Nifty
Sensex
:
:
11604.10
39058.83
15.75 (0.14%)
94.99 (0.24%)

Paper & Paper Products

Rating :
48/99

BSE: 538795 | NSE: Not Listed

156.70
23-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  156.65
  •  180.00
  •  156.65
  •  163.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5
  •  0.01
  •  357.80
  •  134.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 83.94
  • 4.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 117.89
  • 0.48%
  • 0.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0%
  • 0%
  • 0%
  • FII
  • DII
  • Others
  • 0%
  • 0%
  • 0%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.36
  • 5.86
  • 8.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.30
  • 17.39
  • 19.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.60
  • 26.63
  • 53.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.39
  • 7.21
  • 11.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 0.95
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.15
  • 5.06
  • 5.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
62.46
69.55
-10.19%
63.06
66.17
-4.70%
61.35
65.84
-6.82%
75.74
61.96
22.24%
Expenses
54.08
56.96
-5.06%
56.87
56.97
-0.18%
51.12
62.53
-18.25%
60.29
58.98
2.22%
EBITDA
8.39
12.59
-33.36%
6.19
9.20
-32.72%
10.23
3.32
208.13%
15.45
2.98
418.46%
EBIDTM
13.42%
18.10%
9.82%
13.90%
16.68%
5.04%
20.40%
4.80%
Other Income
0.06
0.03
100.00%
0.25
0.21
19.05%
0.05
0.02
150.00%
0.03
0.02
50.00%
Interest
1.29
1.82
-29.12%
1.17
1.43
-18.18%
1.01
1.47
-31.29%
1.15
1.36
-15.44%
Depreciation
1.83
1.67
9.58%
1.84
1.68
9.52%
1.80
1.74
3.45%
1.71
1.52
12.50%
PBT
5.33
9.13
-41.62%
3.42
6.29
-45.63%
7.47
-0.46
-
12.63
0.12
10,425.00%
Tax
1.75
2.75
-36.36%
0.87
2.21
-60.63%
1.21
-0.14
-
4.66
-0.17
-
PAT
3.57
6.38
-44.04%
2.55
4.08
-37.50%
6.26
-0.32
-
7.96
0.29
2,644.83%
PATM
5.72%
9.17%
4.05%
6.17%
10.20%
-0.49%
10.51%
0.46%
EPS
6.83
11.43
-40.24%
5.05
6.84
-26.17%
12.35
-1.31
-
15.88
0.26
6,007.69%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Net Sales
262.61
269.70
249.26
208.66
237.24
202.85
204.72
174.10
154.90
134.22
54.02
Net Sales Growth
-0.35%
8.20%
19.46%
-12.05%
16.95%
-0.91%
17.59%
12.40%
15.41%
148.46%
 
Cost Of Goods Sold
145.81
150.51
161.81
135.36
150.45
130.99
129.12
103.80
95.91
79.67
33.01
Gross Profit
116.80
119.19
87.45
73.30
86.79
71.86
75.60
70.29
59.00
54.55
21.01
GP Margin
44.48%
44.19%
35.08%
35.13%
36.58%
35.43%
36.93%
40.37%
38.09%
40.64%
38.89%
Total Expenditure
222.36
225.24
224.93
190.11
209.20
182.91
178.91
146.91
136.83
114.37
49.30
Power & Fuel Cost
-
33.30
29.12
24.57
27.87
27.27
27.97
25.68
21.93
19.16
7.22
% Of Sales
-
12.35%
11.68%
11.78%
11.75%
13.44%
13.66%
14.75%
14.16%
14.28%
13.37%
Employee Cost
-
16.49
13.78
12.11
12.48
9.42
8.76
7.24
5.02
3.76
1.63
% Of Sales
-
6.11%
5.53%
5.80%
5.26%
4.64%
4.28%
4.16%
3.24%
2.80%
3.02%
Manufacturing Exp.
-
12.41
10.39
9.11
11.27
9.87
8.11
6.91
5.72
4.01
2.55
% Of Sales
-
4.60%
4.17%
4.37%
4.75%
4.87%
3.96%
3.97%
3.69%
2.99%
4.72%
General & Admin Exp.
-
5.17
2.67
2.26
2.20
1.69
1.51
1.12
2.14
1.83
0.96
% Of Sales
-
1.92%
1.07%
1.08%
0.93%
0.83%
0.74%
0.64%
1.38%
1.36%
1.78%
Selling & Distn. Exp.
-
5.61
5.41
5.07
3.82
2.49
2.38
1.59
5.53
4.99
3.61
% Of Sales
-
2.08%
2.17%
2.43%
1.61%
1.23%
1.16%
0.91%
3.57%
3.72%
6.68%
Miscellaneous Exp.
-
1.75
1.74
1.63
1.12
1.18
1.05
0.56
0.58
0.95
3.61
% Of Sales
-
0.65%
0.70%
0.78%
0.47%
0.58%
0.51%
0.32%
0.37%
0.71%
0.61%
EBITDA
40.26
44.46
24.33
18.55
28.04
19.94
25.81
27.19
18.07
19.85
4.72
EBITDA Margin
15.33%
16.48%
9.76%
8.89%
11.82%
9.83%
12.61%
15.62%
11.67%
14.79%
8.74%
Other Income
0.39
0.34
0.29
0.10
0.11
0.15
0.10
0.38
0.21
0.14
0.05
Interest
4.62
5.15
5.65
4.16
4.82
5.05
3.68
3.60
3.75
4.04
0.43
Depreciation
7.18
7.00
6.46
5.41
5.44
5.29
4.71
3.91
3.41
3.00
0.78
PBT
28.85
32.65
12.51
9.08
17.90
9.76
17.53
20.05
11.13
12.94
3.56
Tax
8.49
9.50
3.64
2.65
6.11
2.65
5.79
5.94
3.47
4.19
1.24
Tax Rate
29.43%
29.10%
30.54%
29.19%
34.13%
27.15%
33.03%
29.63%
31.09%
32.38%
34.83%
PAT
20.34
23.15
8.28
6.43
11.78
7.11
11.74
14.11
7.68
8.75
2.28
PAT before Minority Interest
20.34
23.15
8.28
6.43
11.78
7.11
11.74
14.11
7.68
8.75
2.32
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.04
PAT Margin
7.75%
8.58%
3.32%
3.08%
4.97%
3.51%
5.73%
8.10%
4.96%
6.52%
4.22%
PAT Growth
95.01%
179.59%
28.77%
-45.42%
65.68%
-39.44%
-16.80%
83.72%
-12.23%
283.77%
 
Unadjusted EPS
40.11
44.71
14.32
12.02
22.00
13.27
21.91
26.34
14.37
16.40
4.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Shareholder's Funds
123.66
100.18
92.97
86.52
75.22
68.64
57.16
43.36
35.81
14.88
Share Capital
5.36
5.36
5.36
5.36
5.36
5.36
5.36
5.36
5.47
5.45
Total Reserves
118.30
94.82
87.61
81.16
69.86
63.29
51.80
38.00
30.35
9.43
Non-Current Liabilities
51.60
43.77
36.54
35.52
32.88
32.41
28.30
26.09
26.76
6.39
Secured Loans
20.47
21.50
15.21
12.36
12.60
16.09
12.22
16.22
18.42
4.39
Unsecured Loans
0.00
0.00
0.00
0.78
0.78
0.41
0.00
0.00
0.00
0.12
Long Term Provisions
12.28
6.18
6.29
6.42
4.37
2.70
5.46
0.53
0.42
0.00
Current Liabilities
35.75
50.37
48.98
44.07
46.28
46.57
39.02
37.39
30.26
8.01
Trade Payables
16.69
15.34
16.82
16.61
12.94
10.96
10.03
15.42
11.61
6.42
Other Current Liabilities
10.17
9.57
9.34
11.10
10.18
12.26
12.74
9.00
8.90
1.14
Short Term Borrowings
8.62
22.52
22.52
11.73
20.51
18.52
11.70
12.61
9.43
0.00
Short Term Provisions
0.27
2.94
0.30
4.62
2.65
4.82
4.55
0.36
0.32
0.45
Total Liabilities
211.01
194.32
178.49
166.11
154.38
147.62
124.48
106.84
92.83
29.34
Net Block
126.68
111.46
88.75
90.80
91.26
88.57
60.72
60.93
53.73
11.03
Gross Block
145.18
122.96
94.16
124.99
120.00
111.85
79.38
76.36
65.74
16.14
Accumulated Depreciation
18.51
11.50
5.41
34.19
28.74
23.28
18.66
15.42
12.01
5.11
Non Current Assets
152.18
126.87
116.80
100.36
102.22
96.26
79.88
68.61
59.19
11.58
Capital Work in Progress
3.32
1.82
5.81
1.11
3.09
2.68
8.51
2.38
1.80
0.53
Non Current Investment
7.58
4.53
4.75
0.01
0.01
0.01
2.02
0.80
0.12
0.01
Long Term Loans & Adv.
14.27
8.80
17.16
8.34
7.80
4.92
8.64
4.50
3.53
0.00
Other Non Current Assets
0.33
0.25
0.32
0.09
0.06
0.08
0.00
0.00
0.00
0.00
Current Assets
58.83
67.45
61.69
65.75
52.16
51.37
44.59
38.23
33.65
17.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
23.15
22.16
21.23
17.36
20.21
15.08
14.59
14.04
10.24
6.28
Sundry Debtors
31.47
40.67
31.56
39.95
25.57
27.80
22.46
17.60
15.14
6.51
Cash & Bank
1.75
1.50
1.14
1.14
1.05
1.65
1.95
4.13
4.76
1.77
Other Current Assets
2.47
0.70
7.04
2.44
5.31
6.84
5.59
2.46
3.52
3.22
Short Term Loans & Adv.
1.64
2.42
0.72
4.85
2.92
4.26
4.28
2.12
3.30
3.22
Net Current Assets
23.08
17.09
12.71
21.68
5.88
4.80
5.57
0.84
3.38
9.76
Total Assets
211.01
194.32
178.49
166.11
154.38
147.63
124.47
106.84
92.84
29.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Cash From Operating Activity
44.84
17.73
14.25
16.67
15.71
14.21
17.12
14.46
15.39
1.16
PBT
33.45
11.32
9.09
17.90
9.76
17.53
20.05
11.16
12.94
3.56
Adjustment
11.04
12.69
9.51
10.24
10.18
8.32
7.32
6.96
6.92
1.19
Changes in Working Capital
8.87
-4.45
-1.80
-7.95
-1.21
-7.98
-6.98
-1.27
-0.96
-2.58
Cash after chg. in Working capital
53.36
19.55
16.80
20.19
18.73
17.87
20.38
16.85
18.90
2.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.52
-1.82
-2.55
-3.52
-3.02
-3.66
-3.26
-2.39
-3.52
-1.01
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
-24.04
-18.45
-27.10
-3.88
-8.83
-16.20
-13.82
-11.85
-7.16
-1.93
Net Fixed Assets
-23.72
-24.81
16.67
-2.03
-6.25
-20.47
-9.15
-11.20
-50.88
-1.51
Net Investments
-2.25
-0.39
-0.53
-1.02
-1.04
-0.90
-1.22
-0.68
-0.50
0.00
Others
1.93
6.75
-43.24
-0.83
-1.54
5.17
-3.45
0.03
44.22
-0.42
Cash from Financing Activity
-20.69
0.72
12.85
-12.81
-7.73
1.84
-6.37
-3.23
-7.77
2.30
Net Cash Inflow / Outflow
0.11
0.00
0.00
-0.01
-0.85
-0.15
-3.07
-0.63
0.46
1.54
Opening Cash & Equivalents
0.03
0.03
0.03
0.05
0.90
1.06
4.13
4.76
4.30
0.18
Closing Cash & Equivalent
0.13
0.03
0.03
0.04
0.05
0.90
1.06
4.13
4.76
1.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Book Value (Rs.)
230.85
187.02
173.56
161.51
140.41
128.14
106.70
80.95
65.52
27.29
ROA
11.43%
4.44%
3.73%
7.35%
4.71%
8.63%
12.20%
7.70%
14.32%
9.16%
ROE
20.69%
8.57%
7.16%
14.57%
9.88%
18.66%
28.07%
19.41%
34.52%
16.83%
ROCE
24.36%
12.19%
10.33%
19.34%
13.03%
20.85%
27.43%
19.53%
37.18%
23.51%
Fixed Asset Turnover
2.01
2.33
2.02
2.06
1.86
2.28
2.38
2.30
3.42
3.96
Receivable days
48.81
52.17
58.85
47.42
45.10
42.07
39.43
36.62
28.20
36.36
Inventory Days
30.66
31.33
31.75
27.19
29.82
24.84
28.18
27.16
21.52
31.78
Payable days
25.91
25.50
31.75
25.80
23.40
20.85
31.06
35.89
28.10
39.03
Cash Conversion Cycle
53.56
58.00
58.85
48.81
51.51
46.06
36.55
27.89
21.61
29.10
Total Debt/Equity
0.29
0.51
0.48
0.38
0.54
0.63
0.61
0.86
1.01
0.30
Interest Cover
7.34
3.11
3.18
4.71
2.93
5.77
6.56
3.98
4.20
9.31

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.