Nifty
Sensex
:
:
11047.80
37350.33
18.40 (0.17%)
38.80 (0.10%)

Paper & Paper Products

Rating :
54/99

BSE: 532162 | NSE: JKPAPER

107.65
16-Aug-2019
  • Open
  • High
  • Low
  • Previous Close
  •  107.00
  •  109.40
  •  106.05
  •  106.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  423355
  •  456.81
  •  194.20
  •  104.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,918.79
  • 4.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,454.63
  • 3.25%
  • 0.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.40%
  • 6.56%
  • 27.25%
  • FII
  • DII
  • Others
  • 0.05%
  • 1.18%
  • 16.56%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.41
  • 8.57
  • 7.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.62
  • 27.89
  • 11.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.99
  • -
  • 38.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.47
  • 9.62
  • 9.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.90
  • 1.11
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.15
  • 7.27
  • 5.97

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
713.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
475.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
237.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
33.25%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
19.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
32.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
36.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
188.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
64.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
123.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
17.31%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
7.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
3,256.71
2,844.27
2,628.61
2,437.25
2,160.11
1,737.93
1,459.11
1,330.06
1,232.79
1,105.53
Net Sales Growth
-
14.50%
8.20%
7.85%
12.83%
24.29%
19.11%
9.70%
7.89%
11.51%
 
Cost Of Goods Sold
-
1,220.21
1,137.93
1,103.68
1,104.03
967.33
794.84
604.24
491.48
377.99
339.10
Gross Profit
-
2,036.50
1,706.34
1,524.93
1,333.22
1,192.78
943.09
854.87
838.58
854.80
766.43
GP Margin
-
62.53%
59.99%
58.01%
54.70%
55.22%
54.27%
58.59%
63.05%
69.34%
69.33%
Total Expenditure
-
2,388.68
2,242.88
2,111.91
2,048.12
1,901.72
1,597.14
1,319.69
1,173.59
973.56
862.87
Power & Fuel Cost
-
258.67
245.59
212.38
214.63
252.75
212.68
184.97
186.62
136.08
118.49
% Of Sales
-
7.94%
8.63%
8.08%
8.81%
11.70%
12.24%
12.68%
14.03%
11.04%
10.72%
Employee Cost
-
262.73
231.88
218.15
180.62
152.75
159.91
141.83
126.20
130.01
107.78
% Of Sales
-
8.07%
8.15%
8.30%
7.41%
7.07%
9.20%
9.72%
9.49%
10.55%
9.75%
Manufacturing Exp.
-
511.08
487.64
482.09
459.71
444.63
375.54
340.22
323.11
283.78
241.28
% Of Sales
-
15.69%
17.14%
18.34%
18.86%
20.58%
21.61%
23.32%
24.29%
23.02%
21.82%
General & Admin Exp.
-
20.04
17.44
13.99
12.87
6.08
4.83
41.75
3.75
4.69
18.97
% Of Sales
-
0.62%
0.61%
0.53%
0.53%
0.28%
0.28%
2.86%
0.28%
0.38%
1.72%
Selling & Distn. Exp.
-
2.93
3.74
2.21
4.20
2.51
1.86
1.89
2.81
1.90
0.67
% Of Sales
-
0.09%
0.13%
0.08%
0.17%
0.12%
0.11%
0.13%
0.21%
0.15%
0.06%
Miscellaneous Exp.
-
113.02
118.66
79.41
72.06
75.67
47.48
4.79
39.62
39.11
0.67
% Of Sales
-
3.47%
4.17%
3.02%
2.96%
3.50%
2.73%
0.33%
2.98%
3.17%
3.31%
EBITDA
-
868.03
601.39
516.70
389.13
258.39
140.79
139.42
156.47
259.23
242.66
EBITDA Margin
-
26.65%
21.14%
19.66%
15.97%
11.96%
8.10%
9.56%
11.76%
21.03%
21.95%
Other Income
-
50.09
39.37
35.15
13.18
8.96
12.64
10.49
19.69
12.70
11.08
Interest
-
124.40
143.02
187.64
195.23
205.35
128.53
53.76
51.47
51.37
56.80
Depreciation
-
127.68
122.32
120.68
118.29
115.76
126.52
73.77
73.74
72.36
70.04
PBT
-
666.04
375.42
243.53
88.79
-53.76
-101.62
22.38
50.95
148.20
126.90
Tax
-
241.10
114.89
69.04
28.05
-41.16
-44.40
-0.03
2.88
42.18
35.90
Tax Rate
-
36.20%
30.60%
28.35%
31.59%
69.08%
37.28%
-0.08%
5.65%
28.46%
28.29%
PAT
-
427.28
260.53
174.49
60.74
-18.39
-74.72
38.15
48.07
106.02
91.00
PAT before Minority Interest
-
424.94
260.53
174.49
60.74
-18.42
-74.71
38.15
48.07
106.02
91.00
Minority Interest
-
2.34
0.00
0.00
0.00
0.03
-0.01
0.00
0.00
0.00
0.00
PAT Margin
-
13.12%
9.16%
6.64%
2.49%
-0.85%
-4.30%
2.61%
3.61%
8.60%
8.23%
PAT Growth
-
64.00%
49.31%
187.27%
-
-
-
-20.64%
-54.66%
16.51%
 
Unadjusted EPS
-
23.88
15.31
11.39
3.91
-1.35
-5.47
2.78
4.34
13.63
11.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,038.10
1,645.79
1,321.25
1,102.10
775.61
800.19
875.33
851.01
589.25
476.00
Share Capital
178.24
175.50
155.96
148.53
136.62
136.62
136.62
136.65
78.24
78.35
Total Reserves
1,859.86
1,470.29
1,165.29
953.57
638.99
663.57
738.71
714.36
511.01
397.65
Non-Current Liabilities
1,592.69
1,170.48
1,458.32
1,542.41
1,687.23
1,854.70
1,665.19
994.30
442.53
682.77
Secured Loans
1,210.64
917.30
1,117.36
1,097.78
1,315.93
1,429.32
1,260.67
595.39
271.51
392.15
Unsecured Loans
76.70
54.19
181.69
317.61
296.78
309.99
253.37
250.17
19.85
156.06
Long Term Provisions
7.49
6.55
5.78
3.59
1.81
3.14
3.27
2.79
3.09
0.00
Current Liabilities
840.43
792.18
816.06
833.91
865.29
883.41
562.50
537.85
429.67
184.31
Trade Payables
274.24
255.26
231.45
188.36
238.23
213.35
137.23
142.98
116.20
115.71
Other Current Liabilities
536.65
453.81
449.01
512.26
380.65
448.34
289.49
238.11
171.13
42.83
Short Term Borrowings
18.04
76.03
127.75
128.29
245.21
219.05
123.14
130.63
138.73
0.00
Short Term Provisions
11.50
7.08
7.85
5.00
1.20
2.67
12.64
26.13
3.61
25.77
Total Liabilities
4,522.10
3,608.45
3,595.63
3,478.44
3,328.15
3,538.39
3,103.02
2,383.16
1,461.45
1,343.08
Net Block
2,653.37
2,603.76
2,636.49
2,751.77
2,369.93
2,576.67
823.82
858.10
895.64
879.58
Gross Block
3,068.43
2,899.07
2,813.39
2,867.31
3,077.94
3,179.83
1,575.05
1,536.13
1,508.10
1,428.79
Accumulated Depreciation
415.06
295.31
176.90
115.54
708.01
603.16
751.23
678.03
612.46
549.21
Non Current Assets
3,121.72
2,756.10
2,751.57
2,848.93
2,458.98
2,682.67
2,515.45
1,691.02
1,049.67
903.41
Capital Work in Progress
328.86
36.70
15.51
20.18
27.46
22.74
1,540.98
583.74
25.07
20.80
Non Current Investment
82.05
75.08
67.67
60.04
3.86
5.58
6.22
3.98
3.52
3.03
Long Term Loans & Adv.
42.46
30.02
27.67
13.06
57.73
76.30
127.02
229.02
123.87
0.00
Other Non Current Assets
14.98
10.54
4.23
3.88
0.00
1.38
17.41
16.18
1.57
0.00
Current Assets
1,400.38
852.35
844.06
629.51
842.42
832.85
559.62
660.57
411.60
439.40
Current Investments
646.24
127.22
242.59
10.01
0.00
63.79
0.00
60.31
70.12
39.09
Inventories
346.27
394.23
382.94
334.71
374.35
292.59
216.00
164.19
127.53
126.89
Sundry Debtors
73.48
109.15
110.81
139.18
146.25
170.80
119.38
144.16
107.87
104.49
Cash & Bank
26.74
123.37
30.11
15.78
17.83
12.05
33.92
147.82
31.10
7.94
Other Current Assets
307.65
23.37
31.25
60.83
303.99
293.62
190.32
144.09
74.98
160.98
Short Term Loans & Adv.
209.59
75.01
46.36
69.00
72.09
70.57
108.57
105.18
64.45
148.85
Net Current Assets
559.95
60.17
28.00
-204.40
-22.87
-50.56
-2.88
122.72
-18.07
255.09
Total Assets
4,522.10
3,608.45
3,595.63
3,478.44
3,328.15
3,538.39
3,103.02
2,383.16
1,461.45
1,343.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
729.31
560.31
564.70
404.61
259.80
137.37
91.15
13.02
271.64
243.80
PBT
666.04
375.42
243.53
88.79
-59.58
-119.11
38.12
50.95
148.20
126.89
Adjustment
204.93
245.41
269.04
300.02
329.07
252.33
120.88
114.41
118.31
128.78
Changes in Working Capital
-1.97
8.62
98.64
39.12
-10.72
3.11
-53.48
-143.70
35.94
7.01
Cash after chg. in Working capital
869.00
629.45
611.21
427.93
258.77
136.33
105.52
21.66
302.45
262.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-139.69
-69.14
-46.51
-23.32
1.03
1.04
-14.37
-8.64
-30.05
-18.88
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.76
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
-965.63
40.27
-261.54
-33.65
-14.45
-332.12
-793.63
-602.29
-141.68
-66.03
Net Fixed Assets
-98.06
-104.34
58.11
140.20
41.60
-186.31
-895.31
-514.96
-21.48
Net Investments
-748.58
106.93
-230.38
-12.60
67.56
-80.53
57.91
9.81
-40.83
Others
-118.99
37.68
-89.27
-161.25
-123.61
-65.28
43.77
-97.14
-79.37
Cash from Financing Activity
139.69
-507.32
-288.83
-372.74
-239.57
172.88
588.58
705.99
-106.80
-204.05
Net Cash Inflow / Outflow
-96.63
93.26
14.33
-1.78
5.78
-21.87
-113.90
116.72
23.16
-26.28
Opening Cash & Equivalents
123.37
30.11
15.78
17.56
12.05
33.92
147.82
31.10
7.94
34.22
Closing Cash & Equivalent
26.74
123.37
30.11
15.78
17.83
12.05
33.92
147.82
31.10
7.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
114.35
93.78
84.72
74.20
54.60
56.66
61.78
59.71
71.90
57.76
ROA
10.45%
7.23%
4.93%
1.78%
-0.54%
-2.25%
1.39%
2.50%
7.56%
6.78%
ROE
23.09%
17.56%
14.40%
6.57%
-2.42%
-9.23%
4.60%
6.86%
20.09%
19.36%
ROCE
24.12%
17.36%
14.34%
9.72%
4.96%
0.33%
4.05%
6.75%
18.63%
18.04%
Fixed Asset Turnover
1.17
1.09
1.06
0.97
0.81
0.86
1.11
1.02
0.98
0.91
Receivable days
9.54
12.86
15.12
17.98
22.81
25.93
27.84
29.51
27.01
29.35
Inventory Days
38.70
45.45
43.42
44.67
47.98
45.45
40.17
34.15
32.36
35.64
Payable days
41.40
39.44
35.57
37.72
41.73
37.32
37.64
38.89
42.49
47.70
Cash Conversion Cycle
6.84
18.86
22.97
24.93
29.06
34.07
30.38
24.77
16.87
17.29
Total Debt/Equity
0.77
0.80
1.28
1.72
2.82
2.90
2.11
1.34
0.92
1.17
Interest Cover
6.35
3.62
2.30
1.45
0.71
0.07
1.71
1.99
3.88
3.23

News Update:


  • JK Papers to set up new manufacturing plant in Gujarat
    2nd Jul 2019, 11:05 AM

    The company has signed a MoU with the Gujarat government for the same

    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.