Plastic Products · Founded 1997 · www.captainpolyplast.com · BSE 536974 · NSE CAPTAIN POLY · ISIN INE536P01021
No Notes Added Yet
Business
Captain Polyplast Ltd. is an Indian manufacturer of plastic products, primarily focused on comprehensive water management and irrigation solutions. The company's core product portfolio includes Micro Irrigation Systems (drip and sprinkler systems), HDPE Pipes (High-Density Polyethylene), PVC Pipes (Polyvinyl Chloride), uPVC Pipes (Unplasticized Polyvinyl Chloride), Column Pipes, and Lay Flat Tubes. They primarily cater to the agricultural sector, aiding in efficient water usage, but also serve applications in infrastructure, industrial, and residential segments. The company generates revenue through the sale of these manufactured plastic products via an established distribution network and direct sales to institutional clients.
Revenue Mix
The company's operations are largely divided by product categories serving water management needs:
Micro Irrigation Systems: Comprising drip irrigation and sprinkler systems, essential for water-efficient farming.
Pipes: Including a range of HDPE, PVC, uPVC, Column Pipes, and Lay Flat Tubes used for water transport, borewell applications, plumbing, and other infrastructure needs.
While specific revenue contributions for each segment are not consistently disclosed, the company's strategic focus is heavily weighted towards agricultural water solutions.
Industry
The Indian plastic products industry, especially in the pipes and irrigation segment, is characterized by its competitive and fragmented nature. It includes a mix of large national players, regional manufacturers, and unorganized entities. The industry is significantly driven by agricultural demand, government initiatives (like "Per Drop More Crop" and Jal Jeevan Mission), and infrastructure development. Captain Polyplast Ltd. is an established regional player, particularly strong in Western India (e.g., Gujarat), competing with larger national brands such as Finolex, Ashirvad, Prince Pipes, Jain Irrigation, and Supreme Industries, as well as other local manufacturers. They position themselves by offering a focused range of quality irrigation and piping solutions.
MOAT
Captain Polyplast possesses operational and regional advantages rather than deep, wide moats:
Established Distribution Network: A robust network, especially in key agricultural regions, facilitates market penetration and customer reach.
Comprehensive Product Portfolio: Offering a full suite of water management products allows them to cater to diverse customer needs and potentially cross-sell.
Regional Brand Recognition: They have built a level of trust and brand recall among farmers and local contractors in their primary operating areas.
Manufacturing Capabilities: In-house manufacturing facilities provide control over product quality and cost efficiencies.
Growth Drivers
Government Initiatives: Schemes like "Pradhan Mantri Krishi Sinchai Yojana" (Per Drop More Crop) and the "Jal Jeevan Mission" directly incentivize efficient water use and irrigation infrastructure, boosting demand.
Increasing Water Scarcity: Growing awareness and necessity for water conservation in agriculture drive the adoption of micro-irrigation systems.
Infrastructure Development: Continued investments in housing, urban development, and municipal water supply projects will fuel demand for various types of plastic pipes.
Agricultural Modernization: Adoption of modern farming techniques by farmers, including efficient irrigation systems, supports demand.
Geographic Expansion & Product Diversification: Expanding into new markets or launching complementary products can open new revenue streams.
Risks
Raw Material Price Volatility: Prices of crude oil derivatives (PVC, HDPE resins) are highly volatile, directly impacting production costs and potentially narrowing profit margins.
Intense Competition: The fragmented nature of the industry and presence of large, well-established players create pricing pressure and challenges in gaining market share.
Monsoon Dependence: The company's performance is closely linked to the agricultural sector, making it susceptible to the vagaries of the monsoon and its impact on farmer income and demand.
Government Policy and Subsidies: Changes in government support for micro-irrigation or agricultural policies can significantly impact demand for their products.
Environmental Regulations: Increasing regulatory scrutiny on plastic usage and manufacturing processes could lead to higher compliance costs or operational restrictions.
Management & Ownership
The company is promoter-led, with Mr. Ramesh Khakubhai Patel serving as a key promoter and Managing Director. Promoter holdings typically represent a significant stake (around 60-65% in this case), indicating strong control and alignment of interests with the company's long-term success. The management team is expected to have deep operational knowledge of the plastic products and agricultural sectors in India. The remaining ownership is held by the public, including retail and institutional investors.
Outlook
Captain Polyplast Ltd. is positioned to benefit from secular tailwinds in India's agriculture and infrastructure sectors, driven by government focus on water conservation and rural development. Its established regional presence, diversified product offerings within water management, and manufacturing capabilities provide a foundation for steady growth. However, the company operates in a highly competitive environment susceptible to fluctuating raw material prices and the cyclical nature of agriculture, which could pressure margins. Its ability to expand its market reach, effectively manage costs, and navigate regulatory and competitive landscapes will be crucial for sustained growth amidst these challenges.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 69 | 65 | 53 | 90 | 78 | 70 | 80 | 126 | 141 | 81 |
| Other Income | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 |
| Total Income | 70 | 66 | 54 | 91 | 79 | 70 | 80 | 127 | 142 | 82 |
| Total Expenditure | 60 | 59 | 47 | 79 | 71 | 62 | 72 | 111 | 128 | 72 |
| Operating Profit | 10 | 7 | 7 | 12 | 9 | 8 | 8 | 16 | 14 | 10 |
| Interest | 3 | 3 | 3 | 2 | 1 | 2 | 2 | 3 | 1 | 2 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 6 | 4 | 19 | 9 | 7 | 5 | 6 | 13 | 13 | 7 |
| Provision for Tax | 1 | 1 | 3 | 2 | 2 | 1 | 2 | 3 | 3 | 2 |
| Profit After Tax | 5 | 3 | 16 | 7 | 5 | 4 | 4 | 9 | 10 | 5 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 3 | 16 | 7 | 5 | 4 | 4 | 9 | 10 | 5 |
| Adjusted Earnings Per Share | 0.9 | 0.6 | 2.9 | 1.2 | 0.9 | 0.7 | 0.7 | 1.6 | 1.6 | 0.8 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 135 | 115 | 125 | 149 | 186 | 178 | 185 | 225 | 294 | 287 | 417 | 428 |
| Other Income | 1 | 0 | 2 | 1 | 3 | 1 | 2 | 3 | 3 | 3 | 2 | 2 |
| Total Income | 136 | 115 | 126 | 150 | 190 | 179 | 187 | 228 | 298 | 290 | 420 | 431 |
| Total Expenditure | 119 | 99 | 110 | 131 | 158 | 152 | 170 | 208 | 263 | 254 | 371 | 383 |
| Operating Profit | 16 | 16 | 16 | 19 | 32 | 27 | 17 | 20 | 35 | 35 | 48 | 48 |
| Interest | 7 | 6 | 6 | 7 | 10 | 10 | 10 | 9 | 11 | 10 | 9 | 8 |
| Depreciation | 3 | 2 | 2 | 2 | 4 | 4 | 4 | 3 | 2 | 3 | 3 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 0 | 0 |
| Profit Before Tax | 6 | 8 | 8 | 10 | 17 | 12 | 4 | 8 | 23 | 39 | 37 | 39 |
| Provision for Tax | 2 | 3 | 3 | 3 | 5 | 3 | 1 | 2 | 5 | 8 | 9 | 10 |
| Profit After Tax | 4 | 5 | 5 | 7 | 13 | 9 | 3 | 6 | 18 | 31 | 28 | 28 |
| Adjustments | -0 | -0 | -1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 4 | 5 | 5 | 7 | 13 | 9 | 4 | 6 | 18 | 31 | 28 | 28 |
| Adjusted Earnings Per Share | 0.7 | 1 | 0.9 | 1.4 | 2.5 | 1.8 | 0.9 | 1.2 | 3.4 | 5.4 | 4.6 | 4.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 45% | 23% | 19% | 12% |
| Operating Profit CAGR | 37% | 34% | 12% | 12% |
| PAT CAGR | -10% | 67% | 25% | 21% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -24% | 34% | 18% | 8% |
| ROE Average | 17% | 21% | 15% | 17% |
| ROCE Average | 19% | 21% | 16% | 20% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 24 | 29 | 34 | 41 | 53 | 62 | 66 | 72 | 95 | 149 | 191 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 6 | 3 | 3 | 7 | 9 | 19 | 25 | 22 | 20 | 11 | 11 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 2 | 2 | 1 | 1 | -0 | 0 | -2 |
| Total Current Liabilities | 66 | 68 | 72 | 130 | 147 | 127 | 118 | 135 | 155 | 125 | 154 |
| Total Liabilities | 96 | 101 | 109 | 178 | 211 | 210 | 211 | 229 | 270 | 285 | 355 |
| Fixed Assets | 12 | 11 | 11 | 11 | 19 | 18 | 15 | 14 | 15 | 14 | 20 |
| Other Non-Current Assets | 4 | 8 | 9 | 17 | 10 | 10 | 9 | 10 | 11 | 17 | 18 |
| Total Current Assets | 81 | 82 | 89 | 150 | 182 | 182 | 187 | 206 | 244 | 254 | 318 |
| Total Assets | 96 | 101 | 109 | 178 | 211 | 210 | 211 | 229 | 270 | 285 | 355 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 4 | 5 | 4 | 1 | 2 | 3 | 2 | 5 | 5 | 0 | 1 |
| Cash Flow from Operating Activities | 7 | 10 | -8 | -6 | -0 | 0 | 12 | 11 | -14 | 8 | -22 |
| Cash Flow from Investing Activities | -0 | -3 | -0 | -8 | 1 | -1 | 4 | 2 | -2 | 14 | -7 |
| Cash Flow from Financing Activities | -5 | -8 | 6 | 15 | 0 | 0 | -14 | -13 | 16 | -21 | 29 |
| Net Cash Inflow / Outflow | 1 | -1 | -3 | 0 | 2 | -1 | 2 | -0 | 0 | 1 | -0 |
| Closing Cash & Cash Equivalent | 5 | 4 | 1 | 2 | 3 | 2 | 5 | 5 | 5 | 1 | 1 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.73 | 0.97 | 0.95 | 1.43 | 2.5 | 1.84 | 0.87 | 1.18 | 3.36 | 5.44 | 4.62 |
| CEPS(Rs) | 1.35 | 1.41 | 1.49 | 1.79 | 3.34 | 2.62 | 1.27 | 1.66 | 3.82 | 5.88 | 5.05 |
| DPS(Rs) | 0.08 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 4.82 | 5.74 | 6.66 | 8.05 | 10.52 | 12.32 | 13.15 | 14.36 | 17.83 | 25.13 | 31.81 |
| Core EBITDA Margin(%) | 11.17 | 13.4 | 11.61 | 11.97 | 14.7 | 14.26 | 8.26 | 7.49 | 10.55 | 11.14 | 10.72 |
| EBIT Margin(%) | 9.38 | 11.93 | 11.3 | 11.52 | 14.23 | 12.54 | 7.36 | 7.59 | 11.29 | 16.95 | 10.81 |
| Pre Tax Margin(%) | 4.05 | 6.49 | 6.62 | 6.6 | 8.97 | 6.93 | 2.04 | 3.41 | 7.65 | 13.44 | 8.65 |
| PAT Margin (%) | 2.71 | 4.24 | 4.34 | 4.82 | 6.56 | 5.04 | 1.47 | 2.51 | 5.92 | 10.72 | 6.5 |
| Cash Profit Margin (%) | 4.91 | 6.06 | 5.9 | 6.03 | 8.76 | 7.36 | 3.43 | 3.72 | 6.72 | 11.58 | 7.1 |
| ROA(%) | 4.29 | 5.02 | 5.23 | 5.01 | 6.48 | 4.3 | 1.31 | 2.56 | 7.12 | 11.28 | 8.68 |
| ROE(%) | 16.6 | 18.63 | 17.62 | 19.43 | 26.93 | 15.72 | 4.3 | 8.14 | 21.34 | 26.22 | 16.53 |
| ROCE(%) | 28.09 | 27.36 | 23.81 | 20.13 | 23.72 | 16.35 | 9.25 | 11.25 | 19.37 | 23.96 | 18.62 |
| Receivable days | 118.9 | 160.29 | 148.25 | 173.61 | 175.83 | 210.38 | 215.08 | 184 | 178.93 | 226.49 | 182.22 |
| Inventory Days | 49.11 | 67.09 | 61.74 | 61.05 | 58.58 | 67.08 | 69.12 | 66.33 | 47.79 | 46.11 | 34.22 |
| Payable days | 142.54 | 193.22 | 148.63 | 142.1 | 180.55 | 166.42 | 103.55 | 103.8 | 93.02 | 86.97 | 57.05 |
| PER(x) | 17.3 | 28.72 | 31.69 | 18.3 | 10 | 22.66 | 20.83 | 14.88 | 16.05 | 14.63 | 11.75 |
| Price/Book(x) | 2.62 | 4.84 | 4.51 | 3.25 | 2.38 | 3.38 | 1.37 | 1.23 | 3.03 | 3.17 | 1.71 |
| Dividend Yield(%) | 0.63 | 0.14 | 0.13 | 0.15 | 0.16 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.62 | 1.39 | 1.48 | 1.29 | 1.06 | 1.65 | 0.92 | 0.73 | 1.3 | 1.83 | 0.99 |
| EV/Core EBITDA(x) | 5.2 | 9.93 | 11.3 | 10.13 | 6.24 | 11 | 9.74 | 8.34 | 10.88 | 14.76 | 8.58 |
| Net Sales Growth(%) | 36.13 | -14.98 | 8.54 | 19.78 | 24.8 | -4.39 | 3.99 | 21.29 | 31.04 | -2.54 | 45.47 |
| EBIT Growth(%) | 25.57 | 7.03 | 3.35 | 20.24 | 58.79 | -17.61 | -38.8 | 23.67 | 99.17 | 45.87 | -6.63 |
| PAT Growth(%) | 60.81 | 31.71 | 12.8 | 30.9 | 75 | -28.2 | -69.53 | 104.67 | 215.26 | 76.15 | -11.31 |
| EPS Growth(%) | 57.29 | 32.45 | -2.16 | 50.93 | 75 | -26.51 | -52.85 | 36.51 | 184.33 | 61.85 | -15.19 |
| Debt/Equity(x) | 1.04 | 0.82 | 1.02 | 1.54 | 1.4 | 1.39 | 1.26 | 1.11 | 1.08 | 0.46 | 0.47 |
| Current Ratio(x) | 1.23 | 1.2 | 1.23 | 1.15 | 1.24 | 1.43 | 1.58 | 1.53 | 1.57 | 2.03 | 2.07 |
| Quick Ratio(x) | 0.91 | 0.88 | 0.94 | 0.93 | 1.02 | 1.17 | 1.26 | 1.2 | 1.35 | 1.72 | 1.8 |
| Interest Cover(x) | 1.76 | 2.19 | 2.42 | 2.34 | 2.71 | 2.23 | 1.38 | 1.82 | 3.1 | 4.82 | 5.01 |
| Total Debt/Mcap(x) | 0.4 | 0.17 | 0.23 | 0.48 | 0.59 | 0.41 | 0.92 | 0.91 | 0.36 | 0.15 | 0.27 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 68.08 | 69.52 | 69.52 | 69.52 | 68.64 | 69.37 | 69.08 | 69.08 | 68.79 | 68.79 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 31.92 | 30.48 | 30.48 | 30.48 | 31.36 | 30.63 | 30.92 | 30.92 | 31.21 | 31.21 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.6 | 3.85 | 3.85 | 3.85 | 3.95 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.69 | 1.69 | 1.69 | 1.69 | 1.8 | 1.83 | 1.85 | 1.85 | 1.88 | 1.88 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.29 | 5.54 | 5.54 | 5.54 | 5.75 | 5.97 | 5.99 | 5.99 | 6.02 | 6.02 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +45% | +23% | +19% | +12% |
| Operating Profit CAGR | +37% | +34% | +12% | +12% |
| PAT CAGR | -10% | +67% | +25% | +21% |
| Share Price CAGR | -24% | +34% | +18% | +8% |
| ROE Average | +17% | +21% | +15% | +17% |
| ROCE Average | +19% | +21% | +16% | +20% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 68.08 | 69.52 | 69.52 | 69.52 | 68.64 | 69.37 | 69.08 | 69.08 | 68.79 | 68.79 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 31.92 | 30.48 | 30.48 | 30.48 | 31.36 | 30.63 | 30.92 | 30.92 | 31.21 | 31.21 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.6 | 3.85 | 3.85 | 3.85 | 3.95 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.69 | 1.69 | 1.69 | 1.69 | 1.8 | 1.83 | 1.85 | 1.85 | 1.88 | 1.88 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.29 | 5.54 | 5.54 | 5.54 | 5.75 | 5.97 | 5.99 | 5.99 | 6.02 | 6.02 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.