Nifty

:

18696.10

Sensex

:

62868.50

-116.40 (-0.62%)
-415.69 (-0.66%)

Login

Nifty
Sensex

:
:

18696.10
62868.50

-116.40 (-0.62%)
-415.69 (-0.66%)

Andhra Paper Ltd.

Paper & Paper Products

Rating :

74/99

BSE: 502330 | NSE: ANDHRAPAP

Watchlist

NSE BSE

420.70

02-Dec-2022

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

422.90
426.60
418.30
422.90

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

38934
164.33
510.00
205.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,688.64
5.76
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,683.67
1.77%
1.34

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

13.24
9.43
8.11

P:BV (Average)

8 Years
5 Years
3 Years

1.02
1.02
1.02

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.06
5.50
5.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 484.63 349.40 38.70% 452.01 258.42 74.91% 425.93 362.31 17.56% 346.48 248.86 39.23%
Expenses 338.96 313.97 7.96% 328.38 216.72 51.52% 344.15 302.72 13.69% 284.48 232.66 22.27%
EBITDA 145.67 35.43 311.15% 123.63 41.71 196.40% 81.78 59.60 37.21% 62.01 16.20 282.78%
EBIDTM 30.06% 10.14% 27.35% 16.14% 19.20% 16.45% 17.90% 6.51%
Other Income 13.21 9.26 42.66% 8.71 12.13 -28.19% 16.13 4.35 270.80% 7.37 3.66 101.37%
Interest 1.20 1.08 11.11% 1.17 1.02 14.71% 2.21 1.53 44.44% 1.13 0.99 14.14%
Depreciation 15.10 18.23 -17.17% 16.80 17.61 -4.60% 18.18 17.89 1.62% 17.99 18.31 -1.75%
PBT 142.58 25.37 462.00% 114.36 35.21 224.79% 77.53 44.52 74.15% 50.26 0.55 9,038.18%
Tax 29.15 6.50 348.46% 29.41 9.06 224.61% 20.08 12.18 64.86% 12.98 -3.51 -
PAT 113.43 18.87 501.11% 84.95 26.14 224.98% 57.45 32.34 77.64% 37.27 4.06 817.98%
PATM 23.41% 5.40% 18.79% 10.12% 13.49% 8.93% 10.76% 1.63%
EPS 28.50 4.74 501.27% 21.34 6.57 224.81% 14.43 8.13 77.49% 9.36 1.02 817.65%

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 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 1,709.05 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 40.20% 55.65% -30.16% -11.04% 12.92% 7.82% 1.08% -0.29% 6.56% -11.28% Cost Of Goods Sold 542.92 485.84 355.91 378.39 478.53 498.90 511.17 516.50 520.31 441.65 459.88 Gross Profit 1,166.13 894.40 530.84 891.30 948.80 765.11 661.19 643.31 642.93 650.00 770.63 GP Margin 68.23% 64.80% 59.86% 70.20% 66.47% 60.53% 56.40% 55.47% 55.27% 59.54% 62.63% Total Expenditure 1,295.97 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 413.09 220.92 60.89 302.48 378.57 221.44 170.08 130.30 95.46 61.47 115.65 EBITDA Margin 24.17% 16.01% 6.87% 23.82% 26.52% 17.52% 14.51% 11.23% 8.21% 5.63% 9.40% Other Income 45.42 44.88 15.22 14.54 14.59 5.29 5.96 6.83 10.70 12.51 23.11 Interest 5.71 5.45 4.51 5.32 8.54 26.09 33.59 40.30 44.59 43.39 55.36 Depreciation 68.07 72.01 73.38 75.90 67.87 65.81 70.03 73.18 69.00 87.01 87.94 PBT 384.73 188.36 -1.79 235.80 316.76 134.82 72.42 23.66 -7.44 -56.42 -4.53 Tax 91.62 48.62 -1.60 22.88 111.26 43.39 11.83 19.47 -6.55 -14.81 2.98 Tax Rate 23.81% 25.81% 25.81% 9.70% 35.74% 34.31% 26.75% 34.54% 103.80% 26.25% -14.38% PAT 293.10 139.73 -4.60 212.92 200.08 83.07 32.40 36.89 0.25 -41.61 -23.70 PAT before Minority Interest 293.10 139.73 -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 17.15% 10.12% -0.52% 16.77% 14.02% 6.57% 2.76% 3.18% 0.02% -3.81% -1.93% PAT Growth 260.03% - - 6.42% 140.86% 156.39% -12.17% 14,656.00% - - EPS 73.64 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

investor education and protection fund (iepf)

Annual Reports:

News Update:

Andhra Paper - Quarterly Results
2nd Nov 2022, 16:44 PM

Read More
Andhra Paper gets nod for capital expenditure of Rs 400 crore for pulp mill
27th Aug 2022, 11:13 AM

This will help sustain the current levels of production, improve efficiency in Pulp Mill processes
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