Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Paper & Paper Products

Rating :
N/A

BSE: 538795 | NSE: Not Listed

222.7
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  220
  •  222.7
  •  220
  •  226.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20
  •  4424
  •  297.25
  •  174.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 198.82
  • 24.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 423.46
  • 0.45%
  • 0.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.34%
  • 0.41%
  • 35.23%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.15
  • 6.64
  • 11.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.23
  • -8.08
  • -8.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.84
  • -2.21
  • -4.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.38
  • 6.64
  • 7.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.92
  • 0.80
  • 0.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.05
  • 6.11
  • 7.53

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
107.47
75.75
41.87%
43.07
86.62
-50.28%
68.10
106.23
-35.89%
75.87
103.27
-26.53%
Expenses
102.00
70.84
43.99%
38.09
76.01
-49.89%
63.23
100.10
-36.83%
70.40
95.76
-26.48%
EBITDA
5.47
4.91
11.41%
4.98
10.61
-53.06%
4.87
6.13
-20.55%
5.47
7.51
-27.16%
EBIDTM
5.09%
6.48%
11.57%
12.25%
7.16%
5.78%
7.21%
7.28%
Other Income
5.65
-0.04
-
-0.04
0.17
-
0.24
0.28
-14.29%
0.83
0.01
8,200.00%
Interest
4.60
0.85
441.18%
0.98
2.43
-59.67%
0.98
1.18
-16.95%
0.84
2.03
-58.62%
Depreciation
3.58
1.79
100.00%
1.85
1.79
3.35%
1.86
1.81
2.76%
1.82
1.82
0.00%
PBT
2.94
2.23
31.84%
2.11
6.55
-67.79%
2.27
3.42
-33.63%
3.64
3.67
-0.82%
Tax
0.09
0.76
-88.16%
0.64
1.81
-64.64%
1.28
0.96
33.33%
1.04
1.05
-0.95%
PAT
2.85
1.48
92.57%
1.47
4.75
-69.05%
0.99
2.47
-59.92%
2.60
2.62
-0.76%
PATM
2.65%
1.95%
3.42%
5.48%
1.46%
2.32%
3.43%
2.54%
EPS
3.80
0.53
616.98%
2.01
19.46
-89.67%
1.44
2.94
-51.02%
3.37
3.21
4.98%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
294.51
371.88
418.25
266.61
240.41
269.70
249.26
208.66
237.24
202.85
204.72
Net Sales Growth
-20.80%
-11.09%
56.88%
10.90%
-10.86%
8.20%
19.46%
-12.05%
16.95%
-0.91%
 
Cost Of Goods Sold
171.02
234.81
260.66
147.09
125.48
150.51
161.81
135.36
150.45
130.99
129.12
Gross Profit
123.49
137.07
157.58
119.52
114.94
119.19
87.45
73.30
86.79
71.86
75.60
GP Margin
41.93%
36.86%
37.68%
44.83%
47.81%
44.19%
35.08%
35.13%
36.58%
35.43%
36.93%
Total Expenditure
273.72
342.70
372.27
221.26
206.08
225.24
224.93
190.11
209.20
182.91
178.91
Power & Fuel Cost
-
58.42
51.18
30.81
34.54
33.30
29.12
24.57
27.87
27.27
27.97
% Of Sales
-
15.71%
12.24%
11.56%
14.37%
12.35%
11.68%
11.78%
11.75%
13.44%
13.66%
Employee Cost
-
16.26
19.20
17.23
16.93
16.49
13.78
12.11
12.48
9.42
8.76
% Of Sales
-
4.37%
4.59%
6.46%
7.04%
6.11%
5.53%
5.80%
5.26%
4.64%
4.28%
Manufacturing Exp.
-
14.96
19.97
12.38
13.64
12.41
10.39
9.11
11.27
9.87
8.11
% Of Sales
-
4.02%
4.77%
4.64%
5.67%
4.60%
4.17%
4.37%
4.75%
4.87%
3.96%
General & Admin Exp.
-
4.07
4.79
3.54
5.14
5.17
2.67
2.26
2.20
1.69
1.51
% Of Sales
-
1.09%
1.15%
1.33%
2.14%
1.92%
1.07%
1.08%
0.93%
0.83%
0.74%
Selling & Distn. Exp.
-
10.93
13.33
8.07
7.91
5.61
5.41
5.07
3.82
2.49
2.38
% Of Sales
-
2.94%
3.19%
3.03%
3.29%
2.08%
2.17%
2.43%
1.61%
1.23%
1.16%
Miscellaneous Exp.
-
3.28
3.13
2.15
2.45
1.75
1.74
1.63
1.12
1.18
2.38
% Of Sales
-
0.88%
0.75%
0.81%
1.02%
0.65%
0.70%
0.78%
0.47%
0.58%
0.51%
EBITDA
20.79
29.18
45.98
45.35
34.33
44.46
24.33
18.55
28.04
19.94
25.81
EBITDA Margin
7.06%
7.85%
10.99%
17.01%
14.28%
16.48%
9.76%
8.89%
11.82%
9.83%
12.61%
Other Income
6.68
0.42
0.96
0.58
0.77
0.34
0.29
0.10
0.11
0.15
0.10
Interest
7.40
6.50
4.54
3.51
4.40
5.15
5.65
4.16
4.82
5.05
3.68
Depreciation
9.11
7.21
7.32
7.50
7.56
7.00
6.46
5.41
5.44
5.29
4.71
PBT
10.96
15.88
35.08
34.91
23.14
32.65
12.51
9.08
17.90
9.76
17.53
Tax
3.05
4.57
10.00
10.24
3.46
9.50
3.64
2.65
6.11
2.65
5.79
Tax Rate
27.83%
28.78%
28.51%
29.33%
14.95%
29.10%
30.54%
29.19%
34.13%
27.15%
33.03%
PAT
7.91
20.70
21.62
24.00
19.68
23.15
8.28
6.43
11.78
7.11
11.74
PAT before Minority Interest
7.91
20.70
21.62
24.00
19.68
23.15
8.28
6.43
11.78
7.11
11.74
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.69%
5.57%
5.17%
9.00%
8.19%
8.58%
3.32%
3.08%
4.97%
3.51%
5.73%
PAT Growth
-30.12%
-4.26%
-9.92%
21.95%
-14.99%
179.59%
28.77%
-45.42%
65.68%
-39.44%
 
EPS
8.89
23.26
24.29
26.97
22.11
26.01
9.30
7.22
13.24
7.99
13.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
207.95
187.75
166.63
143.07
123.66
100.18
92.97
86.52
75.22
68.64
Share Capital
5.36
5.36
5.36
5.36
5.36
5.36
5.36
5.36
5.36
5.36
Total Reserves
202.59
182.39
161.28
137.72
118.30
94.82
87.61
81.16
69.86
63.29
Non-Current Liabilities
185.79
42.93
38.94
39.39
51.60
43.77
36.54
35.52
32.88
32.41
Secured Loans
138.86
6.29
12.10
20.71
20.47
21.50
15.21
12.36
12.60
16.09
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.78
0.78
0.41
Long Term Provisions
28.88
18.27
8.29
0.52
12.28
6.18
6.29
6.42
4.37
2.70
Current Liabilities
67.24
78.15
56.19
32.49
35.75
50.37
48.98
44.07
46.28
46.57
Trade Payables
21.49
23.05
22.83
14.58
16.69
15.34
16.82
16.61
12.94
10.96
Other Current Liabilities
21.94
11.26
18.18
7.79
10.17
9.57
9.34
11.10
10.18
12.26
Short Term Borrowings
18.05
33.04
5.06
4.78
8.62
22.52
22.52
11.73
20.51
18.52
Short Term Provisions
5.76
10.80
10.13
5.33
0.27
2.94
0.30
4.62
2.65
4.82
Total Liabilities
460.98
308.83
261.76
214.95
211.01
194.32
178.49
166.11
154.38
147.62
Net Block
139.99
128.44
128.92
133.64
126.68
111.46
88.75
90.80
91.26
88.57
Gross Block
188.68
169.32
162.48
159.70
145.18
122.96
94.16
124.99
120.00
111.85
Accumulated Depreciation
48.70
40.89
33.56
26.06
18.51
11.50
5.41
34.19
28.74
23.28
Non Current Assets
340.08
165.72
147.69
146.62
152.18
126.87
116.80
100.36
102.22
96.26
Capital Work in Progress
139.25
2.61
0.90
3.36
3.32
1.82
5.81
1.11
3.09
2.68
Non Current Investment
13.08
3.69
7.14
7.82
7.58
4.53
4.75
0.01
0.01
0.01
Long Term Loans & Adv.
45.25
26.45
8.74
1.70
14.27
8.80
17.16
8.34
7.80
4.92
Other Non Current Assets
2.51
4.53
2.00
0.10
0.33
0.25
0.32
0.09
0.06
0.08
Current Assets
120.89
143.11
114.08
68.33
58.83
67.45
61.69
65.75
52.16
51.37
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
53.94
52.34
31.36
18.17
23.15
22.16
21.23
17.36
20.21
15.08
Sundry Debtors
41.45
56.19
42.15
33.72
31.47
40.67
31.56
39.95
25.57
27.80
Cash & Bank
3.18
18.36
25.35
9.91
1.75
1.50
1.14
1.14
1.05
1.65
Other Current Assets
22.32
1.41
1.14
0.59
2.47
3.12
7.76
7.29
5.31
6.84
Short Term Loans & Adv.
21.55
14.80
14.08
5.95
1.64
2.42
0.72
4.85
2.92
4.26
Net Current Assets
53.65
64.96
57.88
35.84
23.08
17.09
12.71
21.68
5.88
4.80
Total Assets
460.97
308.83
261.77
214.95
211.01
194.32
178.49
166.11
154.38
147.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
20.97
-7.33
25.20
32.11
44.84
17.73
14.25
16.67
15.71
14.21
PBT
25.27
31.63
34.23
23.39
33.45
11.32
9.09
17.90
9.76
17.53
Adjustment
4.83
14.26
11.48
11.35
11.04
12.69
9.51
10.24
10.18
8.32
Changes in Working Capital
-4.13
-43.04
-11.18
2.08
8.87
-4.45
-1.80
-7.95
-1.21
-7.98
Cash after chg. in Working capital
25.98
2.85
34.54
36.82
53.36
19.55
16.80
20.19
18.73
17.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.00
-10.18
-9.34
-4.72
-8.52
-1.82
-2.55
-3.52
-3.02
-3.66
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
-146.04
-15.42
0.46
-13.57
-24.04
-18.45
-27.10
-3.88
-8.83
-16.20
Net Fixed Assets
-156.00
-8.55
-0.32
-14.56
-23.72
-24.81
16.67
-2.03
-6.25
-20.47
Net Investments
0.00
0.00
0.00
0.01
-2.25
-0.39
-0.53
-1.02
-1.04
-0.90
Others
9.96
-6.87
0.78
0.98
1.93
6.75
-43.24
-0.83
-1.54
5.17
Cash from Financing Activity
110.44
15.67
-10.19
-10.32
-20.69
0.72
12.85
-12.81
-7.73
1.84
Net Cash Inflow / Outflow
-14.62
-7.09
15.47
8.22
0.11
0.00
0.00
-0.01
-0.85
-0.15
Opening Cash & Equivalents
16.73
23.82
8.35
0.13
0.03
0.03
0.03
0.05
0.90
1.06
Closing Cash & Equivalent
2.11
16.73
23.82
8.35
0.13
0.03
0.03
0.04
0.05
0.90

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
262.56
350.50
311.07
267.09
230.85
187.02
173.56
161.51
140.41
128.14
ROA
5.38%
7.58%
10.07%
9.24%
11.43%
4.44%
3.73%
7.35%
4.71%
8.63%
ROE
10.46%
12.20%
15.50%
14.75%
20.69%
8.57%
7.16%
14.57%
9.88%
18.66%
ROCE
10.40%
17.04%
20.72%
16.55%
24.36%
12.19%
10.33%
19.34%
13.03%
20.85%
Fixed Asset Turnover
2.08
2.52
1.66
1.58
2.01
2.33
2.02
2.06
1.86
2.28
Receivable days
47.92
42.91
51.93
49.48
48.81
52.17
58.85
47.42
45.10
42.07
Inventory Days
52.16
36.52
33.90
31.36
30.66
31.33
31.75
27.19
29.82
24.84
Payable days
34.62
32.12
46.42
45.49
25.91
25.50
31.75
25.80
23.40
20.85
Cash Conversion Cycle
65.46
47.31
39.42
35.36
53.56
58.00
58.85
48.81
51.51
46.06
Total Debt/Equity
0.81
0.24
0.15
0.21
0.29
0.51
0.48
0.38
0.54
0.63
Interest Cover
4.89
7.96
10.75
6.25
7.34
3.11
3.18
4.71
2.93
5.77

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.