Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Paper & Paper Products

Rating :
40/99

BSE: 500102 | NSE: BALLARPUR

6.20
0.10 (1.64%)
19-Nov-2018 | 3:46PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  6.10
  •  6.25
  •  6.05
  •  6.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  279974
  •  17.36
  •  20.20
  •  5.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 787.71
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,999.54
  • N/A
  • 14.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.05%
  • 22.01%
  • 12.18%
  • FII
  • DII
  • Others
  • 26.61%
  • 7.42%
  • 6.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -18.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 87.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.82
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 1.19
  • 1.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.83
  • 23.31
  • 33.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
936.73
585.95
59.87%
824.43
494.40
66.75%
728.23
379.26
92.01%
699.79
350.42
99.70%
Expenses
796.36
549.85
44.83%
712.32
418.73
70.11%
634.42
506.08
25.36%
631.48
427.48
47.72%
EBITDA
140.37
36.10
288.84%
112.11
75.67
48.16%
93.81
-126.82
-
68.31
-77.06
-
EBIDTM
14.99%
6.16%
13.60%
15.31%
12.88%
-33.44%
9.76%
-21.99%
Other Income
23.89
10.77
121.82%
19.48
10.45
86.41%
44.51
34.73
28.16%
10.60
41.35
-74.37%
Interest
215.56
295.08
-26.95%
181.94
315.09
-42.26%
0.00
290.17
-100.00%
312.86
240.78
29.94%
Depreciation
65.20
67.62
-3.58%
70.79
66.82
5.94%
69.22
60.04
15.29%
75.72
69.05
9.66%
PBT
-116.50
-315.83
-
-121.14
-295.79
-
-121.02
-547.60
-
-309.67
-345.54
-
Tax
11.46
0.00
0.00
11.30
0.00
0.00
-166.57
-14.89
-
0.15
-15.00
-
PAT
-127.96
-315.83
-
-132.44
-295.79
-
45.55
-532.71
-
-309.82
-330.54
-
PATM
-13.66%
-53.90%
-16.06%
-59.83%
6.25%
-140.46%
-44.27%
-94.33%
EPS
-1.10
-2.27
-
-1.16
-4.11
-
-4.40
-7.79
-
-2.03
-5.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Net Sales
3,189.18
2,600.03
2,179.35
4,720.83
3,238.63
5,284.58
4,912.74
4,806.31
4,499.84
3,794.60
2,824.69
Net Sales Growth
76.19%
19.30%
-53.84%
45.77%
-38.72%
7.57%
2.21%
6.81%
18.59%
34.34%
 
Cost Of Goods Sold
1,720.41
800.66
966.66
1,713.25
1,675.36
2,434.45
1,587.07
1,636.46
1,211.12
1,283.98
812.52
Gross Profit
1,468.77
1,799.37
1,212.69
3,007.58
1,563.27
2,850.13
3,325.67
3,169.85
3,288.72
2,510.61
2,012.17
GP Margin
46.05%
69.21%
55.64%
63.71%
48.27%
53.93%
67.69%
65.95%
73.09%
66.16%
71.24%
Total Expenditure
2,774.58
3,445.46
2,807.18
4,326.77
2,832.75
4,347.81
4,044.88
4,021.15
3,643.82
3,001.28
2,185.06
Power & Fuel Cost
-
375.82
247.92
484.59
427.34
871.78
840.33
900.63
672.27
546.49
441.85
% Of Sales
-
14.45%
11.38%
10.26%
13.20%
16.50%
17.11%
18.74%
14.94%
14.40%
15.64%
Employee Cost
-
227.30
263.15
299.57
239.20
396.54
364.34
298.88
279.09
238.05
209.46
% Of Sales
-
8.74%
12.07%
6.35%
7.39%
7.50%
7.42%
6.22%
6.20%
6.27%
7.42%
Manufacturing Exp.
-
596.20
437.13
881.04
156.26
311.17
997.83
953.38
1,251.62
765.73
609.60
% Of Sales
-
22.93%
20.06%
18.66%
4.82%
5.89%
20.31%
19.84%
27.81%
20.18%
21.58%
General & Admin Exp.
-
128.94
178.61
880.27
106.98
162.98
108.41
89.20
102.46
69.54
58.76
% Of Sales
-
4.96%
8.20%
18.65%
3.30%
3.08%
2.21%
1.86%
2.28%
1.83%
2.08%
Selling & Distn. Exp.
-
47.85
59.34
65.11
84.74
144.21
145.71
126.65
126.91
75.30
41.22
% Of Sales
-
1.84%
2.72%
1.38%
2.62%
2.73%
2.97%
2.64%
2.82%
1.98%
1.46%
Miscellaneous Exp.
-
1,268.69
654.37
2.94
142.87
26.68
1.19
15.95
0.35
22.19
41.22
% Of Sales
-
48.80%
30.03%
0.06%
4.41%
0.50%
0.02%
0.33%
0.01%
0.58%
0.41%
EBITDA
414.60
-845.43
-627.83
394.06
405.88
936.77
867.86
785.16
856.02
793.32
639.63
EBITDA Margin
13.00%
-32.52%
-28.81%
8.35%
12.53%
17.73%
17.67%
16.34%
19.02%
20.91%
22.64%
Other Income
98.48
27.03
65.63
207.64
36.09
34.02
17.18
36.87
43.04
47.77
37.00
Interest
710.36
916.84
900.69
622.36
298.81
445.60
356.17
286.76
294.49
259.85
191.69
Depreciation
280.93
276.67
264.47
264.80
203.00
495.64
451.70
364.01
335.13
301.89
232.55
PBT
-668.33
-2,011.91
-1,727.36
-285.46
-59.84
29.55
77.17
171.26
269.44
279.35
252.38
Tax
-143.66
-166.43
37.46
-5.88
-15.49
-32.11
-16.38
12.19
3.84
38.94
64.51
Tax Rate
21.50%
7.56%
-1.84%
2.06%
24.83%
-108.66%
-21.23%
7.12%
1.43%
13.94%
25.56%
PAT
-524.67
-1,394.95
-1,571.09
-210.01
-21.35
49.77
77.88
123.09
212.70
197.00
166.72
PAT before Minority Interest
2.11
-2,035.60
-2,071.12
-279.27
-46.90
61.66
93.55
159.07
265.60
240.41
187.88
Minority Interest
526.78
640.65
500.03
69.26
25.55
-11.89
-15.67
-35.98
-52.90
-43.41
-21.16
PAT Margin
-16.45%
-53.65%
-72.09%
-4.45%
-0.66%
0.94%
1.59%
2.56%
4.73%
5.19%
5.90%
PAT Growth
0.00%
-
-
-
-
-36.09%
-36.73%
-42.13%
7.97%
18.16%
 
Unadjusted EPS
-8.69
-6.53
-4.56
-3.52
-0.33
0.76
1.19
1.88
3.24
3.45
3.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Shareholder's Funds
314.47
-74.90
2,851.85
1,948.39
2,391.45
2,485.72
3,931.75
2,652.90
2,243.39
1,830.34
Share Capital
258.71
131.12
131.12
131.12
131.12
131.12
131.12
131.12
131.12
111.12
Total Reserves
55.76
-206.02
2,720.73
1,817.27
2,260.33
2,354.60
3,800.63
2,521.78
2,112.27
1,719.22
Non-Current Liabilities
4,710.43
3,592.45
4,359.48
4,828.14
5,039.34
4,798.54
2,707.50
2,901.60
3,783.05
3,891.68
Secured Loans
4,741.51
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
Unsecured Loans
53.88
47.03
45.93
1,542.38
1,501.08
484.80
650.34
619.48
1,528.28
888.16
Long Term Provisions
87.58
90.25
89.25
72.15
66.47
66.33
54.42
56.63
0.00
0.00
Current Liabilities
6,410.17
9,166.34
6,894.09
4,201.43
4,296.85
3,925.69
3,219.66
2,673.94
1,525.12
908.02
Trade Payables
1,179.45
975.33
2,522.79
1,114.32
1,278.97
1,134.94
981.55
864.68
1,009.36
505.11
Other Current Liabilities
3,883.29
2,978.83
1,260.59
1,164.58
1,356.21
1,259.34
1,096.39
744.60
153.18
101.66
Short Term Borrowings
1,203.07
5,134.63
3,059.74
1,861.19
1,609.97
1,458.72
1,080.23
988.82
0.00
0.00
Short Term Provisions
144.36
77.55
50.97
61.34
51.70
72.69
61.49
75.84
362.59
301.25
Total Liabilities
11,298.55
13,166.51
15,087.98
12,072.78
12,298.69
11,803.10
10,616.32
8,975.80
7,962.58
6,997.65
Net Block
9,816.85
10,306.39
11,045.92
7,953.45
8,258.70
6,979.75
6,182.31
4,729.43
5,106.04
4,386.08
Gross Block
12,488.63
12,755.26
15,650.14
12,004.56
12,233.88
10,539.02
9,651.56
7,569.66
7,607.56
6,526.05
Accumulated Depreciation
2,671.78
2,448.87
4,604.22
4,051.11
3,975.18
3,559.27
3,469.25
2,840.23
2,501.52
2,139.97
Non Current Assets
9,964.68
10,945.91
12,034.93
9,132.83
9,407.89
9,383.46
8,276.90
6,682.93
5,470.57
5,281.66
Capital Work in Progress
8.30
388.54
395.59
237.74
188.99
1,576.57
1,078.25
1,039.80
323.97
857.42
Non Current Investment
0.03
40.56
50.16
40.56
40.56
40.56
40.56
40.56
40.56
38.15
Long Term Loans & Adv.
57.55
102.60
443.05
408.41
413.44
317.77
606.11
571.59
0.00
0.00
Other Non Current Assets
81.95
107.82
100.21
492.67
506.20
468.81
369.67
301.55
0.00
0.00
Current Assets
1,333.87
2,220.28
3,051.77
2,835.22
2,796.25
2,325.95
2,234.46
2,219.78
2,491.01
1,695.20
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
377.33
680.93
1,539.52
1,432.45
1,461.06
1,191.53
1,044.50
930.68
769.27
486.13
Sundry Debtors
89.08
70.60
365.88
512.45
473.21
453.29
433.38
432.87
460.53
326.01
Cash & Bank
151.10
122.98
252.21
240.72
259.24
79.63
87.86
125.65
241.68
104.32
Other Current Assets
716.36
31.27
33.99
68.98
602.74
601.50
668.72
730.58
1,019.53
778.74
Short Term Loans & Adv.
653.38
1,314.50
860.17
580.62
552.29
550.66
628.68
705.83
1,018.90
778.65
Net Current Assets
-5,076.30
-6,946.06
-3,842.32
-1,366.21
-1,500.60
-1,599.74
-985.20
-454.16
965.89
787.19
Total Assets
11,298.55
13,166.51
15,087.98
12,072.78
12,298.69
11,803.10
10,616.32
8,975.80
7,962.58
6,997.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Cash From Operating Activity
417.20
-805.79
230.28
685.27
971.71
938.83
609.52
702.34
747.11
578.17
PBT
-1,030.54
-1,716.79
-285.15
-62.39
29.55
77.17
171.26
269.44
279.35
252.38
Adjustment
1,373.09
1,585.62
961.79
648.13
917.88
796.10
626.77
605.73
559.84
410.30
Changes in Working Capital
127.73
-596.03
-429.91
74.56
80.24
94.24
-125.66
-64.38
-34.86
-7.77
Cash after chg. in Working capital
470.28
-727.20
246.73
660.30
1,027.67
967.51
672.37
810.79
804.33
654.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
40.02
18.37
-16.45
24.97
-55.96
-28.68
-62.85
-108.45
-57.22
-53.55
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-23.19
Extra & Other Items
-93.10
-96.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-42.00
-107.38
-370.82
-304.00
-818.43
-1,386.53
-1,585.87
-963.88
-427.21
-1,349.40
Net Fixed Assets
12.56
-59.75
-1,485.94
-84.55
-94.79
-20.77
-56.98
-107.09
-98.05
-204.28
Net Investments
7.48
0.00
-251.57
0.00
0.00
0.11
382.36
-45.22
-865.48
0.00
Others
-62.04
-47.63
1,366.69
-219.45
-723.64
-1,365.87
-1,911.25
-811.57
536.32
-1,145.12
Cash from Financing Activity
-439.65
695.68
431.63
-397.44
-116.07
542.68
1,040.49
261.68
-109.83
616.84
Net Cash Inflow / Outflow
-64.45
-217.49
291.09
-16.17
37.21
94.98
64.14
0.14
210.07
-154.40
Opening Cash & Equivalents
110.14
242.42
27.65
97.64
43.59
27.16
119.48
63.64
104.32
488.28
Closing Cash & Equivalent
138.83
110.14
242.42
29.74
97.64
43.59
27.16
119.48
241.68
104.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Book Value (Rs.)
2.43
-1.15
43.49
28.13
35.03
36.49
58.38
39.36
34.21
32.57
ROA
-16.64%
-14.66%
-2.06%
-0.38%
0.51%
0.83%
1.62%
3.14%
3.21%
2.82%
ROE
-1701.94%
-149.25%
-11.90%
-2.27%
2.63%
3.01%
4.97%
11.02%
11.87%
11.31%
ROCE
-13.70%
-10.79%
3.37%
2.52%
5.37%
5.43%
6.37%
9.19%
9.50%
9.02%
Fixed Asset Turnover
0.21
0.16
0.36
0.28
0.49
0.51
0.58
0.61
0.56
0.52
Receivable days
11.09
34.76
32.32
52.49
30.39
31.31
31.47
35.04
36.03
39.21
Inventory Days
73.51
176.81
109.37
154.08
87.01
78.97
71.77
66.68
57.51
60.58
Payable days
167.21
301.91
180.28
152.82
93.00
87.75
78.12
70.53
63.67
84.97
Cash Conversion Cycle
-82.62
-90.35
-38.59
53.74
24.40
22.54
25.12
31.18
29.87
14.83
Total Debt/Equity
26.59
-135.04
2.83
3.94
3.20
2.36
1.07
1.50
1.60
2.05
Interest Cover
-1.40
-1.26
0.54
0.79
1.07
1.22
1.60
1.91
2.08
2.32

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.