Nifty

:

17359.75

Sensex

:

58991.52

279.05 (1.63%)
1031.43 (1.78%)

Login

Nifty
Sensex

:
:

17359.75
58991.52

279.05 (1.63%)
1031.43 (1.78%)

Andhra Paper Ltd.

Paper & Paper Products

Rating :

69/99

BSE: 502330 | NSE: ANDHRAPAP

Watchlist

NSE BSE

413.85

31-Mar-2023

Day's Open
Day's High
Day's Low
Previous Close

422.50
422.50
412.00
410.30

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

93087
386.53
510.00
282.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,645.29
3.86
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,640.32
1.81%
1.15

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.15
1.77
2.82

EBITDA CAGR (%)

10 Years
5 Years
3 Years

6.69
-0.05
-6.09

PAT CAGR (%)

10 Years
5 Years
3 Years

-
10.96
-13.10

P:E (Median)

8 Years
5 Years
3 Years

13.23
8.53
8.13

P:BV (Average)

8 Years
5 Years
3 Years

1.04
1.04
1.05

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.59
5.20
5.11

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 570.86 346.48 64.76% 484.63 349.40 38.70% 452.01 258.42 74.91% 425.93 362.31 17.56%
Expenses 334.06 284.48 17.43% 338.96 313.97 7.96% 328.38 216.72 51.52% 344.15 302.72 13.69%
EBITDA 236.80 62.01 281.87% 145.67 35.43 311.15% 123.63 41.71 196.40% 81.78 59.60 37.21%
EBIDTM 41.48% 17.90% 30.06% 10.14% 27.35% 16.14% 19.20% 16.45%
Other Income 16.34 7.37 121.71% 13.21 9.26 42.66% 8.71 12.13 -28.19% 16.13 4.35 270.80%
Interest 1.40 1.13 23.89% 1.20 1.08 11.11% 1.17 1.02 14.71% 2.21 1.53 44.44%
Depreciation 15.56 17.99 -13.51% 15.10 18.23 -17.17% 16.80 17.61 -4.60% 18.18 17.89 1.62%
PBT 236.18 50.26 369.92% 142.58 25.37 462.00% 114.36 35.21 224.79% 77.53 44.52 74.15%
Tax 66.00 12.98 408.47% 29.15 6.50 348.46% 29.41 9.06 224.61% 20.08 12.18 64.86%
PAT 170.18 37.27 356.61% 113.43 18.87 501.11% 84.95 26.14 224.98% 57.45 32.34 77.64%
PATM 29.81% 10.76% 23.41% 5.40% 18.79% 10.12% 13.49% 8.93%
EPS 42.76 9.36 356.84% 28.50 4.74 501.27% 21.34 6.57 224.81% 14.43 8.13 77.49%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 1,933.43 1,380.23 886.75 1,269.70 1,427.33 1,264.01 1,172.36 1,159.81 1,163.24 1,091.65 1,230.50 Net Sales Growth 46.85% 55.65% -30.16% -11.04% 12.92% 7.82% 1.08% -0.29% 6.56% -11.28% Cost Of Goods Sold 631.98 485.84 355.91 378.39 478.53 498.90 511.17 516.50 520.31 441.65 459.88 Gross Profit 1,301.45 894.40 530.84 891.30 948.80 765.11 661.19 643.31 642.93 650.00 770.63 GP Margin 67.31% 64.80% 59.86% 70.20% 66.47% 60.53% 56.40% 55.47% 55.27% 59.54% 62.63% Total Expenditure 1,345.55 1,159.31 825.86 967.22 1,048.76 1,042.57 1,002.28 1,029.51 1,067.78 1,030.18 1,114.85 Power & Fuel Cost - 126.46 91.32 97.77 88.27 93.70 86.46 79.44 86.17 87.74 114.78 % Of Sales - 9.16% 10.30% 7.70% 6.18% 7.41% 7.37% 6.85% 7.41% 8.04% 9.33% Employee Cost - 157.07 142.98 157.33 152.68 152.20 139.22 129.25 121.54 108.17 112.34 % Of Sales - 11.38% 16.12% 12.39% 10.70% 12.04% 11.88% 11.14% 10.45% 9.91% 9.13% Manufacturing Exp. - 321.71 191.43 276.01 270.03 229.41 199.64 196.25 217.97 299.46 320.36 % Of Sales - 23.31% 21.59% 21.74% 18.92% 18.15% 17.03% 16.92% 18.74% 27.43% 26.03% General & Admin Exp. - 20.49 19.76 26.92 25.02 25.05 17.07 20.80 33.56 32.49 38.43 % Of Sales - 1.48% 2.23% 2.12% 1.75% 1.98% 1.46% 1.79% 2.89% 2.98% 3.12% Selling & Distn. Exp. - 29.66 9.25 12.44 13.19 22.13 31.27 69.23 71.14 43.47 47.62 % Of Sales - 2.15% 1.04% 0.98% 0.92% 1.75% 2.67% 5.97% 6.12% 3.98% 3.87% Miscellaneous Exp. - 18.08 15.21 18.35 21.02 21.18 17.45 18.04 17.08 17.20 47.62 % Of Sales - 1.31% 1.72% 1.45% 1.47% 1.68% 1.49% 1.56% 1.47% 1.58% 1.74% EBITDA 587.88 220.92 60.89 302.48 378.57 221.44 170.08 130.30 95.46 61.47 115.65 EBITDA Margin 30.41% 16.01% 6.87% 23.82% 26.52% 17.52% 14.51% 11.23% 8.21% 5.63% 9.40% Other Income 54.39 44.88 15.22 14.54 14.59 5.29 5.96 6.83 10.70 12.51 23.11 Interest 5.98 5.45 4.51 5.32 8.54 26.09 33.59 40.30 44.59 43.39 55.36 Depreciation 65.64 72.01 73.38 75.90 67.87 65.81 70.03 73.18 69.00 87.01 87.94 PBT 570.65 188.36 -1.79 235.80 316.76 134.82 72.42 23.66 -7.44 -56.42 -4.53 Tax 144.64 48.62 -1.60 22.88 111.26 43.39 11.83 19.47 -6.55 -14.81 2.98 Tax Rate 25.35% 25.81% 25.81% 9.70% 35.74% 34.31% 26.75% 34.54% 103.80% 26.25% -14.38% PAT 426.01 139.73 -4.60 212.92 200.08 83.07 32.40 36.89 0.25 -41.61 -23.70 PAT before Minority Interest 426.01 139.73 -4.60 212.92 200.08 83.07 32.40 36.89 0.25 -41.61 -23.70 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 22.03% 10.12% -0.52% 16.77% 14.02% 6.57% 2.76% 3.18% 0.02% -3.81% -1.93% PAT Growth 271.67% - - 6.42% 140.86% 156.39% -12.17% 14,656.00% - - EPS 107.04 35.11 -1.16 53.50 50.27 20.87 8.14 9.27 0.06 -10.45 -5.95

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 1,094.09 975.22 975.85 763.81 564.01 477.95 450.94 414.05 415.20 456.81 Share Capital 39.77 39.77 39.77 39.77 39.77 39.77 39.77 39.77 39.77 39.77 Total Reserves 1,054.32 935.45 936.08 724.04 524.24 438.18 411.17 374.28 375.43 417.04 Non-Current Liabilities 328.69 278.56 309.56 278.29 236.65 274.06 455.18 353.75 512.17 447.33 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 37.20 96.83 Unsecured Loans 7.86 7.18 7.83 12.54 64.80 144.28 304.01 237.27 351.30 225.01 Long Term Provisions 230.13 172.61 190.71 121.36 67.60 40.93 30.28 15.06 14.73 0.19 Current Liabilities 303.13 249.93 222.95 263.64 360.03 439.08 389.00 493.20 402.20 303.42 Trade Payables 162.68 130.38 129.41 170.89 132.31 138.13 155.06 156.23 145.81 104.20 Other Current Liabilities 64.58 63.07 59.06 58.27 77.24 176.47 79.56 229.33 148.76 144.41 Short Term Borrowings 40.00 22.00 0.00 0.00 116.00 90.00 143.48 91.32 107.63 54.81 Short Term Provisions 35.87 34.48 34.48 34.48 34.48 34.48 10.91 16.31 0.00 0.00 Total Liabilities 1,725.91 1,503.71 1,508.36 1,305.74 1,160.69 1,191.09 1,295.12 1,261.00 1,329.57 1,207.56 Net Block 585.01 618.63 680.39 707.45 741.66 798.28 820.47 833.11 876.62 820.87 Gross Block 978.10 960.85 950.95 905.92 872.78 868.30 1,535.74 1,510.79 1,486.36 1,356.79 Accumulated Depreciation 393.09 342.22 270.55 198.47 131.12 70.01 715.26 677.68 609.74 535.92 Non Current Assets 1,000.78 947.94 936.97 905.59 872.75 898.49 953.71 945.54 978.82 946.28 Capital Work in Progress 7.68 8.99 1.60 8.43 4.19 2.51 17.14 15.84 9.79 22.37 Non Current Investment 138.23 107.30 17.64 15.58 14.64 10.11 15.43 15.43 15.43 16.03 Long Term Loans & Adv. 269.52 212.49 237.06 173.58 111.70 86.84 99.86 80.53 76.05 86.94 Other Non Current Assets 0.34 0.53 0.28 0.55 0.55 0.74 0.81 0.63 0.92 0.07 Current Assets 725.12 555.77 571.40 400.15 287.94 292.60 341.42 315.46 350.75 261.29 Current Investments 244.46 111.96 26.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 145.09 164.31 223.41 157.00 154.78 183.84 213.71 201.21 207.64 144.79 Sundry Debtors 102.55 75.60 40.78 73.56 69.57 67.50 70.69 63.86 58.35 45.58 Cash & Bank 54.81 81.57 170.90 67.06 16.66 7.07 10.14 4.23 15.78 16.56 Other Current Assets 178.22 7.22 12.00 15.29 46.93 34.18 46.87 46.16 68.97 54.35 Short Term Loans & Adv. 165.31 115.11 97.67 87.24 30.81 21.64 26.59 23.63 64.54 51.67 Net Current Assets 421.99 305.84 348.45 136.51 -72.10 -146.48 -47.58 -177.74 -51.45 -42.13 Total Assets 1,725.90 1,503.71 1,508.37 1,305.74 1,160.69 1,191.09 1,295.13 1,261.00 1,329.57 1,207.57

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 202.35 103.80 177.15 310.03 215.10 171.82 111.33 128.29 20.37 174.10 PBT 188.36 -6.20 235.80 311.33 126.46 44.23 56.36 -6.31 -56.42 -20.73 Adjustment 38.81 68.21 70.44 71.74 99.11 125.26 77.06 104.18 126.32 155.76 Changes in Working Capital 30.10 41.58 -63.91 -6.05 12.99 13.09 -13.27 30.01 -47.44 44.28 Cash after chg. in Working capital 257.27 103.59 242.34 377.02 238.56 182.58 120.15 127.88 22.45 179.31 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -54.93 0.20 -65.19 -66.99 -23.46 -10.76 -8.82 0.41 -2.09 -5.21 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 -181.31 -113.43 -167.18 -109.93 -31.27 -29.47 -38.00 -31.42 -88.63 -89.86 Net Fixed Assets -15.94 -17.29 -38.20 -37.38 -6.16 682.07 -26.25 -30.48 -116.99 -55.10 Net Investments -163.43 -174.97 -28.71 -0.94 -4.53 5.32 0.00 0.00 0.60 0.02 Others -1.94 78.83 -100.27 -71.61 -20.58 -716.86 -11.75 -0.94 27.76 -34.78 Cash from Financing Activity -11.74 10.75 -10.61 -201.32 -174.58 -145.20 -67.40 -107.80 67.93 -89.71 Net Cash Inflow / Outflow 9.30 1.12 -0.64 -1.22 9.25 -2.85 5.93 -10.93 -0.33 -5.47 Opening Cash & Equivalents 15.29 14.26 14.65 16.01 6.77 9.62 3.69 14.62 14.95 20.43 Closing Cash & Equivalent 24.54 15.29 14.26 14.65 16.01 6.77 9.62 3.69 14.62 14.95

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 275.11 245.21 245.37 192.06 141.82 120.18 113.39 104.11 104.40 114.86 ROA 8.65% -0.31% 15.13% 16.22% 7.06% 2.61% 2.89% 0.02% -3.28% -1.91% ROE 13.51% -0.47% 24.48% 30.14% 15.94% 6.98% 8.53% 0.06% -9.54% -5.06% ROCE 18.03% -0.17% 27.33% 41.22% 18.92% 8.81% 10.48% 4.04% -1.38% 3.72% Fixed Asset Turnover 1.42 0.93 1.37 1.60 1.47 1.02 0.80 0.82 0.82 0.99 Receivable days 23.56 23.95 16.43 18.30 19.55 20.49 20.19 18.12 16.36 11.36 Inventory Days 40.91 79.80 54.68 39.86 48.29 58.94 62.26 60.63 55.46 50.13 Payable days 110.08 133.21 51.97 51.39 46.68 42.10 33.97 41.48 41.75 38.48 Cash Conversion Cycle -45.62 -29.46 19.14 6.78 21.15 37.33 48.48 37.27 30.06 23.01 Total Debt/Equity 0.05 0.03 0.01 0.02 0.37 0.76 1.06 1.21 1.36 0.98 Interest Cover 35.59 -0.37 45.29 37.45 5.85 2.32 2.40 0.86 -0.30 0.63

Top Investors:

sbi large and midcap fund and its various schemes

lok prakashan limited

bright star investments private limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

Andhra Paper inks agreement with Government of Andhra Pradesh
4th Mar 2023, 15:48 PM

The company is planning to invest in setting up a new manufacturing facility to produce around 2,50,000 MTPA of Bleached Pulp
Read More
Andhra Paper - Quarterly Results
31st Jan 2023, 13:12 PM

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