Nifty
Sensex
:
:
11462.20
38218.59
35.35 (0.31%)
123.52 (0.32%)

Paper & Paper Products

Rating :
55/99

BSE: 538795 | NSE: Not Listed

225.00
-2.25 (-0.99%)
18-Mar-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  243.90
  •  243.90
  •  225.00
  •  227.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  55
  •  0.12
  •  357.80
  •  169.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 120.53
  • 4.84
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 169.95
  • 0.33%
  • 1.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.60%
  • 0.45%
  • 42.96%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.99%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.00
  • 4.02
  • 1.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.13
  • -1.08
  • -2.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.05
  • -6.74
  • -11.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.38
  • 7.15
  • 11.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 0.89
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.13
  • 4.98
  • 5.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
61.35
65.84
-6.82%
75.74
61.96
22.24%
69.55
58.73
18.42%
66.17
56.14
17.87%
Expenses
51.12
62.53
-18.25%
60.29
58.98
2.22%
56.96
49.89
14.17%
56.85
52.90
7.47%
EBITDA
10.23
3.32
208.13%
15.45
2.98
418.46%
12.59
8.84
42.42%
9.32
3.24
187.65%
EBIDTM
16.68%
5.04%
20.40%
4.80%
18.10%
15.06%
14.08%
5.77%
Other Income
0.05
0.02
150.00%
0.03
0.02
50.00%
0.03
0.04
-25.00%
0.09
0.03
200.00%
Interest
1.01
1.47
-31.29%
1.15
1.36
-15.44%
1.82
1.40
30.00%
1.43
1.10
30.00%
Depreciation
1.80
1.74
3.45%
1.71
1.52
12.50%
1.67
1.51
10.60%
1.68
1.45
15.86%
PBT
7.47
-0.46
-
12.63
0.12
10,425.00%
9.13
5.97
52.93%
6.29
0.72
773.61%
Tax
1.21
-0.14
-
4.66
-0.17
-
2.75
1.74
58.05%
2.21
0.30
636.67%
PAT
6.26
-0.32
-
7.96
0.29
2,644.83%
6.38
4.23
50.83%
4.08
0.42
871.43%
PATM
10.20%
-0.49%
10.51%
0.46%
9.17%
7.20%
6.17%
0.74%
EPS
12.35
-1.31
-
15.88
0.26
6,007.69%
11.43
8.53
34.00%
6.84
1.09
527.52%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Mar 06
Net Sales
272.81
249.26
208.66
237.24
202.85
204.72
174.10
154.90
134.22
54.02
44.89
Net Sales Growth
12.42%
19.46%
-12.05%
16.95%
-0.91%
17.59%
12.40%
15.41%
148.46%
20.34%
 
Cost Of Goods Sold
153.89
161.81
135.36
150.45
130.99
129.12
103.80
95.91
79.67
33.01
26.72
Gross Profit
118.92
87.45
73.30
86.79
71.86
75.60
70.29
59.00
54.55
21.01
18.16
GP Margin
43.59%
35.08%
35.13%
36.58%
35.43%
36.93%
40.37%
38.09%
40.64%
38.89%
40.45%
Total Expenditure
225.22
224.81
190.11
209.20
182.91
178.91
146.91
136.83
114.37
49.30
41.21
Power & Fuel Cost
-
29.12
24.57
27.87
27.27
27.97
25.68
21.93
19.16
7.22
5.63
% Of Sales
-
11.68%
11.78%
11.75%
13.44%
13.66%
14.75%
14.16%
14.28%
13.37%
12.54%
Employee Cost
-
13.78
12.11
12.48
9.42
8.76
7.24
5.02
3.76
1.63
1.07
% Of Sales
-
5.53%
5.80%
5.26%
4.64%
4.28%
4.16%
3.24%
2.80%
3.02%
2.38%
Manufacturing Exp.
-
10.39
9.11
11.27
9.87
8.11
6.91
5.72
4.01
2.55
2.63
% Of Sales
-
4.17%
4.37%
4.75%
4.87%
3.96%
3.97%
3.69%
2.99%
4.72%
5.86%
General & Admin Exp.
-
2.67
2.26
2.20
1.69
1.51
1.12
2.14
1.83
0.96
1.06
% Of Sales
-
1.07%
1.08%
0.93%
0.83%
0.74%
0.64%
1.38%
1.36%
1.78%
2.36%
Selling & Distn. Exp.
-
5.41
5.07
3.82
2.49
2.38
1.59
5.53
4.99
3.61
3.95
% Of Sales
-
2.17%
2.43%
1.61%
1.23%
1.16%
0.91%
3.57%
3.72%
6.68%
8.80%
Miscellaneous Exp.
-
1.63
1.63
1.12
1.18
1.05
0.56
0.58
0.95
0.33
3.95
% Of Sales
-
0.65%
0.78%
0.47%
0.58%
0.51%
0.32%
0.37%
0.71%
0.61%
0.31%
EBITDA
47.59
24.45
18.55
28.04
19.94
25.81
27.19
18.07
19.85
4.72
3.68
EBITDA Margin
17.44%
9.81%
8.89%
11.82%
9.83%
12.61%
15.62%
11.67%
14.79%
8.74%
8.20%
Other Income
0.20
0.17
0.10
0.11
0.15
0.10
0.38
0.21
0.14
0.05
0.01
Interest
5.41
5.65
4.16
4.82
5.05
3.68
3.60
3.75
4.04
0.43
0.20
Depreciation
6.86
6.46
5.41
5.44
5.29
4.71
3.91
3.41
3.00
0.78
0.77
PBT
35.52
12.51
9.08
17.90
9.76
17.53
20.05
11.13
12.94
3.56
2.73
Tax
10.83
3.64
2.65
6.11
2.65
5.79
5.94
3.47
4.19
1.24
1.04
Tax Rate
30.49%
30.54%
29.19%
34.13%
27.15%
33.03%
29.63%
31.09%
32.38%
34.83%
38.10%
PAT
24.68
8.28
6.43
11.78
7.11
11.74
14.11
7.68
8.75
2.28
1.77
PAT before Minority Interest
24.68
8.28
6.43
11.78
7.11
11.74
14.11
7.68
8.75
2.32
1.69
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.04
0.08
PAT Margin
9.05%
3.32%
3.08%
4.97%
3.51%
5.73%
8.10%
4.96%
6.52%
4.22%
3.94%
PAT Growth
434.20%
28.77%
-45.42%
65.68%
-39.44%
-16.80%
83.72%
-12.23%
283.77%
28.81%
 
Unadjusted EPS
46.50
14.32
12.02
22.00
13.27
21.91
26.34
14.37
16.40
4.26
3.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Mar 06
Shareholder's Funds
100.18
92.97
86.52
75.22
68.64
57.16
43.36
35.81
14.88
12.72
Share Capital
5.36
5.36
5.36
5.36
5.36
5.36
5.36
5.47
5.45
5.42
Total Reserves
94.82
87.61
81.16
69.86
63.29
51.80
38.00
30.35
9.43
7.30
Non-Current Liabilities
43.77
36.54
35.52
32.88
32.41
28.30
26.09
26.76
6.39
3.39
Secured Loans
21.50
15.21
12.36
12.60
16.09
12.22
16.22
18.42
4.39
1.74
Unsecured Loans
0.00
0.00
0.78
0.78
0.41
0.00
0.00
0.00
0.12
0.12
Long Term Provisions
6.18
6.29
6.42
4.37
2.70
5.46
0.53
0.42
0.00
0.00
Current Liabilities
50.37
48.98
44.07
46.28
46.57
39.02
37.39
30.26
8.01
5.20
Trade Payables
15.34
16.82
16.61
12.94
10.96
10.03
15.42
11.61
6.42
4.10
Other Current Liabilities
9.57
9.34
11.10
10.18
12.26
12.74
9.00
8.90
1.14
0.62
Short Term Borrowings
22.52
22.52
11.73
20.51
18.52
11.70
12.61
9.43
0.00
0.00
Short Term Provisions
2.94
0.30
4.62
2.65
4.82
4.55
0.36
0.32
0.45
0.48
Total Liabilities
194.32
178.49
166.11
154.38
147.62
124.48
106.84
92.83
29.34
21.34
Net Block
111.46
88.75
90.80
91.26
88.57
60.72
60.93
53.73
11.03
9.69
Gross Block
122.96
94.16
124.99
120.00
111.85
79.38
76.36
65.74
16.14
14.26
Accumulated Depreciation
11.50
5.41
34.19
28.74
23.28
18.66
15.42
12.01
5.11
4.58
Non Current Assets
126.87
116.80
100.36
102.22
96.26
79.88
68.61
59.19
11.58
10.60
Capital Work in Progress
1.82
5.81
1.11
3.09
2.68
8.51
2.38
1.80
0.53
0.90
Non Current Investment
4.53
4.75
0.01
0.01
0.01
2.02
0.80
0.12
0.01
0.01
Long Term Loans & Adv.
8.80
17.16
8.34
7.80
4.92
8.64
4.50
3.53
0.00
0.00
Other Non Current Assets
0.25
0.32
0.09
0.06
0.08
0.00
0.00
0.00
0.00
0.00
Current Assets
67.45
61.69
65.75
52.16
51.37
44.59
38.23
33.65
17.77
10.72
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
22.16
21.23
17.36
20.21
15.08
14.59
14.04
10.24
6.28
4.21
Sundry Debtors
40.67
31.56
39.95
25.57
27.80
22.46
17.60
15.14
6.51
5.49
Cash & Bank
1.50
1.14
1.14
1.05
1.65
1.95
4.13
4.76
1.77
0.18
Other Current Assets
3.12
7.04
2.44
2.39
6.84
5.59
2.46
3.52
3.22
0.85
Short Term Loans & Adv.
2.42
0.72
4.85
2.92
4.26
4.28
2.12
3.30
3.22
0.85
Net Current Assets
17.09
12.71
21.68
5.88
4.80
5.57
0.84
3.38
9.76
5.52
Total Assets
194.32
178.49
166.11
154.38
147.63
124.47
106.84
92.84
29.35
21.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Mar 06
Cash From Operating Activity
17.73
14.25
16.67
15.71
14.21
17.12
14.46
15.39
1.16
3.90
PBT
11.32
9.09
17.90
9.76
17.53
20.05
11.16
12.94
3.56
2.73
Adjustment
12.69
9.51
10.24
10.18
8.32
7.32
6.96
6.92
1.19
0.97
Changes in Working Capital
-4.45
-1.80
-7.95
-1.21
-7.98
-6.98
-1.27
-0.96
-2.58
1.17
Cash after chg. in Working capital
19.55
16.80
20.19
18.73
17.87
20.38
16.85
18.90
2.17
4.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.82
-2.55
-3.52
-3.02
-3.66
-3.26
-2.39
-3.52
-1.01
-0.97
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-18.45
-27.10
-3.88
-8.83
-16.20
-13.82
-11.85
-7.16
-1.93
-1.55
Net Fixed Assets
-24.81
16.67
-2.03
-6.25
-20.47
-9.15
-11.20
-50.88
-1.51
Net Investments
-0.39
-0.53
-1.02
-1.04
-0.90
-1.22
-0.68
-0.50
0.00
Others
6.75
-43.24
-0.83
-1.54
5.17
-3.45
0.03
44.22
-0.42
Cash from Financing Activity
0.72
12.85
-12.81
-7.73
1.84
-6.37
-3.23
-7.77
2.30
-2.39
Net Cash Inflow / Outflow
0.00
0.00
-0.01
-0.85
-0.15
-3.07
-0.63
0.46
1.54
-0.04
Opening Cash & Equivalents
0.03
0.03
0.05
0.90
1.06
4.13
4.76
4.30
0.18
0.22
Closing Cash & Equivalent
0.03
0.03
0.04
0.05
0.90
1.06
4.13
4.76
1.71
0.18

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Mar 06
Book Value (Rs.)
187.02
173.56
161.51
140.41
128.14
106.70
80.95
65.52
27.29
23.43
ROA
4.44%
3.73%
7.35%
4.71%
8.63%
12.20%
7.70%
14.32%
9.16%
7.94%
ROE
8.57%
7.16%
14.57%
9.88%
18.66%
28.07%
19.41%
34.52%
16.83%
13.33%
ROCE
12.19%
10.33%
19.34%
13.03%
20.85%
27.43%
19.53%
37.18%
23.51%
20.13%
Fixed Asset Turnover
2.33
2.02
2.06
1.86
2.28
2.38
2.30
3.42
3.96
3.51
Receivable days
52.17
58.85
47.42
45.10
42.07
39.43
36.62
28.20
36.36
40.02
Inventory Days
31.33
31.75
27.19
29.82
24.84
28.18
27.16
21.52
31.78
30.68
Payable days
25.50
31.75
25.80
23.40
20.85
31.06
35.89
28.10
39.03
36.34
Cash Conversion Cycle
58.00
58.85
48.81
51.51
46.06
36.55
27.89
21.61
29.10
34.37
Total Debt/Equity
0.51
0.48
0.38
0.54
0.63
0.61
0.86
1.01
0.30
0.15
Interest Cover
3.11
3.18
4.71
2.93
5.77
6.56
3.98
4.20
9.31
14.62

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.