Nifty
Sensex
:
:
10349.25
33533.81
50.50 (0.49%)
173.91 (0.52%)

Paper & Paper Products

Rating :
38/99

BSE: 500102 | NSE: BALLARPUR

12.75
0.45 (3.66%)
21-Nov-2017 | 11:29AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 12.45
  • 12.85
  • 12.35
  • 12.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 380770
  • 48.55
  • 22.85
  • 11.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,601.30
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,898.78
  • N/A
  • 0.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.05%
  • 23.04%
  • 10.42%
  • FII
  • DII
  • Others
  • 26.64%
  • 7.69%
  • 7.16%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Net Sales
583.98
438.31
33.23%
494.40
953.53
-48.15%
377.22
1,111.05
-66.05%
336.91
1,120.77
-69.94%
Expenses
553.75
589.52
-6.07%
425.23
824.79
-48.44%
459.17
931.64
-50.71%
405.11
965.81
-58.05%
EBITDA
30.23
-151.21
-
69.17
128.74
-46.27%
-81.95
179.41
-
-68.20
154.96
-
EBIDTM
5.18%
-32.75%
13.99%
13.50%
-21.72%
16.15%
-19.13%
13.83%
Other Income
10.77
0.00
0.00
10.58
16.26
-34.93%
34.71
0.00
0.00
32.49
0.00
0.00
Interest
296.53
199.86
48.37%
315.09
168.66
86.82%
291.53
119.26
144.45%
240.78
138.61
73.71%
Depreciation
70.36
72.02
-2.30%
69.44
69.89
-0.64%
63.04
64.51
-2.28%
69.05
100.29
-31.15%
PBT
-325.89
-624.09
-
-304.78
-93.55
-
-507.11
-4.36
-
-345.54
-83.94
-
Tax
0.00
-100.52
-
0.00
-5.00
-
-14.89
-0.61
-
-15.00
-0.85
-
PAT
-325.89
-523.57
-
-304.78
-88.55
-
-492.22
-3.75
-
-330.54
-83.09
-
PATM
-55.80%
-113.39%
-61.65%
-9.29%
-130.49%
-0.34%
-92.74%
-7.41%
EPS
-2.27
-6.89
-
-4.11
-1.89
-
-6.99
-1.21
-
-5.00
-0.91
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Jun 08
Net Sales
2,164.05
4,720.83
3,238.63
5,284.58
4,912.74
4,806.31
4,499.84
3,794.60
2,824.69
2,831.08
Net Sales Growth
-54.16%
45.77%
-38.72%
7.57%
2.21%
6.81%
18.59%
34.34%
-0.23%
 
Cost Of Goods Sold
991.53
1,713.25
1,675.36
2,434.45
1,587.07
1,636.46
1,211.12
1,283.98
812.52
814.33
Gross Profit
1,172.52
3,007.58
1,563.27
2,850.13
3,325.67
3,169.85
3,288.72
2,510.61
2,012.17
2,016.75
GP Margin
54.18%
63.71%
48.27%
53.93%
67.69%
65.95%
73.09%
66.16%
71.24%
71.24%
Total Expenditure
2,571.47
4,326.77
2,832.75
4,347.81
4,044.88
4,021.15
3,643.82
3,001.28
2,185.06
2,133.70
Power & Fuel Cost
250.50
484.59
427.34
871.78
840.33
900.63
672.27
546.49
441.85
446.17
% Of Sales
11.58%
10.26%
13.20%
16.50%
17.11%
18.74%
14.94%
14.40%
15.64%
15.76%
Employee Cost
306.20
299.57
239.20
396.54
364.34
298.88
279.09
238.05
209.46
190.76
% Of Sales
14.15%
6.35%
7.39%
7.50%
7.42%
6.22%
6.20%
6.27%
7.42%
6.74%
Manufacturing Exp.
437.51
881.04
156.26
311.17
997.83
953.38
1,251.62
765.73
609.60
577.71
% Of Sales
20.22%
18.66%
4.82%
5.89%
20.31%
19.84%
27.81%
20.18%
21.58%
20.41%
General & Admin Exp.
530.03
880.27
106.98
162.98
108.41
89.20
102.46
69.54
58.76
52.74
% Of Sales
24.49%
18.65%
3.30%
3.08%
2.21%
1.86%
2.28%
1.83%
2.08%
1.86%
Selling & Distn. Exp.
45.15
65.11
84.74
144.21
145.71
126.65
126.91
75.30
41.22
41.85
% Of Sales
2.09%
1.38%
2.62%
2.73%
2.97%
2.64%
2.82%
1.98%
1.46%
1.48%
Miscellaneous Exp.
10.55
2.94
142.87
26.68
1.19
15.95
0.35
22.19
11.64
41.85
% Of Sales
0.49%
0.06%
4.41%
0.50%
0.02%
0.33%
0.01%
0.58%
0.41%
0.36%
EBITDA
-407.42
394.06
405.88
936.77
867.86
785.16
856.02
793.32
639.63
697.38
EBITDA Margin
-18.83%
8.35%
12.53%
17.73%
17.67%
16.34%
19.02%
20.91%
22.64%
24.63%
Other Income
96.48
207.64
36.09
34.02
17.18
36.87
43.04
47.77
37.00
101.12
Interest
933.13
622.36
298.81
445.60
356.17
286.76
294.49
259.85
191.69
232.07
Depreciation
273.99
264.80
203.00
495.64
451.70
364.01
335.13
301.89
232.55
192.38
PBT
-1,518.06
-285.46
-59.84
29.55
77.17
171.26
269.44
279.35
252.38
374.05
Tax
37.47
-5.88
-15.49
-32.11
-16.38
12.19
3.84
38.94
64.51
70.43
Tax Rate
-2.05%
2.06%
24.83%
-108.66%
-21.23%
7.12%
1.43%
13.94%
25.56%
18.83%
PAT
-1,361.79
-210.01
-21.35
49.77
77.88
123.09
212.70
197.00
166.72
297.15
PAT before Minority Interest
-1,861.83
-279.27
-46.90
61.66
93.55
159.07
265.60
240.41
187.88
303.63
Minority Interest
500.04
69.26
25.55
-11.89
-15.67
-35.98
-52.90
-43.41
-21.16
-6.48
PAT Margin
-62.93%
-4.45%
-0.66%
0.94%
1.59%
2.56%
4.73%
5.19%
5.90%
10.50%
PAT Growth
-548.44%
-883.65%
-142.90%
-36.09%
-36.73%
-42.13%
7.97%
18.16%
-43.89%
 
Unadjusted EPS
-3.96
-3.52
-0.33
0.76
1.19
1.88
3.24
3.45
3.03
3.27

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Jun 08
Shareholder's Funds
1,193.02
2,851.85
1,948.39
2,391.45
2,485.72
3,931.75
2,652.90
2,243.39
1,830.34
1,447.15
Share Capital
131.12
131.12
131.12
131.12
131.12
131.12
131.12
131.12
111.12
111.12
Total Reserves
1,061.90
2,720.73
1,817.27
2,260.33
2,354.60
3,800.63
2,521.78
2,112.27
1,719.22
1,336.03
Non-Current Liabilities
3,772.63
4,359.48
4,828.14
5,039.34
4,798.54
2,707.50
2,901.60
3,783.05
3,891.68
3,006.66
Secured Loans
3,463.73
4,091.31
3,065.56
3,323.56
2,881.32
1,812.41
1,996.21
2,063.34
2,825.71
2,074.36
Unsecured Loans
47.03
45.93
1,542.38
1,501.08
484.80
650.34
619.48
1,528.28
888.16
805.84
Long Term Provisions
90.25
89.25
72.15
66.47
66.33
54.42
56.63
0.00
0.00
0.00
Current Liabilities
7,753.39
6,894.09
4,201.43
4,296.85
3,925.69
3,219.66
2,673.94
1,525.12
908.02
1,072.23
Trade Payables
975.34
2,522.79
1,114.32
1,278.97
1,134.94
981.55
864.68
1,009.36
505.11
665.37
Other Current Liabilities
2,842.79
1,260.59
1,164.58
1,356.21
1,259.34
1,096.39
744.60
153.18
101.66
178.75
Short Term Borrowings
3,856.08
3,059.74
1,861.19
1,609.97
1,458.72
1,080.23
988.82
0.00
0.00
0.00
Short Term Provisions
79.18
50.97
61.34
51.70
72.69
61.49
75.84
362.59
301.25
228.10
Total Liabilities
13,201.66
15,087.98
12,072.78
12,298.69
11,803.10
10,616.32
8,975.80
7,962.58
6,997.65
6,310.47
Net Block
10,306.37
11,045.92
7,953.45
8,258.70
6,979.75
6,182.31
4,729.43
5,106.04
4,386.08
3,126.27
Gross Block
14,923.63
15,650.14
12,004.56
12,233.88
10,539.02
9,651.56
7,569.66
7,607.56
6,526.05
4,976.07
Accumulated Depreciation
4,617.26
4,604.22
4,051.11
3,975.18
3,559.27
3,469.25
2,840.23
2,501.52
2,139.97
1,849.80
Non Current Assets
11,126.07
12,034.93
9,132.83
9,407.89
9,383.46
8,276.90
6,682.93
5,470.57
5,281.66
4,284.97
Capital Work in Progress
388.54
395.59
237.74
188.99
1,576.57
1,078.25
1,039.80
323.97
857.42
207.21
Non Current Investment
40.56
50.16
40.56
40.56
40.56
40.56
40.56
40.56
38.15
23.11
Long Term Loans & Adv.
282.78
443.05
408.41
413.44
317.77
606.11
571.59
0.00
0.00
0.00
Other Non Current Assets
107.82
100.21
492.67
506.20
468.81
369.67
301.55
0.00
0.00
0.00
Current Assets
2,075.27
3,051.77
2,835.22
2,796.25
2,325.95
2,234.46
2,219.78
2,491.01
1,695.20
2,017.54
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
680.93
1,539.52
1,432.45
1,461.06
1,191.53
1,044.50
930.68
769.27
486.13
500.60
Sundry Debtors
70.60
365.88
512.45
473.21
453.29
433.38
432.87
460.53
326.01
312.66
Cash & Bank
122.98
252.21
240.72
259.24
79.63
87.86
125.65
241.68
104.32
488.28
Other Current Assets
1,200.76
33.99
68.98
50.45
601.50
668.72
730.58
1,019.53
778.74
715.99
Short Term Loans & Adv.
1,176.66
860.17
580.62
552.29
550.66
628.68
705.83
1,018.90
778.65
715.97
Net Current Assets
-5,678.12
-3,842.32
-1,366.21
-1,500.60
-1,599.74
-985.20
-454.16
965.89
787.19
945.32
Total Assets
13,201.66
15,087.98
12,072.78
12,298.69
11,803.10
10,616.32
8,975.80
7,962.58
6,997.64
6,310.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Jun 08
Cash From Operating Activity
-805.79
230.28
685.27
971.71
938.83
609.52
702.34
747.11
578.17
760.09
PBT
-1,824.36
-285.15
-62.39
29.55
77.17
171.26
269.44
279.35
252.38
374.05
Adjustment
1,521.41
961.79
648.13
917.88
796.10
626.77
605.73
559.84
410.30
351.40
Changes in Working Capital
-521.21
-429.91
74.56
80.24
94.24
-125.66
-64.38
-34.86
-7.77
104.80
Cash after chg. in Working capital
-824.16
246.73
660.30
1,027.67
967.51
672.37
810.79
804.33
654.91
830.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
18.37
-16.45
24.97
-55.96
-28.68
-62.85
-108.45
-57.22
-53.55
-65.19
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-23.19
-4.98
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
-107.38
-370.82
-304.00
-818.43
-1,386.53
-1,585.87
-963.88
-427.21
-1,349.40
-931.27
Net Fixed Assets
4.28
-1,485.94
-84.55
-94.79
-20.77
-56.98
-107.09
-98.05
-204.28
2,309.11
Net Investments
0.00
-251.57
0.00
0.00
0.11
382.36
-45.22
-865.48
0.00
-0.04
Others
-111.66
1,366.69
-219.45
-723.64
-1,365.87
-1,911.25
-811.57
536.32
-1,145.12
-3,240.34
Cash from Financing Activity
695.68
431.63
-397.44
-116.07
542.68
1,040.49
261.68
-109.83
616.84
336.29
Net Cash Inflow / Outflow
-217.49
291.09
-16.17
37.21
94.98
64.14
0.14
210.07
-154.40
165.11
Opening Cash & Equivalents
242.42
27.65
97.64
43.59
27.16
119.48
63.64
104.32
488.28
371.82
Closing Cash & Equivalent
110.14
242.42
29.74
97.64
43.59
27.16
119.48
241.68
104.32
488.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Jun 08
Book Value (Rs.)
18.20
43.49
28.12
35.03
36.49
58.38
39.36
34.21
32.57
16.30
ROA
-13.16%
-2.06%
-0.38%
0.51%
0.83%
1.62%
3.14%
3.21%
2.82%
5.38%
ROE
-92.10%
-11.90%
-2.27%
2.63%
3.01%
4.97%
11.02%
11.87%
11.31%
17.41%
ROCE
-8.28%
3.37%
2.52%
5.37%
5.43%
6.37%
9.19%
9.50%
9.02%
14.29%
Fixed Asset Turnover
0.15
0.36
0.28
0.49
0.51
0.58
0.61
0.56
0.52
0.59
Receivable days
34.98
32.32
52.49
30.39
31.31
31.47
35.04
36.03
39.21
41.98
Inventory Days
177.95
109.37
154.08
87.01
78.97
71.77
66.68
57.51
60.58
53.54
Payable days
295.93
180.28
152.82
93.00
87.75
78.12
70.53
63.67
84.97
74.13
Cash Conversion Cycle
-83.00
-38.59
53.74
24.40
22.54
25.12
31.18
29.87
14.83
21.39
Total Debt/Equity
7.90
2.83
3.94
3.20
2.36
1.07
1.50
1.60
2.05
2.00
Interest Cover
-0.96
0.54
0.79
1.07
1.22
1.60
1.91
2.08
2.32
2.61

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.