Nifty
Sensex
:
:
24613.00
80716.55
26.30 (0.11%)
51.69 (0.06%)

Paper & Paper Products

Rating :
53/99

BSE: 523301 | NSE: TCPLPACK

2531.15
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2550.00
  •  2579.70
  •  2520.00
  •  2510.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14275
  •  363.91
  •  2741.25
  •  1535.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,246.79
  • 22.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,711.40
  • 0.89%
  • 4.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.74%
  • 4.00%
  • 28.13%
  • FII
  • DII
  • Others
  • 0.8%
  • 6.07%
  • 5.26%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.56
  • 10.80
  • 12.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.75
  • 14.59
  • 10.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.71
  • 23.88
  • 28.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.52
  • 15.78
  • 15.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.89
  • 3.10
  • 3.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 8.13
  • 8.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
400.53
392.59
2.02%
363.57
378.07
-3.84%
405.97
361.73
12.23%
371.31
342.49
8.41%
Expenses
330.17
328.99
0.36%
309.01
317.59
-2.70%
340.82
304.21
12.03%
309.94
288.09
7.58%
EBITDA
70.36
63.60
10.63%
54.56
60.48
-9.79%
65.15
57.51
13.28%
61.37
54.40
12.81%
EBIDTM
17.57%
16.20%
15.01%
16.00%
16.05%
15.90%
16.53%
15.88%
Other Income
0.51
1.96
-73.98%
6.72
1.74
286.21%
2.77
2.40
15.42%
0.57
3.52
-83.81%
Interest
14.33
13.06
9.72%
14.86
12.26
21.21%
13.10
11.39
15.01%
13.56
10.65
27.32%
Depreciation
18.85
16.78
12.34%
18.22
15.78
15.46%
18.23
15.87
14.87%
16.27
15.51
4.90%
PBT
37.69
35.73
5.49%
28.20
34.18
-17.50%
36.58
49.92
-26.72%
32.11
31.76
1.10%
Tax
8.66
11.57
-25.15%
8.75
9.92
-11.79%
7.29
10.40
-29.90%
8.51
9.25
-8.00%
PAT
29.03
24.15
20.21%
19.45
24.26
-19.83%
29.29
39.52
-25.89%
23.60
22.51
4.84%
PATM
7.25%
6.15%
5.35%
6.42%
7.22%
10.93%
6.36%
6.57%
EPS
31.90
26.71
19.43%
21.14
26.88
-21.35%
32.23
43.48
-25.87%
26.13
24.98
4.60%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
-
1,541.38
1,474.88
1,085.74
903.82
Net Sales Growth
-
4.51%
35.84%
20.13%
 
Cost Of Goods Sold
-
883.79
887.88
654.45
523.09
Gross Profit
-
657.59
587.01
431.29
380.74
GP Margin
-
42.66%
39.80%
39.72%
42.13%
Total Expenditure
-
1,289.82
1,238.74
931.32
770.36
Power & Fuel Cost
-
30.17
27.96
22.04
19.55
% Of Sales
-
1.96%
1.90%
2.03%
2.16%
Employee Cost
-
145.66
123.45
101.53
90.29
% Of Sales
-
9.45%
8.37%
9.35%
9.99%
Manufacturing Exp.
-
147.19
124.76
95.69
94.38
% Of Sales
-
9.55%
8.46%
8.81%
10.44%
General & Admin Exp.
-
34.05
26.59
19.53
13.31
% Of Sales
-
2.21%
1.80%
1.80%
1.47%
Selling & Distn. Exp.
-
35.94
37.04
29.98
24.78
% Of Sales
-
2.33%
2.51%
2.76%
2.74%
Miscellaneous Exp.
-
13.03
11.07
8.09
4.96
% Of Sales
-
0.85%
0.75%
0.75%
0.55%
EBITDA
-
251.56
236.14
154.42
133.46
EBITDA Margin
-
16.32%
16.01%
14.22%
14.77%
Other Income
-
10.57
9.62
3.59
2.54
Interest
-
55.98
47.52
34.32
37.16
Depreciation
-
71.57
63.94
55.93
51.50
PBT
-
134.58
134.31
67.76
47.35
Tax
-
33.22
41.14
20.89
13.87
Tax Rate
-
24.68%
27.14%
30.83%
29.29%
PAT
-
101.37
111.07
47.35
33.47
PAT before Minority Interest
-
101.37
110.44
46.87
33.47
Minority Interest
-
0.00
0.63
0.48
0.00
PAT Margin
-
6.58%
7.53%
4.36%
3.70%
PAT Growth
-
-8.73%
134.57%
41.47%
 
EPS
-
111.40
122.05
52.03
36.78

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
525.72
441.76
339.93
300.45
Share Capital
9.10
9.10
9.10
9.10
Total Reserves
516.24
432.56
330.83
291.35
Non-Current Liabilities
293.07
261.09
274.74
188.10
Secured Loans
224.78
193.21
208.70
131.58
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
10.63
7.48
6.64
6.45
Current Liabilities
542.79
550.65
473.05
365.35
Trade Payables
180.70
162.15
166.36
140.88
Other Current Liabilities
137.55
131.02
105.74
88.85
Short Term Borrowings
188.31
219.01
182.00
119.65
Short Term Provisions
36.22
38.47
18.95
15.97
Total Liabilities
1,361.58
1,255.28
1,090.13
853.90
Net Block
695.67
580.08
540.24
448.18
Gross Block
1,036.01
855.10
758.70
621.12
Accumulated Depreciation
340.34
275.03
218.47
172.93
Non Current Assets
717.64
644.67
611.68
476.96
Capital Work in Progress
6.94
44.35
48.10
10.88
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
9.50
14.94
12.81
17.62
Other Non Current Assets
5.53
5.31
9.57
0.28
Current Assets
643.95
610.61
478.45
376.94
Current Investments
0.00
0.00
0.00
0.00
Inventories
205.99
240.98
183.50
144.84
Sundry Debtors
344.86
295.43
227.68
177.16
Cash & Bank
24.59
7.34
11.15
6.22
Other Current Assets
68.51
5.34
7.81
3.35
Short Term Loans & Adv.
60.05
61.52
48.31
45.36
Net Current Assets
101.16
59.96
5.40
11.59
Total Assets
1,361.59
1,255.28
1,090.13
853.90

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
233.99
109.35
96.97
110.99
PBT
134.58
151.58
67.76
47.35
Adjustment
121.60
103.08
87.16
84.50
Changes in Working Capital
15.49
-108.87
-40.11
-7.57
Cash after chg. in Working capital
271.67
145.80
114.81
124.29
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-37.68
-36.45
-17.84
-13.30
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-156.51
-89.96
-195.19
-41.41
Net Fixed Assets
-137.20
-84.83
-94.15
Net Investments
-12.07
-18.52
-23.98
Others
-7.24
13.39
-77.06
Cash from Financing Activity
-76.09
-21.73
101.48
-66.72
Net Cash Inflow / Outflow
1.39
-2.35
3.27
2.86
Opening Cash & Equivalents
3.99
6.33
3.07
0.21
Closing Cash & Equivalent
5.37
3.99
6.33
3.07

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
577.29
485.34
373.55
330.17
ROA
7.75%
9.42%
4.82%
3.92%
ROE
20.97%
28.26%
14.64%
11.14%
ROCE
19.59%
23.16%
14.67%
14.02%
Fixed Asset Turnover
1.63
1.83
1.57
1.46
Receivable days
75.81
64.73
68.05
71.55
Inventory Days
52.92
52.52
55.19
58.49
Payable days
70.80
67.52
85.68
98.30
Cash Conversion Cycle
57.93
49.73
37.56
31.74
Total Debt/Equity
0.93
1.11
1.32
1.01
Interest Cover
3.40
4.19
2.97
2.27

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