Nifty

:

24834.85

Sensex

:

81332.72

428.75 (1.76%)
1292.92 (1.62%)

Login

Nifty
Sensex

:
:

24834.85
81332.72

428.75 (1.76%)
1292.92 (1.62%)

Andhra Paper Ltd.

Paper & Paper Products

Rating :

53/99

BSE: 502330 | NSE: ANDHRAPAP

Watchlist

NSE BSE

609.60

05-Jul-2024

Open
High
Low
Previous Close

620.60
621.00
608.00
620.35

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

157199
963.81
674.90
407.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,266.30
6.67
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,348.10
1.75%
1.20

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.47
7.24
9.27

EBITDA CAGR (%)

10 Years
5 Years
3 Years

16.27
7.34
14.30

PAT CAGR (%)

10 Years
5 Years
3 Years

105.74
9.80
34.47

P:E (Median)

8 Years
5 Years
3 Years

8.82
6.14
5.97

P:BV (Average)

8 Years
5 Years
3 Years

1.09
1.09
1.17

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.80
4.26
3.90

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 364.38 590.16 -38.26% 476.58 570.86 -16.52% 482.03 484.63 -0.54% 477.59 452.01 5.66%
Expenses 329.12 361.54 -8.97% 366.95 334.06 9.85% 350.79 338.96 3.49% 322.74 328.38 -1.72%
EBITDA 35.26 228.62 -84.58% 109.63 236.80 -53.70% 131.24 145.67 -9.91% 154.84 123.63 25.24%
EBIDTM 9.68% 38.74% 23.00% 41.48% 27.23% 30.06% 32.42% 27.35%
Other Income 27.87 13.75 102.69% 24.12 16.34 47.61% 21.34 13.21 61.54% 21.61 8.71 148.11%
Interest 0.83 3.40 -75.59% 0.84 1.40 -40.00% 1.44 1.20 20.00% 1.32 1.17 12.82%
Depreciation 16.71 15.73 6.23% 16.72 15.56 7.46% 16.61 15.10 10.00% 15.83 16.80 -5.77%
PBT 45.59 207.85 -78.07% 116.20 236.18 -50.80% 134.54 142.58 -5.64% 159.31 114.36 39.31%
Tax 7.17 53.95 -86.71% 33.73 66.00 -48.89% 34.23 29.15 17.43% 40.77 29.41 38.63%
PAT 38.41 153.90 -75.04% 82.47 170.18 -51.54% 100.31 113.43 -11.57% 118.55 84.95 39.55%
PATM 10.54% 26.08% 17.30% 29.81% 20.81% 23.41% 24.82% 18.79%
EPS 9.65 38.67 -75.05% 20.72 42.76 -51.54% 25.20 28.50 -11.58% 29.79 21.34 39.60%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales - 1,800.58 2,097.66 1,380.23 886.75 1,269.70 1,427.33 1,264.01 1,172.36 1,159.81 1,163.24 Net Sales Growth - -14.16% 51.98% 55.65% -30.16% -11.04% 12.92% 7.82% 1.08% -0.29% Cost Of Goods Sold - 850.83 822.94 664.41 355.91 378.39 478.53 498.90 511.17 516.50 520.31 Gross Profit - 949.76 1,274.72 715.83 530.84 891.30 948.80 765.11 661.19 643.31 642.93 GP Margin - 52.75% 60.77% 51.86% 59.86% 70.20% 66.47% 60.53% 56.40% 55.47% 55.27% Total Expenditure - 1,369.60 1,362.94 1,159.31 825.86 967.22 1,048.76 1,042.57 1,002.28 1,029.51 1,067.78 Power & Fuel Cost - 137.61 179.51 126.46 91.32 97.77 88.27 93.70 86.46 79.44 86.17 % Of Sales - 7.64% 8.56% 9.16% 10.30% 7.70% 6.18% 7.41% 7.37% 6.85% 7.41% Employee Cost - 169.31 164.76 157.07 142.98 157.33 152.68 152.20 139.22 129.25 121.54 % Of Sales - 9.40% 7.85% 11.38% 16.12% 12.39% 10.70% 12.04% 11.88% 11.14% 10.45% Manufacturing Exp. - 161.85 141.33 143.13 191.43 276.01 270.03 229.41 199.64 196.25 217.97 % Of Sales - 8.99% 6.74% 10.37% 21.59% 21.74% 18.92% 18.15% 17.03% 16.92% 18.74% General & Admin Exp. - 18.13 18.11 20.49 19.76 26.92 25.02 25.05 17.07 20.80 33.56 % Of Sales - 1.01% 0.86% 1.48% 2.23% 2.12% 1.75% 1.98% 1.46% 1.79% 2.89% Selling & Distn. Exp. - 10.24 14.37 29.66 9.25 12.44 13.19 22.13 31.27 69.23 71.14 % Of Sales - 0.57% 0.69% 2.15% 1.04% 0.98% 0.92% 1.75% 2.67% 5.97% 6.12% Miscellaneous Exp. - 21.64 21.92 18.08 15.21 18.35 21.02 21.18 17.45 18.04 71.14 % Of Sales - 1.20% 1.04% 1.31% 1.72% 1.45% 1.47% 1.68% 1.49% 1.56% 1.47% EBITDA - 430.98 734.72 220.92 60.89 302.48 378.57 221.44 170.08 130.30 95.46 EBITDA Margin - 23.94% 35.03% 16.01% 6.87% 23.82% 26.52% 17.52% 14.51% 11.23% 8.21% Other Income - 94.95 52.02 44.88 15.22 14.54 14.59 5.29 5.96 6.83 10.70 Interest - 4.41 7.17 5.45 4.51 5.32 8.54 26.09 33.59 40.30 44.59 Depreciation - 65.87 63.20 72.01 73.38 75.90 67.87 65.81 70.03 73.18 69.00 PBT - 455.64 716.37 188.36 -1.79 235.80 316.76 134.82 72.42 23.66 -7.44 Tax - 115.90 178.52 48.62 -1.60 22.88 111.26 43.39 11.83 19.47 -6.55 Tax Rate - 25.44% 25.47% 25.81% 25.81% 9.70% 35.74% 34.31% 26.75% 34.54% 103.80% PAT - 339.74 522.46 139.73 -4.60 212.92 200.08 83.07 32.40 36.89 0.25 PAT before Minority Interest - 339.74 522.46 139.73 -4.60 212.92 200.08 83.07 32.40 36.89 0.25 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 18.87% 24.91% 10.12% -0.52% 16.77% 14.02% 6.57% 2.76% 3.18% 0.02% PAT Growth - -34.97% 273.91% - - 6.42% 140.86% 156.39% -12.17% 14,656.00% EPS - 85.36 131.27 35.11 -1.16 53.50 50.27 20.87 8.14 9.27 0.06

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,893.20 1,582.17 1,094.09 975.22 975.85 763.81 564.01 477.95 450.94 414.05 Share Capital 39.77 39.77 39.77 39.77 39.77 39.77 39.77 39.77 39.77 39.77 Total Reserves 1,853.43 1,542.40 1,054.32 935.45 936.08 724.04 524.24 438.18 411.17 374.28 Non-Current Liabilities 666.90 84.66 328.69 278.56 309.56 278.29 236.65 274.06 455.18 353.75 Secured Loans 44.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 2.79 4.63 7.86 7.18 7.83 12.54 64.80 144.28 304.01 237.27 Long Term Provisions 530.37 0.27 230.13 172.61 190.71 121.36 67.60 40.93 30.28 15.06 Current Liabilities 418.70 750.53 303.13 249.93 222.95 263.64 360.03 439.08 389.00 493.20 Trade Payables 227.56 196.45 162.68 130.38 129.41 170.89 132.31 138.13 155.06 156.23 Other Current Liabilities 104.25 59.80 64.58 63.07 59.06 58.27 77.24 176.47 79.56 229.33 Short Term Borrowings 49.95 40.00 40.00 22.00 0.00 0.00 116.00 90.00 143.48 91.32 Short Term Provisions 36.94 454.28 35.87 34.48 34.48 34.48 34.48 34.48 10.91 16.31 Total Liabilities 2,978.80 2,417.36 1,725.91 1,503.71 1,508.36 1,305.74 1,160.69 1,191.09 1,295.12 1,261.00 Net Block 795.28 576.93 585.01 618.63 680.39 707.45 741.66 798.28 820.47 833.11 Gross Block 1,308.67 1,028.03 978.10 960.85 950.95 905.92 872.78 868.30 1,535.74 1,510.79 Accumulated Depreciation 513.38 451.10 393.09 342.22 270.55 198.47 131.12 70.01 715.26 677.68 Non Current Assets 1,698.47 855.96 1,000.78 947.94 936.97 905.59 872.75 898.49 953.71 945.54 Capital Work in Progress 113.73 29.38 7.68 8.99 1.60 8.43 4.19 2.51 17.14 15.84 Non Current Investment 172.15 174.79 138.23 107.30 17.64 15.58 14.64 10.11 15.43 15.43 Long Term Loans & Adv. 616.71 74.60 269.52 212.49 237.06 173.58 111.70 86.84 99.86 80.53 Other Non Current Assets 0.59 0.25 0.34 0.53 0.28 0.55 0.55 0.74 0.81 0.63 Current Assets 1,280.33 1,561.41 723.83 555.77 571.40 400.15 287.94 292.60 341.42 315.46 Current Investments 856.62 711.83 244.46 111.96 26.65 0.00 0.00 0.00 0.00 0.00 Inventories 236.98 173.66 145.09 164.31 223.41 157.00 154.78 183.84 213.71 201.21 Sundry Debtors 60.93 147.53 102.55 75.60 40.78 73.56 69.57 67.50 70.69 63.86 Cash & Bank 26.26 47.37 54.81 81.57 170.90 67.06 16.66 7.07 10.14 4.23 Other Current Assets 99.55 7.26 11.61 7.22 109.67 102.53 46.93 34.18 46.87 46.16 Short Term Loans & Adv. 94.75 473.77 165.31 115.11 97.67 87.24 30.81 21.64 26.59 23.63 Net Current Assets 861.63 810.88 420.70 305.84 348.45 136.51 -72.10 -146.48 -47.58 -177.74 Total Assets 2,978.80 2,417.37 1,724.61 1,503.71 1,508.37 1,305.74 1,160.69 1,191.09 1,295.13 1,261.00

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 318.74 535.82 202.35 103.80 177.15 310.03 215.10 171.82 111.33 128.29 PBT 455.64 700.98 188.36 -6.20 235.80 311.33 126.46 44.23 56.36 -6.31 Adjustment -21.91 40.88 38.81 68.21 70.44 71.74 99.11 125.26 77.06 104.18 Changes in Working Capital 18.65 -23.48 30.10 41.58 -63.91 -6.05 12.99 13.09 -13.27 30.01 Cash after chg. in Working capital 452.38 718.38 257.27 103.59 242.34 377.02 238.56 182.58 120.15 127.88 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -133.65 -182.56 -54.93 0.20 -65.19 -66.99 -23.46 -10.76 -8.82 0.41 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 -334.07 -498.62 -181.31 -113.43 -167.18 -109.93 -31.27 -29.47 -38.00 -31.42 Net Fixed Assets -364.99 -71.63 -15.94 -17.29 -38.20 -37.38 -6.16 682.07 -26.25 -30.48 Net Investments -142.15 -503.93 -163.43 -174.97 -28.71 -0.94 -4.53 5.32 0.00 0.00 Others 173.07 76.94 -1.94 78.83 -100.27 -71.61 -20.58 -716.86 -11.75 -0.94 Cash from Financing Activity 5.03 -41.33 -11.74 10.75 -10.61 -201.32 -174.58 -145.20 -67.40 -107.80 Net Cash Inflow / Outflow -10.30 -4.13 9.30 1.12 -0.64 -1.22 9.25 -2.85 5.93 -10.93 Opening Cash & Equivalents 21.32 24.54 15.29 14.26 14.65 16.01 6.77 9.62 3.69 14.62 Closing Cash & Equivalent 11.05 21.32 24.54 15.29 14.26 14.65 16.01 6.77 9.62 3.69

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 476.04 397.83 275.11 245.21 245.37 192.06 141.82 120.18 113.39 104.11 ROA 12.59% 25.22% 8.65% -0.31% 15.13% 16.22% 7.06% 2.61% 2.89% 0.02% ROE 19.55% 39.04% 13.51% -0.47% 24.48% 30.14% 15.94% 6.98% 8.53% 0.06% ROCE 25.34% 51.07% 18.03% -0.17% 27.33% 41.22% 18.92% 8.81% 10.48% 4.04% Fixed Asset Turnover 1.54 2.09 1.42 0.93 1.37 1.60 1.47 1.02 0.80 0.82 Receivable days 21.13 21.76 23.56 23.95 16.43 18.30 19.55 20.49 20.19 18.12 Inventory Days 41.62 27.73 40.91 79.80 54.68 39.86 48.29 58.94 62.26 60.63 Payable days 90.95 79.64 80.50 133.21 51.97 51.39 46.68 42.10 33.97 41.48 Cash Conversion Cycle -28.20 -30.15 -16.03 -29.46 19.14 6.78 21.15 37.33 48.48 37.27 Total Debt/Equity 0.06 0.03 0.05 0.03 0.01 0.02 0.37 0.76 1.06 1.21 Interest Cover 104.21 98.75 35.59 -0.37 45.29 37.45 5.85 2.32 2.40 0.86

Top Investors:

lok prakashan limited

icici prudential smallcap fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Andhra Paper gets consent to operate for additional pulp capacity
7th Jun 2024, 12:13 PM

The additional capacity will boost the PULP production and reduce dependency on imports & recycled pulp
Read More
Andhra Paper - Quarterly Results
14th May 2024, 15:16 PM

Read More
Andhra Paper signs agreement with Valmet AB
11th May 2024, 10:14 AM

Broad commercial consideration or size of the contract is approximately Rs 125 crore
Read More

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