Mold-Tek Packaging Ltd.

708.953.89%

2026-08-21

moldtekpackaging.comBSE: 533080NSE: MOLDTKPAC
Market Cap₹ 2,226 Cr.
Current Price₹ 682
High / Low₹ 870 / 465
Stock P/E35.0
Book Value
Price to Book
Dividend Yield0.00 %
ROCE22.2 %
ROE18.8 %
Face Value₹ 5

Add ratio to table

ABOUT

KEY POINTS

PROS

  • Company has delivered good profit growth of 21.4% CAGR over last 5 years
  • Company has a healthy return on capital (ROCE) of 21.0%
  • Company has consistently been profitable over the last 5 years
  • Company has delivered good sales growth of 15.9% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 39.3%

CONS

  • Working capital days have increased from 17 to 114 days
  • Equity base is being diluted - shares outstanding up 12.9%

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.EPL250.4520.708022.270.00100.60-0.791387.9025.2718.0819.01
2.AGI705.6012.614565.050.9999.3511.82785.2714.1919.1622.26
3.UFLEX621.856.584490.470.48423.08629.705366.0339.827.0416.58
4.TCPLPACK4087.5032.213719.620.6140.0179.28492.9717.8617.4717.43
5.KNACK199.9526.392446.690.00305.282624.5931.7720.35
6.MOLDTKPAC670.0034.982226.340.0017.32-4.05177.9210.4812.4317.86
7.HUHTAMAKI268.2023.952025.500.7543.7375.34750.0226.7113.0710.02
8.ORICONENT56.3730.60885.280.3515.4925.847.19-80.510.76-207.77
9.PYRAMID161.200.00592.970.3110.4532.05222.4935.8214.239.11
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2020
653
633
Operating Profit
OPM %
Other Income
1
Interest
22
Depreciation
49
21
Tax %
27.71%
Net Profit
15
1
Equity Capital
139
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
139
Reserves
0
Promoter Pledge %
0.00%
Sep 2020
1,191
1,012
Operating Profit
OPM %
Other Income
2
Interest
24
Depreciation
55
181
Tax %
25.65%
Net Profit
135
5
Equity Capital
139
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
139
Reserves
0
Promoter Pledge %
0.00%
Dec 2020
1,335
1,136
Operating Profit
OPM %
Other Income
1
Interest
25
Depreciation
53
201
Tax %
25.53%
Net Profit
149
5
Equity Capital
139
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
139
Reserves
0
Promoter Pledge %
0.00%
Mar 2021
1,610
1,378
Operating Profit
OPM %
Other Income
4
Interest
29
Depreciation
58
237
Tax %
23.78%
Net Profit
180
6
Equity Capital
140
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
140
Reserves
0
Promoter Pledge %
0.00%
Jun 2021
1,337
1,173
Operating Profit
OPM %
Other Income
1
Interest
26
Depreciation
62
166
Tax %
27.01%
Net Profit
121
4
Equity Capital
141
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
141
Reserves
0
Promoter Pledge %
0.00%
Sep 2021
1,595
1,368
Operating Profit
OPM %
Other Income
2
Interest
28
Depreciation
65
230
Tax %
23.42%
Net Profit
176
6
Equity Capital
142
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
142
Reserves
0
Promoter Pledge %
0.00%
Dec 2021
1,603
1,383
Operating Profit
OPM %
Other Income
2
Interest
28
Depreciation
69
222
Tax %
24.78%
Net Profit
167
6
Equity Capital
151
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
151
Reserves
0
Promoter Pledge %
0.00%
Mar 2022
178
146
Operating Profit
OPM %
Other Income
1
Interest
1
Depreciation
7
25
Tax %
30.26%
Net Profit
17
6
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
16
Reserves
0
Promoter Pledge %
0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016
276
230
Operating Profit
46
OPM %
17
Other Income
1
Interest
1
Depreciation
8
37
Tax %
34
Net Profit
24
EPS
0
Dividend Payout %
37
Minority Interest
0
Share of Associates
0
Adjusted EPS
9
Minority Interest
0
Share of Associates
0
Adjusted EPS
9
Mar 2017
301
251
Operating Profit
51
OPM %
17
Other Income
1
Interest
2
Depreciation
10
38
Tax %
37
Net Profit
24
EPS
0
Dividend Payout %
41
Minority Interest
0
Share of Associates
0
Adjusted EPS
9
Minority Interest
0
Share of Associates
0
Adjusted EPS
9
Mar 2018
347
285
Operating Profit
63
OPM %
18
Other Income
1
Interest
5
Depreciation
13
45
Tax %
38
Net Profit
28
EPS
0
Dividend Payout %
40
Minority Interest
0
Share of Associates
0
Adjusted EPS
10
Minority Interest
0
Share of Associates
0
Adjusted EPS
10
Mar 2019
406
335
Operating Profit
72
OPM %
18
Other Income
1
Interest
8
Depreciation
16
48
Tax %
33
Net Profit
32
EPS
0
Dividend Payout %
35
Minority Interest
0
Share of Associates
0
Adjusted EPS
11
Minority Interest
0
Share of Associates
0
Adjusted EPS
11
Mar 2020
438
361
Operating Profit
78
OPM %
18
Other Income
1
Interest
10
Depreciation
19
48
Tax %
23
Net Profit
37
EPS
0
Dividend Payout %
37
Minority Interest
0
Share of Associates
0
Adjusted EPS
13
Minority Interest
0
Share of Associates
0
Adjusted EPS
13
Mar 2021
479
384
Operating Profit
95
OPM %
20
Other Income
1
Interest
10
Depreciation
22
64
Tax %
25
Net Profit
48
EPS
16
Dividend Payout %
41
Minority Interest
0
Share of Associates
0
Adjusted EPS
17
Minority Interest
0
Share of Associates
0
Adjusted EPS
17
Mar 2022
631
511
Operating Profit
122
OPM %
19
Other Income
2
Interest
9
Depreciation
26
87
Tax %
26
Net Profit
64
EPS
21
Dividend Payout %
39
Minority Interest
0
Share of Associates
0
Adjusted EPS
20
Minority Interest
0
Share of Associates
0
Adjusted EPS
20
TTM
631
539
Operating Profit
OPM %
Other Income
2
Interest
9
Depreciation
26
87
Tax %
26
Net Profit
64
EPS
Dividend Payout %
Minority Interest
-0
Share of Associates
0
Adjusted EPS
Minority Interest
-0
Share of Associates
0
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
16%
3 Years:
16%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
21%
3 Years:
26%

STOCK PRICE CAGR

10 Years:
13%
5 Years:
7%
3 Years:
-10%
1 Year:
-14%

RETURN ON EQUITY

10 Years:
5 Years:
19%
3 Years:
20%
Last Year:
19%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

2026

Apr 24

₹ 0.40

Interim Dividend

2025

Sep 23

₹ 0.40

Rs.2.0000 per share(40%)Final Dividend

2025

May 2

₹ 0.40

Interim Dividend

2024

Sep 19

₹ 0.20

Rs.1.0000 per share(20%)Final Dividend

2024

Apr 12

₹ 0.40

Interim Dividend

2023

Sep 18

₹ 0.40

Rs.2.0000 per share(40%)Final Dividend

2023

Apr 21

₹ 0.80

Interim Dividend

2022

Sep 22

₹ 0.40

Rs.2.0000 per share(40%)Final Dividend

2022

Apr 28

₹ 1.20

Interim Dividend

2021

Sep 22

₹ 0.80

Rs.4.0000 per share(80%)Final Dividend

2021

Mar 16

₹ 0.60

Interim Dividend

2018

Sep 19

₹ 0.40

2018

May 21

₹ 0.40

Interim Dividend

2017

Sep 14

₹ 0.32

Rs.1.6000 per share(32%)Final Dividend

2017

Apr 10

₹ 0.40

Interim Dividend

2016

Sep 9

₹ 0.25

Rs.1.2500 per share(25%)Final Dividend

2016

Mar 18

₹ 0.40

Interim Dividend

2015

Sep 18

₹ 0.20

Rs.2.0000 per share(20%)Final Dividend

Mar 2016
Equity Capital
14
115
23
Trade Payables
14
38
Total Liabilities
204
81
Capital Work in Progress
9
3
24
0
Cash & Bank
1
86
Total Assets
204
Total Debt
29
Net Working Capital
38
Contingent Liabilities
15
Book Value per Share
46.32
Face Value
5.00
Total Debt
29
Net Working Capital
38
Contingent Liabilities
15
Book Value per Share
46.32
Face Value
5.00
Mar 2017
Equity Capital
14
139
39
Trade Payables
15
53
Total Liabilities
259
108
Capital Work in Progress
10
11
37
0
Cash & Bank
1
92
Total Assets
259
Total Debt
54
Net Working Capital
37
Contingent Liabilities
1
Book Value per Share
55.13
Face Value
5.00
Total Debt
54
Net Working Capital
37
Contingent Liabilities
1
Book Value per Share
55.13
Face Value
5.00
Mar 2018
Equity Capital
14
160
90
Trade Payables
18
46
Total Liabilities
328
133
Capital Work in Progress
15
10
52
0
Cash & Bank
1
117
Total Assets
328
Total Debt
98
Net Working Capital
29
Contingent Liabilities
3
Book Value per Share
62.76
Face Value
5.00
Total Debt
98
Net Working Capital
29
Contingent Liabilities
3
Book Value per Share
62.76
Face Value
5.00
Mar 2019
Equity Capital
14
178
93
Trade Payables
18
65
Total Liabilities
368
191
Capital Work in Progress
16
10
46
0
Cash & Bank
1
104
Total Assets
368
Total Debt
112
Net Working Capital
2
Contingent Liabilities
1
Book Value per Share
69.22
Face Value
5.00
Total Debt
112
Net Working Capital
2
Contingent Liabilities
1
Book Value per Share
69.22
Face Value
5.00
Mar 2020
Equity Capital
14
183
93
Trade Payables
18
68
Total Liabilities
376
202
Capital Work in Progress
12
7
50
0
Cash & Bank
1
103
Total Assets
376
Total Debt
118
Net Working Capital
2
Contingent Liabilities
1
Book Value per Share
71.10
Face Value
5.00
Total Debt
118
Net Working Capital
2
Contingent Liabilities
1
Book Value per Share
71.10
Face Value
5.00
Mar 2021
Equity Capital
14
226
92
Trade Payables
32
88
Total Liabilities
452
239
Capital Work in Progress
11
9
71
0
Cash & Bank
1
120
Total Assets
452
Total Debt
108
Net Working Capital
22
Contingent Liabilities
0
Book Value per Share
86.10
Face Value
5.00
Total Debt
108
Net Working Capital
22
Contingent Liabilities
0
Book Value per Share
86.10
Face Value
5.00
Mar 2022
Equity Capital
16
422
19
Trade Payables
28
109
Total Liabilities
594
262
Capital Work in Progress
14
17
96
0
Cash & Bank
16
189
Total Assets
594
Total Debt
44
Net Working Capital
198
Contingent Liabilities
0
Book Value per Share
140.18
Face Value
5.00
Total Debt
44
Net Working Capital
198
Contingent Liabilities
0
Book Value per Share
140.18
Face Value
5.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016
38
Cash from Investing
-24
Cash from Financing
-14
0
Free Cash Flow
38
OCF / Net Profit
1.58
Cumulative 5-Year FCF
0
OCF / Net Profit
1.58
Cumulative 5-Year FCF
0
Mar 2017
23
Cash from Investing
-34
Cash from Financing
11
-0
Free Cash Flow
23
OCF / Net Profit
0.94
Cumulative 5-Year FCF
0
OCF / Net Profit
0.94
Cumulative 5-Year FCF
0
Mar 2018
7
Cash from Investing
-42
Cash from Financing
35
0
Free Cash Flow
-35
OCF / Net Profit
0.25
Cumulative 5-Year FCF
0
OCF / Net Profit
0.25
Cumulative 5-Year FCF
0
Mar 2019
83
Cash from Investing
-76
Cash from Financing
-8
-0
Free Cash Flow
10
OCF / Net Profit
2.62
Cumulative 5-Year FCF
0
OCF / Net Profit
2.62
Cumulative 5-Year FCF
0
Mar 2020
60
Cash from Investing
-26
Cash from Financing
-34
0
Free Cash Flow
36
OCF / Net Profit
1.60
Cumulative 5-Year FCF
0
OCF / Net Profit
1.60
Cumulative 5-Year FCF
0
Mar 2021
61
Cash from Investing
-51
Cash from Financing
-10
0
Free Cash Flow
3
OCF / Net Profit
1.26
Cumulative 5-Year FCF
35
OCF / Net Profit
1.26
Cumulative 5-Year FCF
35
Mar 2022
2
Cash from Investing
-55
Cash from Financing
57
4
Free Cash Flow
-49
OCF / Net Profit
0.03
Cumulative 5-Year FCF
-36
OCF / Net Profit
0.03
Cumulative 5-Year FCF
-36

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016
EPS (₹)
8.70
Book Value (₹)
46.32
Dividend per Share (₹)
3.25
Cash EPS (₹)
11.69
Operating Margin %
15.02%
Net Margin %
7.81%
ROE %
18.78%
ROCE %
24.02%
11.84%
Debtor Days
65
Inventory Days
28
Payable Days
32
61
Debt to Equity (x)
0.23x
Interest Coverage (x)
35.06x
1.62x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2017
EPS (₹)
8.73
Book Value (₹)
55.13
Dividend per Share (₹)
3.60
Cash EPS (₹)
12.37
Operating Margin %
15.14%
Net Margin %
7.14%
ROE %
17.21%
ROCE %
22.47%
10.44%
Debtor Days
63
Inventory Days
33
Payable Days
30
66
Debt to Equity (x)
0.35x
Interest Coverage (x)
16.78x
1.43x
Revenue Growth %
9.32%
Operating Profit Growth %
10.51%
Net Profit Growth %
0.30%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2018
EPS (₹)
10.05
Book Value (₹)
62.76
Dividend per Share (₹)
4.00
Cash EPS (₹)
14.70
Operating Margin %
17.54%
Net Margin %
7.78%
ROE %
17.05%
ROCE %
20.71%
9.48%
Debtor Days
75
Inventory Days
45
Payable Days
31
89
Debt to Equity (x)
0.57x
Interest Coverage (x)
10.20x
1.22x
Revenue Growth %
15.08%
Operating Profit Growth %
22.44%
Net Profit Growth %
15.16%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2019
EPS (₹)
11.53
Book Value (₹)
69.22
Dividend per Share (₹)
4.00
Cash EPS (₹)
17.23
Operating Margin %
17.63%
Net Margin %
7.87%
ROE %
17.47%
ROCE %
19.24%
9.17%
Debtor Days
70
Inventory Days
44
Payable Days
28
86
Debt to Equity (x)
0.59x
Interest Coverage (x)
7.26x
1.01x
Revenue Growth %
16.98%
Operating Profit Growth %
14.02%
Net Profit Growth %
14.66%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2020
EPS (₹)
13.50
Book Value (₹)
71.10
Dividend per Share (₹)
5.00
Cash EPS (₹)
20.30
Operating Margin %
17.80%
Net Margin %
8.54%
ROE %
19.26%
ROCE %
18.99%
10.06%
Debtor Days
54
Inventory Days
40
Payable Days
27
67
Debt to Equity (x)
0.60x
Interest Coverage (x)
5.62x
1.01x
Revenue Growth %
8.01%
Operating Profit Growth %
9.06%
Net Profit Growth %
17.29%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2021
EPS (₹)
17.18
Book Value (₹)
86.10
Dividend per Share (₹)
7.00
Cash EPS (₹)
24.89
Operating Margin %
19.94%
Net Margin %
10.01%
ROE %
21.93%
ROCE %
21.78%
11.59%
Debtor Days
57
Inventory Days
46
Payable Days
34
69
Debt to Equity (x)
0.45x
Interest Coverage (x)
7.36x
1.13x
Revenue Growth %
9.29%
Operating Profit Growth %
22.42%
Net Profit Growth %
28.10%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2022
EPS (₹)
20.37
Book Value (₹)
140.18
Dividend per Share (₹)
8.00
Cash EPS (₹)
28.82
Operating Margin %
19.37%
Net Margin %
10.08%
ROE %
18.77%
ROCE %
22.17%
12.17%
Debtor Days
67
Inventory Days
48
Payable Days
30
86
Debt to Equity (x)
0.10x
Interest Coverage (x)
10.20x
3.13x
Revenue Growth %
31.85%
Operating Profit Growth %
28.12%
Net Profit Growth %
32.73%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x

Shareholding Pattern

Numbers in percentages

TRADES
Jun 2024
32.76
14.44
22.74
Government
0.00
30.04
Sep 2024
32.69
13.12
23.67
Government
0.00
30.52
Dec 2024
32.90
12.15
22.03
Government
0.00
32.93
Mar 2025
33.03
10.97
20.07
Government
0.00
35.93
Jun 2025
33.08
10.68
19.64
Government
0.00
36.59
Sep 2025
33.08
10.93
19.79
Government
0.00
36.20
Dec 2025
33.07
10.36
20.11
Government
0.00
36.46
Mar 2026
33.19
9.69
20.94
Government
0.00
36.18
Jun 2026
33.21
8.30
21.80
Government
0.00
36.69

Documents

Announcements

Credit Ratings

Nothing filed yet.

Concalls