Nifty

:

15097.35

Sensex

:

51039.31

115.35 (0.77%)
387.85 (0.77%)

Login

Nifty
Sensex

:
:

15097.35
51039.31

115.35 (0.77%)
387.85 (0.77%)

Andhra Paper Ltd.

Paper & Paper Products

Rating :

46/99

BSE: 502330 | NSE: ANDHRAPAP

Watchlist

NSE BSE

237.40

25-Feb-2021

Open
High
Low
Previous Close

238.00
241.40
231.70
237.50

Volume
Traded Value (lacs)
52 Week High
52 Week Low

30476
73.07
277.95
112.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

949.71
16.97
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

788.72
N/A
1.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.97
1.83
0.15

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.47
18.35
6.44

PAT CAGR (%)

10 Years
5 Years
3 Years

16.83
41.99
36.85

P:E (Median)

8 Years
5 Years
3 Years

8.45
15.70
8.26

P:BV (Average)

8 Years
5 Years
3 Years

0.88
0.88
0.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.18
7.14
4.90

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 248.86 349.94 -28.88% 154.56 271.79 -43.13% 121.01 368.31 -67.14% 279.67 375.39 -25.50%
Expenses 232.66 253.10 -8.08% 156.25 243.64 -35.87% 134.23 256.31 -47.63% 214.16 266.33 -19.59%
EBITDA 16.20 96.83 -83.27% -1.69 28.14 - -13.22 112.00 - 65.50 109.05 -39.94%
EBIDTM 6.51% 27.67% -1.09% 10.36% -10.92% 30.41% 23.42% 29.05%
Other Income 3.66 3.43 6.71% 4.14 4.11 0.73% 3.07 2.43 26.34% 4.57 2.83 61.48%
Interest 0.99 2.13 -53.52% 1.04 0.99 5.05% 0.94 1.07 -12.15% 1.13 0.85 32.94%
Depreciation 18.31 18.75 -2.35% 18.43 18.94 -2.69% 18.76 19.08 -1.68% 19.13 18.27 4.71%
PBT 0.55 79.39 -99.31% -17.02 12.32 - -34.26 94.28 - 49.81 92.76 -46.30%
Tax -3.51 28.33 - -1.09 4.39 - -9.18 33.27 - -43.11 32.86 -
PAT 4.06 51.06 -92.05% -15.93 7.93 - -25.08 61.01 - 92.92 59.91 55.10%
PATM 1.63% 14.59% -10.31% 2.92% -20.72% 16.56% 33.23% 15.96%
EPS 1.02 12.83 -92.05% -4.00 1.99 - -6.30 15.33 - 23.35 15.05 55.15%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Dec 11 Mar 11
Net Sales 804.10 1,269.70 1,427.33 1,264.01 1,172.36 1,159.81 1,163.24 1,091.65 1,230.50 595.23 781.81 Net Sales Growth -41.11% -11.04% 12.92% 7.82% 1.08% -0.29% 6.56% -11.28% 106.73% -23.87% Cost Of Goods Sold 268.11 378.39 478.53 498.90 511.17 516.50 520.31 441.65 459.88 113.77 214.90 Gross Profit 535.99 891.30 948.80 765.11 661.19 643.31 642.93 650.00 770.63 481.45 566.91 GP Margin 66.66% 70.20% 66.47% 60.53% 56.40% 55.47% 55.27% 59.54% 62.63% 80.88% 72.51% Total Expenditure 737.30 967.21 1,048.76 1,042.57 1,002.28 1,029.51 1,067.78 1,030.18 1,114.85 528.04 634.68 Power & Fuel Cost - 97.77 88.27 93.70 86.46 79.44 86.17 87.74 114.78 77.84 94.03 % Of Sales - 7.70% 6.18% 7.41% 7.37% 6.85% 7.41% 8.04% 9.33% 13.08% 12.03% Employee Cost - 157.33 152.68 152.20 139.22 129.25 121.54 108.17 112.34 65.66 72.05 % Of Sales - 12.39% 10.70% 12.04% 11.88% 11.14% 10.45% 9.91% 9.13% 11.03% 9.22% Manufacturing Exp. - 276.01 270.03 229.41 199.64 196.25 217.97 299.46 320.36 187.84 190.90 % Of Sales - 21.74% 18.92% 18.15% 17.03% 16.92% 18.74% 27.43% 26.03% 31.56% 24.42% General & Admin Exp. - 26.92 25.02 25.05 17.07 20.80 33.56 32.49 38.43 10.27 18.88 % Of Sales - 2.12% 1.75% 1.98% 1.46% 1.79% 2.89% 2.98% 3.12% 1.73% 2.41% Selling & Distn. Exp. - 12.44 13.19 22.13 31.27 69.23 71.14 43.47 47.62 26.93 35.42 % Of Sales - 0.98% 0.92% 1.75% 2.67% 5.97% 6.12% 3.98% 3.87% 4.52% 4.53% Miscellaneous Exp. - 18.35 21.02 21.18 17.45 18.04 17.08 17.20 21.45 45.73 35.42 % Of Sales - 1.45% 1.47% 1.68% 1.49% 1.56% 1.47% 1.58% 1.74% 7.68% 1.09% EBITDA 66.79 302.49 378.57 221.44 170.08 130.30 95.46 61.47 115.65 67.19 147.13 EBITDA Margin 8.31% 23.82% 26.52% 17.52% 14.51% 11.23% 8.21% 5.63% 9.40% 11.29% 18.82% Other Income 15.44 14.54 14.59 5.29 5.96 6.83 10.70 12.51 23.11 6.37 16.81 Interest 4.10 5.32 8.54 26.09 33.59 40.30 44.59 43.39 55.36 36.10 39.88 Depreciation 74.63 75.90 67.87 65.81 70.03 73.18 69.00 87.01 87.94 50.62 66.97 PBT -0.92 235.80 316.76 134.82 72.42 23.66 -7.44 -56.42 -4.53 -13.16 57.09 Tax -56.89 22.88 111.26 43.39 11.83 19.47 -6.55 -14.81 2.98 84.65 12.14 Tax Rate 6,183.70% 9.70% 35.74% 34.31% 26.75% 34.54% 103.80% 26.25% -14.38% -643.24% 21.26% PAT 55.97 212.92 200.08 83.07 32.40 36.89 0.25 -41.61 -23.70 -97.81 44.94 PAT before Minority Interest 55.97 212.92 200.08 83.07 32.40 36.89 0.25 -41.61 -23.70 -97.81 44.94 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 6.96% 16.77% 14.02% 6.57% 2.76% 3.18% 0.02% -3.81% -1.93% -16.43% 5.75% PAT Growth -68.89% 6.42% 140.86% 156.39% -12.17% 14,656.00% - - - - EPS 14.06 53.50 50.27 20.87 8.14 9.27 0.06 -10.45 -5.95 -24.58 11.29

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Dec 11 Mar 11
Shareholder's Funds 975.85 763.81 564.01 477.95 450.94 414.05 415.20 456.81 480.52 578.33 Share Capital 39.77 39.77 39.77 39.77 39.77 39.77 39.77 39.77 39.77 39.77 Total Reserves 936.08 724.04 524.24 438.18 411.17 374.28 375.43 417.04 440.75 538.56 Non-Current Liabilities 309.56 278.29 236.65 274.06 455.18 353.75 512.17 447.33 487.68 331.88 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 37.20 96.83 243.64 251.22 Unsecured Loans 7.83 12.54 64.80 144.28 304.01 237.27 351.30 225.01 108.45 37.95 Long Term Provisions 190.71 121.36 67.60 40.93 30.28 15.06 14.73 0.19 11.38 0.00 Current Liabilities 222.95 263.64 360.03 439.08 389.00 493.20 402.20 303.42 300.49 291.36 Trade Payables 129.41 170.89 132.31 138.13 155.06 156.23 145.81 104.20 122.27 95.45 Other Current Liabilities 59.06 58.27 77.24 176.47 79.56 229.33 148.76 144.41 143.65 191.29 Short Term Borrowings 0.00 0.00 116.00 90.00 143.48 91.32 107.63 54.81 32.80 0.00 Short Term Provisions 34.48 34.48 34.48 34.48 10.91 16.31 0.00 0.00 1.77 4.62 Total Liabilities 1,508.36 1,305.74 1,160.69 1,191.09 1,295.12 1,261.00 1,329.57 1,207.56 1,268.69 1,201.57 Net Block 680.39 707.45 741.66 798.28 820.47 833.11 876.62 820.87 806.61 858.28 Gross Block 950.95 905.92 872.78 868.30 1,535.74 1,510.79 1,486.36 1,356.79 1,262.85 1,325.08 Accumulated Depreciation 270.55 198.47 131.12 70.01 715.26 677.68 609.74 535.92 456.24 466.80 Non Current Assets 936.97 905.59 872.75 898.49 953.71 945.54 978.82 946.28 950.55 905.02 Capital Work in Progress 1.60 8.43 4.19 2.51 17.14 15.84 9.79 22.37 61.21 30.09 Non Current Investment 17.64 15.58 14.64 10.11 15.43 15.43 15.43 16.03 16.05 16.64 Long Term Loans & Adv. 237.06 173.58 111.70 86.84 99.86 80.53 76.05 86.94 65.60 0.00 Other Non Current Assets 0.28 0.55 0.55 0.74 0.81 0.63 0.92 0.07 1.08 0.00 Current Assets 571.40 400.15 287.94 292.60 341.42 315.46 350.75 261.29 318.14 296.55 Current Investments 26.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 223.41 157.00 154.78 183.84 213.71 201.21 207.64 144.79 211.92 121.07 Sundry Debtors 40.78 73.56 69.57 67.50 70.69 63.86 58.35 45.58 35.26 56.29 Cash & Bank 170.90 67.06 16.66 7.07 10.14 4.23 15.78 16.56 24.15 20.68 Other Current Assets 109.67 15.29 16.12 12.54 46.87 46.16 68.97 54.35 46.81 98.51 Short Term Loans & Adv. 97.67 87.24 30.81 21.64 26.59 23.63 64.54 51.67 43.47 86.08 Net Current Assets 348.45 136.51 -72.10 -146.48 -47.58 -177.74 -51.45 -42.13 17.65 5.19 Total Assets 1,508.37 1,305.74 1,160.69 1,191.09 1,295.13 1,261.00 1,329.57 1,207.57 1,268.69 1,201.57

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Dec 11 Mar 11
Cash From Operating Activity 177.15 310.03 215.10 171.82 111.33 128.29 20.37 174.10 69.55 124.65 PBT 235.80 311.33 126.46 44.23 56.36 -6.31 -56.42 -20.73 -13.16 57.09 Adjustment 70.44 71.74 99.11 125.26 77.06 104.18 126.32 155.76 122.93 102.27 Changes in Working Capital -63.91 -6.05 12.99 13.09 -13.27 30.01 -47.44 44.28 -34.55 -21.24 Cash after chg. in Working capital 242.34 377.02 238.56 182.58 120.15 127.88 22.45 179.31 75.21 138.12 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -65.19 -66.99 -23.46 -10.76 -8.82 0.41 -2.09 -5.21 -5.67 -13.48 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 -167.18 -109.93 -31.27 -29.47 -38.00 -31.42 -88.63 -89.86 -37.39 -52.42 Net Fixed Assets -38.20 -37.38 -6.16 682.07 -26.25 -30.48 -116.99 -55.10 31.11 -47.98 Net Investments -28.71 -0.94 -4.53 5.32 0.00 0.00 0.60 0.02 0.59 0.00 Others -100.27 -71.61 -20.58 -716.86 -11.75 -0.94 27.76 -34.78 -69.09 -4.44 Cash from Financing Activity -10.61 -201.32 -174.58 -145.20 -67.40 -107.80 67.93 -89.71 -30.45 -65.31 Net Cash Inflow / Outflow -0.64 -1.22 9.25 -2.85 5.93 -10.93 -0.33 -5.47 1.70 6.91 Opening Cash & Equivalents 14.65 16.01 6.77 9.62 3.69 14.62 14.95 20.43 18.73 13.77 Closing Cash & Equivalent 14.26 14.65 16.01 6.77 9.62 3.69 14.62 14.95 20.43 20.68

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Dec 11 Mar 11
Book Value (Rs.) 245.37 192.06 141.82 120.18 113.39 104.11 104.40 114.86 120.82 145.42 ROA 15.13% 16.22% 7.06% 2.61% 2.89% 0.02% -3.28% -1.91% -7.92% 3.79% ROE 24.48% 30.14% 15.94% 6.98% 8.53% 0.06% -9.54% -5.06% -18.48% 8.31% ROCE 27.33% 41.22% 18.92% 8.81% 10.48% 4.04% -1.38% 3.72% 2.51% 10.41% Fixed Asset Turnover 1.37 1.60 1.47 1.02 0.80 0.82 0.82 0.99 0.49 0.67 Receivable days 16.43 18.30 19.55 20.49 20.19 18.12 16.36 11.36 26.52 23.11 Inventory Days 54.68 39.86 48.29 58.94 62.26 60.63 55.46 50.13 96.45 53.30 Payable days 51.97 51.39 46.68 42.10 33.97 41.48 41.75 38.48 66.05 54.72 Cash Conversion Cycle 19.14 6.78 21.15 37.33 48.48 37.27 30.06 23.01 56.92 21.69 Total Debt/Equity 0.01 0.02 0.37 0.76 1.06 1.21 1.36 0.98 0.99 0.50 Interest Cover 45.29 37.45 5.85 2.32 2.40 0.86 -0.30 0.63 0.64 2.43

Top Investors:

sbi large & midcap fund and its various schemes

sundaram mutual fund a/c and its various shemes

bright star investments pvt. ltd

Annual Reports:

News Update:

No Latest News!

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.

Feedback