	148	192	202	194	190	207	224	232	232

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	12	5	9	33	3	6	9	31	21	23	-2	29
Cash from Investing Activity +	-3	-1	-1	-8	-10	-17	-3	-3	-4	-4	-10	-6
Cash from Financing Activity +	-8	-5	-8	-25	6	12	-7	-28	-19	-19	12	-24
Net Cash Flow	1	-1	0	0	-0	1	-0	0	-2	-0	-0	0

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-25.00	-26.00	-24.00	-3.00	-15.00	-32.00	-33.00	-15.00	-9.00	7.00	-14.00	5.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	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	81	82	71	89	88	90	86	78	93	80	73	64
Inventory Days	71	45	64	57	79	129	121	124	150	116	101	103
Days Payable	106	69	65	106	101	132	107	123	157	143	85	83
Cash Conversion Cycle	47	59	69	40	66	87	100	79	86	53	89	83
Working Capital Days	45	58	82	49	87	102	105	94	123	88	109	89
ROCE %	18%	18%	19%	23%	22%	19%	17%	15%	13%	18%	17%	19%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	74.86%	74.86%	74.86%	74.86%	74.86%	74.86%	74.86%	74.86%	74.86%	74.86%	74.86%	74.86%
FIIs	0.03%	0.00%	0.00%	0.01%	0.00%	0.00%	0.05%	0.00%	0.00%	0.01%	0.12%	0.26%
DIIs	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%
Public	25.03%	25.06%	25.06%	25.06%	25.06%	25.05%	25.01%	25.07%	25.06%	25.04%	24.94%	24.80%
No. of Shareholders	9,329	9,362	9,481	9,341	11,449	11,431	12,805	12,073	13,800	18,504	21,935	33,559

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 21	Mar 20	Mar 19
FaceValue	2.00	2.00	10.00	10.00	10.00
Basic EPS (Rs.)	2.54	2.06	10.26	13.78	14.65
Diluted EPS (Rs.)	2.54	2.06	10.26	13.78	14.65
Cash EPS (Rs.)	3.26	2.76	15.04	18.50	19.64
Book Value[Excl.RevalReserv]/Share (Rs.)	16.71	14.79	117.84	110.95	101.39
Book Value[Incl.RevalReserv]/Share (Rs.)	16.71	14.79	117.84	110.95	101.39
Revenue From Operations / Share (Rs.)	40.11	34.69	218.56	277.24	289.94
PBDIT / Share (Rs.)	4.68	3.96	26.01	31.27	33.36
PBIT / Share (Rs.)	3.96	3.26	21.23	26.56	28.37
PBT / Share (Rs.)	3.27	2.62	14.26	19.07	20.21
Net Profit / Share (Rs.)	2.54	2.06	10.26	13.78	14.65
NP After MI And SOA / Share (Rs.)	2.54	2.06	10.26	13.78	14.65
PBDIT Margin (%)	11.67	11.42	11.89	11.27	11.50
PBIT Margin (%)	9.88	9.40	9.71	9.57	9.78
PBT Margin (%)	8.14	7.56	6.52	6.87	6.97
Net Profit Margin (%)	6.34	5.92	4.69	4.97	5.05
NP After MI And SOA Margin (%)	6.34	5.92	4.69	4.97	5.05
Return on Networth / Equity (%)	15.22	13.89	8.70	12.42	14.44
Return on Capital Employeed (%)	19.98	17.44	15.68	20.22	22.65
Return On Assets (%)	8.56	7.14	4.21	5.37	5.50
Long Term Debt / Equity (X)	0.07	0.13	0.05	0.08	0.12
Total Debt / Equity (X)	0.19	0.32	0.24	0.41	0.66
Asset Turnover Ratio (%)	1.37	0.00	0.87	1.04	1.10
Current Ratio (X)	1.87	1.81	1.45	1.26	1.18
Quick Ratio (X)	0.96	1.05	0.81	0.68	0.63
Inventory Turnover Ratio (X)	3.84	0.00	2.28	2.81	3.34
Dividend Payout Ratio (NP) (%)	23.58	19.45	34.10	25.39	23.88
Dividend Payout Ratio (CP) (%)	18.37	14.50	23.27	18.92	17.82
Earning Retention Ratio (%)	76.42	80.55	65.90	74.61	76.12
Cash Earning Retention Ratio (%)	81.63	85.50	76.73	81.08	82.18
Interest Coverage Ratio (X)	6.72	6.21	3.73	4.18	4.09
Interest Coverage Ratio (Post Tax) (X)	4.65	4.22	2.47	2.84	2.80
Enterprise Value (Cr.)	502.49	258.89	137.80	82.02	156.71
EV / Net Operating Revenue (X)	1.61	0.95	0.80	0.37	0.69
EV / EBITDA (X)	13.75	8.37	6.79	3.36	6.02
MarketCap / Net Operating Revenue (X)	1.54	0.83	0.70	0.23	0.47
Retention Ratios (%)	76.41	80.54	65.89	74.60	76.11
Price / BV (X)	3.70	1.96	1.30	0.59	1.36
Price / Net Operating Revenue (X)	1.54	0.83	0.70	0.23	0.47
EarningsYield	0.04	0.07	0.06	0.20	0.10

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 21, 2024 is: 101.06

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 21, 2024, is Overvalued by 1.88% compared to the current share price 103.00

Intrinsic Value of as of December 21, 2024 is: 122.08

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 21, 2024, is Undervalued by 18.52% compared to the current share price 103.00

Last 5 Year EPS CAGR: 20.80%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 18.17%, which is a positive sign. The company has higher reserves (69.85 cr) compared to borrowings (37.85 cr), indicating strong financial stability. The company has shown consistent growth in sales (216.00 cr) and profit (15.77 cr) over the years.	The stock has a high average Working Capital Days of 85.92, which may not be favorable. The stock has a high average Cash Conversion Cycle of 71.50, which may not be favorable.

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in :
1. Net Profit Margin: 6.34%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 19.98% (Industry Average ROCE: 16.56%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 15.22% (Industry Average ROE: 12.23%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 4.65
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.96
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 36.9 (Industry average Stock P/E: 22.22)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.19
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

TPL Plastech Ltd. is a Public Limited Listed company incorporated on 30/09/1992 and has its registered office in the State of Daman & Diu, India. Company’s Corporate Identification Number(CIN) is L25209DD1992PLC004656 and registration number is 004656. Currently Company is involved in the business activities of Manufacture of plastics products. Company’s Total Operating Revenue is Rs. 228.68 Cr. and Equity Capital is Rs. 15.60 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Plastics - Plastic & Plastic Products	102, 1st Floor, Centre Point, Daman Daman & Diu 396210	investors@tnpl.net.in http://www.tplplastech.in

Management
Name	Position Held
Mr. Mahinder Kumar Wadhwa	Chairman & Ind.Director
Mr. Mangesh Sarfare	Non Executive Director
Mrs. Monika Srivastava	Non Executive Director
Mr. Sanjaya Kulkarni	Ind.& Non Exe.Director
Mr. Deepak Bakhshi	Ind.& Non Exe.Director
Mr. Surya Pratap Gupta	Ind.& Non Exe.Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 21 December 2024 is ₹101.06, which is 1.88% lower than the current market price of ₹103.00. The stock has a market capitalization of 803 Cr. and recorded a high/low of 136/50.2 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹118 Cr and total liabilities of ₹232 Cr.

What is the Market Cap of ?

The Market Cap of is 803 Cr..

What is the current Stock Price of as on 21 December 2024?

The current stock price of as on 21 December 2024 is 103.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 136/50.2.

What is the Stock P/E of ?

The Stock P/E of is 36.9.

What is the Book Value of ?

The Book Value of is 17.2.

What is the Dividend Yield of ?

The Dividend Yield of is 0.78 %.

What is the ROCE of ?

The ROCE of is 19.0 %.

What is the ROE of ?

The ROE of is 15.8 %.

What is the Face Value of ?

The Face Value of is 2.00.