Nifty
Sensex
:
:
8446.00
28912.52
362.20 (4.48%)
1321.57 (4.79%)

Paper & Paper Products

Rating :
33/99

BSE: 500102 | NSE: BALLARPUR

0.35
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  0.35
  •  0.40
  •  0.30
  •  0.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13339529
  •  48.59
  •  3.20
  •  0.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 42.68
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,035.25
  • N/A
  • -0.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 24.22%
  • 7.35%
  • 29.57%
  • FII
  • DII
  • Others
  • 3.74%
  • 6.67%
  • 28.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.98
  • 19.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -0.99
  • -42.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 112.80
  • -15.99

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.85
  • 1.16
  • 1.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.06
  • 24.77
  • 33.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
816.81
955.13
-14.48%
826.39
936.73
-11.78%
872.39
824.43
5.82%
879.46
728.23
20.77%
Expenses
691.59
781.42
-11.50%
699.18
796.36
-12.20%
729.92
712.32
2.47%
725.71
634.42
14.39%
EBITDA
125.22
173.71
-27.91%
127.21
140.37
-9.38%
142.47
112.11
27.08%
153.75
93.81
63.90%
EBIDTM
15.33%
18.19%
15.39%
14.99%
16.33%
13.60%
17.48%
12.88%
Other Income
14.69
37.28
-60.60%
22.85
23.89
-4.35%
22.68
19.48
16.43%
14.44
44.51
-67.56%
Interest
197.40
205.23
-3.82%
210.38
215.56
-2.40%
199.26
181.94
9.52%
239.82
0.00
0
Depreciation
63.05
65.69
-4.02%
62.81
65.20
-3.67%
62.08
70.79
-12.30%
63.87
69.22
-7.73%
PBT
-555.44
-92.93
-
-23.73
-116.50
-
-42.28
-121.14
-
-471.91
-121.02
-
Tax
0.06
10.45
-99.43%
0.00
11.46
-100.00%
14.67
11.30
29.82%
0.32
-166.57
-
PAT
-555.50
-103.38
-
-23.73
-127.96
-
-56.95
-132.44
-
-472.23
45.55
-
PATM
-68.01%
-10.82%
-2.87%
-13.66%
-6.53%
-16.06%
-53.70%
6.25%
EPS
-5.02
-1.18
-
-0.68
-1.10
-
-0.76
-1.16
-
-3.76
-4.40
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Net Sales
3,395.05
3,750.90
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
Net Sales Growth
-1.44%
44.26%
19.30%
-53.84%
45.77%
-38.72%
7.57%
2.21%
6.81%
18.59%
 
Cost Of Goods Sold
1,819.72
1,178.34
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
Gross Profit
1,575.33
2,572.56
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
GP Margin
46.40%
68.59%
69.21%
55.64%
63.71%
48.27%
53.93%
67.69%
65.95%
73.09%
66.16%
Total Expenditure
2,846.40
3,364.70
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
Power & Fuel Cost
-
480.94
375.82
247.92
484.59
427.34
871.78
840.33
900.63
672.27
546.49
% Of Sales
-
12.82%
14.45%
11.38%
10.26%
13.20%
16.50%
17.11%
18.74%
14.94%
14.40%
Employee Cost
-
271.88
227.30
263.15
299.57
239.20
396.54
364.34
298.88
279.09
238.05
% Of Sales
-
7.25%
8.74%
12.07%
6.35%
7.39%
7.50%
7.42%
6.22%
6.20%
6.27%
Manufacturing Exp.
-
845.48
596.20
437.13
881.04
156.26
311.17
997.83
953.38
1,251.62
765.73
% Of Sales
-
22.54%
22.93%
20.06%
18.66%
4.82%
5.89%
20.31%
19.84%
27.81%
20.18%
General & Admin Exp.
-
138.35
140.61
178.61
880.27
106.98
162.98
108.41
89.20
102.46
69.54
% Of Sales
-
3.69%
5.41%
8.20%
18.65%
3.30%
3.08%
2.21%
1.86%
2.28%
1.83%
Selling & Distn. Exp.
-
69.81
36.18
59.34
65.11
84.74
144.21
145.71
126.65
126.91
75.30
% Of Sales
-
1.86%
1.39%
2.72%
1.38%
2.62%
2.73%
2.97%
2.64%
2.82%
1.98%
Miscellaneous Exp.
-
379.90
1,268.69
654.37
2.94
142.87
26.68
1.19
15.95
0.35
75.30
% Of Sales
-
10.13%
48.80%
30.03%
0.06%
4.41%
0.50%
0.02%
0.33%
0.01%
0.58%
EBITDA
548.65
386.20
-845.43
-627.83
394.06
405.88
936.77
867.86
785.16
856.02
793.32
EBITDA Margin
16.16%
10.30%
-32.52%
-28.81%
8.35%
12.53%
17.73%
17.67%
16.34%
19.02%
20.91%
Other Income
74.66
59.84
27.03
65.63
207.64
36.09
34.02
17.18
36.87
43.04
47.77
Interest
846.86
849.95
916.84
900.69
622.36
298.81
445.60
356.17
286.76
294.49
259.85
Depreciation
251.81
265.55
276.67
264.47
264.80
203.00
495.64
451.70
364.01
335.13
301.89
PBT
-1,093.36
-669.46
-2,011.91
-1,727.36
-285.46
-59.84
29.55
77.17
171.26
269.44
279.35
Tax
15.05
33.52
-166.43
37.46
-5.88
-15.49
-32.11
-16.38
12.19
3.84
38.94
Tax Rate
-1.38%
-3.23%
7.56%
-1.84%
2.06%
24.83%
-108.66%
-21.23%
7.12%
1.43%
13.94%
PAT
-1,108.41
-931.64
-1,394.95
-1,571.09
-210.01
-21.35
49.77
77.88
123.09
212.70
197.00
PAT before Minority Interest
-962.82
-1,072.39
-2,035.60
-2,071.12
-279.27
-46.90
61.66
93.55
159.07
265.60
240.41
Minority Interest
145.59
140.75
640.65
500.03
69.26
25.55
-11.89
-15.67
-35.98
-52.90
-43.41
PAT Margin
-32.65%
-24.84%
-53.65%
-72.09%
-4.45%
-0.66%
0.94%
1.59%
2.56%
4.73%
5.19%
PAT Growth
0.00%
-
-
-
-
-
-36.09%
-36.73%
-42.13%
7.97%
 
Unadjusted EPS
-10.22
-7.20
-12.77
-4.56
-3.52
-0.33
0.76
1.19
1.88
3.24
3.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Shareholder's Funds
-737.74
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
Share Capital
258.71
258.71
131.12
131.12
131.12
131.12
131.12
131.12
131.12
131.12
Total Reserves
-996.45
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
Non-Current Liabilities
4,234.76
4,700.85
3,592.45
4,359.48
4,828.14
5,039.34
4,798.54
2,707.50
2,901.60
3,783.05
Secured Loans
4,213.38
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
Unsecured Loans
57.95
53.88
47.03
45.93
1,542.38
1,501.08
484.80
650.34
619.48
1,528.28
Long Term Provisions
89.92
78.00
90.25
89.25
72.15
66.47
66.33
54.42
56.63
0.00
Current Liabilities
7,977.13
6,699.52
9,166.34
6,894.09
4,201.43
4,296.85
3,925.69
3,219.66
2,673.94
1,525.12
Trade Payables
958.06
1,060.96
975.33
2,522.79
1,114.32
1,278.97
1,134.94
981.55
864.68
1,009.36
Other Current Liabilities
5,394.83
4,038.81
2,978.83
1,260.59
1,164.58
1,356.21
1,259.34
1,096.39
744.60
153.18
Short Term Borrowings
1,225.23
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
Short Term Provisions
399.01
396.68
77.55
50.97
61.34
51.70
72.69
61.49
75.84
362.59
Total Liabilities
11,094.96
11,578.32
13,166.51
15,087.98
12,072.78
12,298.69
11,803.10
10,616.32
8,975.80
7,962.58
Net Block
6,531.59
7,548.14
10,306.39
11,045.92
7,953.45
8,258.70
6,979.75
6,182.31
4,729.43
5,106.04
Gross Block
9,661.56
10,219.92
12,755.26
15,650.14
12,004.56
12,233.88
10,539.02
9,651.56
7,569.66
7,607.56
Accumulated Depreciation
2,757.93
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
Non Current Assets
6,777.03
7,695.97
10,945.91
12,034.93
9,132.83
9,407.89
9,383.46
8,276.90
6,682.93
5,470.57
Capital Work in Progress
6.32
8.30
388.54
395.59
237.74
188.99
1,576.57
1,078.25
1,039.80
323.97
Non Current Investment
89.21
0.03
40.56
50.16
40.56
40.56
40.56
40.56
40.56
40.56
Long Term Loans & Adv.
62.35
57.55
102.60
443.05
408.41
413.44
317.77
606.11
571.59
0.00
Other Non Current Assets
87.56
81.95
107.82
100.21
492.67
506.20
468.81
369.67
301.55
0.00
Current Assets
4,317.93
3,882.35
2,220.28
3,051.77
2,835.22
2,796.25
2,325.95
2,234.46
2,219.78
2,491.01
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
446.87
350.52
680.93
1,539.52
1,432.45
1,461.06
1,191.53
1,044.50
930.68
769.27
Sundry Debtors
158.31
87.41
70.60
365.88
512.45
473.21
453.29
433.38
432.87
460.53
Cash & Bank
288.13
141.97
122.98
252.21
240.72
259.24
79.63
87.86
125.65
241.68
Other Current Assets
3,424.62
2,462.77
31.27
33.99
649.60
602.74
601.50
668.72
730.58
1,019.53
Short Term Loans & Adv.
627.68
839.68
1,314.50
860.17
580.62
552.29
550.66
628.68
705.83
1,018.90
Net Current Assets
-3,659.20
-2,817.17
-6,946.06
-3,842.32
-1,366.21
-1,500.60
-1,599.74
-985.20
-454.16
965.89
Total Assets
11,094.96
11,578.32
13,166.51
15,087.98
12,072.78
12,298.69
11,803.10
10,616.32
8,975.80
7,962.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Cash From Operating Activity
854.45
417.20
-805.79
230.28
685.27
971.71
938.83
609.52
702.34
747.11
PBT
-802.52
-1,030.54
-1,716.79
-285.15
-62.39
29.55
77.17
171.26
269.44
279.35
Adjustment
1,476.04
1,373.09
1,585.62
961.79
648.13
917.88
796.10
626.77
605.73
559.84
Changes in Working Capital
25.84
127.73
-596.03
-429.91
74.56
80.24
94.24
-125.66
-64.38
-34.86
Cash after chg. in Working capital
699.36
470.28
-727.20
246.73
660.30
1,027.67
967.51
672.37
810.79
804.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
21.24
40.02
18.37
-16.45
24.97
-55.96
-28.68
-62.85
-108.45
-57.22
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
133.85
-93.10
-96.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-79.60
-42.00
-107.38
-370.82
-304.00
-818.43
-1,386.53
-1,585.87
-963.88
-427.21
Net Fixed Assets
414.52
12.56
-59.75
-1,485.94
-84.55
-94.79
-20.77
-56.98
-107.09
-98.05
Net Investments
112.34
7.48
0.00
-251.57
0.00
0.00
0.11
382.36
-45.22
-865.48
Others
-606.46
-62.04
-47.63
1,366.69
-219.45
-723.64
-1,365.87
-1,911.25
-811.57
536.32
Cash from Financing Activity
-635.82
-439.65
695.68
431.63
-397.44
-116.07
542.68
1,040.49
261.68
-109.83
Net Cash Inflow / Outflow
139.03
-64.45
-217.49
291.09
-16.17
37.21
94.98
64.14
0.14
210.07
Opening Cash & Equivalents
138.83
110.14
242.42
27.65
97.64
43.59
27.16
119.48
63.64
104.32
Closing Cash & Equivalent
273.99
138.83
110.14
242.42
29.74
97.64
43.59
27.16
119.48
241.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Book Value (Rs.)
-5.70
2.43
-1.15
43.49
28.13
35.03
36.49
58.38
39.36
34.21
ROA
-9.46%
-16.45%
-14.66%
-2.06%
-0.38%
0.51%
0.83%
1.62%
3.14%
3.21%
ROE
0.00%
-1701.94%
-149.25%
-11.90%
-2.27%
2.63%
3.01%
4.97%
11.02%
11.87%
ROCE
-2.33%
-13.70%
-10.79%
3.37%
2.52%
5.37%
5.43%
6.37%
9.19%
9.50%
Fixed Asset Turnover
0.38
0.23
0.16
0.36
0.28
0.49
0.51
0.58
0.61
0.56
Receivable days
11.96
10.98
34.76
32.32
52.49
30.39
31.31
31.47
35.04
36.03
Inventory Days
38.80
71.64
176.81
109.37
154.08
87.01
78.97
71.77
66.68
57.51
Payable days
116.75
158.81
301.91
180.28
152.82
93.00
87.75
78.12
70.53
63.67
Cash Conversion Cycle
-65.99
-76.19
-90.35
-38.59
53.74
24.40
22.54
25.12
31.18
29.87
Total Debt/Equity
-11.22
26.59
-135.04
2.83
3.94
3.20
2.36
1.07
1.50
1.60
Interest Cover
-0.22
-1.40
-1.26
0.54
0.79
1.07
1.22
1.60
1.91
2.08

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.