PLASTIBLENDS INDIA LTD
PLASTIBLEN · General/Diversified · NSE
₹175
Current Market Price
Fair Value (DCF)
₹167
Discount to FV
-4.5%
Updated just now
YieldIQ Score
27/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
54%
ROE
7.8%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹455.17 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.2%
Return on capital employed
EV / EBITDA
7.8×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
36.7×
EBIT covers interest
Current Ratio
6.02×
Short-term liquidity
Asset Turnover
1.56×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.9%
3-year revenue growth
Revenue CAGR (5Y)
6.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹175.14
Bear case
Margin of Safety -126.1%
Implied upside -55.8%
Base case
Margin of Safety -4.9%
Implied upside -4.7%
Bull case
Margin of Safety +20.7%
Implied upside +26.2%
Ratio Trends
PLASTIBLEN · last 8 annual periods
ROE
7.8%
ROCE
14.2%
Operating Margin
—
Debt / Equity
0.01×
PE
45.2×
EV / EBITDA
7.1×
Historical Financials
PLASTIBLEN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹714 Cr | ₹767 Cr | ₹802 Cr | ₹780 Cr | ₹789 Cr | +2.5% |
| EBITDA | ₹68.2 Cr | ₹55.0 Cr | ₹62.7 Cr | ₹61.4 Cr | ₹66.1 Cr | -0.8% |
| EBIT | ₹52.1 Cr | ₹38.6 Cr | ₹47.3 Cr | — | — | -2.4% |
| PAT | ₹36.7 Cr | ₹26.9 Cr | ₹34.5 Cr | ₹33.4 Cr | ₹36.7 Cr | -0.0% |
| EPS (diluted) | ₹14.12 | ₹10.33 | ₹13.28 | — | — | -1.5% |
| CFO | ₹15.4 Cr | ₹72.3 Cr | ₹38.1 Cr | ₹8.9 Cr | ₹21.3 Cr | +8.4% |
| CapEx | ₹-5.7 Cr | ₹-8.1 Cr | ₹-12.3 Cr | ₹-11.4 Cr | ₹-27.9 Cr | — |
| FCF | ₹9.8 Cr | ₹64.2 Cr | ₹25.8 Cr | ₹-2.5 Cr | ₹-6.6 Cr | — |
| Total Assets | ₹518 Cr | ₹484 Cr | ₹482 Cr | ₹507 Cr | ₹558 Cr | +1.9% |
| Total Debt | ₹46.7 Cr | ₹8.7 Cr | ₹7.8 Cr | ₹4.8 Cr | ₹22.3 Cr | -16.9% |
| Shareholders' Equity | ₹381 Cr | ₹395 Cr | ₹405 Cr | ₹428 Cr | ₹449 Cr | +4.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PLASTIBLEN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
MANORG MANORG | — | — | Pending | 4.3% | — |
RUBFILA RUBFILA | — | — | Pending | 10.0% | — |
HPAL HPAL | — | — | Pending | 3.7% | — |
CHEMBONDCH CHEMBONDCH | — | — | Pending | 16.9% | — |
KOTYARK KOTYARK | — | — | Pending | 10.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹18.75/sh
Last payout
2025-07-08
₹2.50
Peak payout
₹4.25
Trailing yield
1.43%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. PLASTIBLENDS INDIA LTD (PLASTIBLEN.NS) trades at 175.14 vs a model fair value of 167.26, a gap of -4.5%. Piotroski F-score: 5/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PLASTIBLEN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PLASTIBLEN →
Compare
Head-to-head with peers
Compare PLASTIBLEN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PLASTIBLENNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.