Nifty
Sensex
:
:
18520.35
62350.41
7.60 (0.04%)
56.77 (0.09%)

Paper & Paper Products

Rating :
71/99

BSE: 532162 | NSE: JKPAPER

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,978.53
  • 7.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,035.73
  • 1.34%
  • 2.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.63%
  • 4.96%
  • 26.77%
  • FII
  • DII
  • Others
  • 6.05%
  • 3.09%
  • 9.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.52
  • 6.89
  • 9.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.74
  • 10.64
  • 2.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.41
  • 15.80
  • 4.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.23
  • 9.22
  • 8.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.23
  • 1.34
  • 1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.16
  • 5.93
  • 6.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,644.10
944.37
74.09%
1,430.23
660.75
116.46%
1,339.82
898.16
49.17%
1,023.62
744.88
37.42%
Expenses
1,104.63
724.70
52.43%
1,007.10
470.45
114.07%
1,003.84
669.73
49.89%
772.30
589.69
30.97%
EBITDA
539.47
219.67
145.58%
423.13
190.30
122.35%
335.98
228.43
47.08%
251.32
155.19
61.94%
EBIDTM
32.81%
23.26%
29.58%
28.80%
25.08%
25.43%
24.55%
20.83%
Other Income
47.66
35.37
34.75%
34.96
34.21
2.19%
21.99
36.93
-40.45%
32.79
25.57
28.24%
Interest
36.16
37.42
-3.37%
29.15
32.98
-11.61%
32.05
28.12
13.98%
29.43
33.44
-11.99%
Depreciation
66.61
45.01
47.99%
65.14
43.22
50.72%
60.13
43.64
37.79%
44.69
44.32
0.83%
PBT
450.72
172.61
161.12%
363.80
148.31
145.30%
265.79
193.60
37.29%
209.99
103.00
103.87%
Tax
123.79
54.23
128.27%
99.57
44.09
125.83%
95.62
57.53
66.21%
58.94
38.41
53.45%
PAT
326.93
118.38
176.17%
264.23
104.22
153.53%
170.17
136.07
25.06%
151.05
64.59
133.86%
PATM
19.89%
12.54%
18.47%
15.77%
12.70%
15.15%
14.76%
8.67%
EPS
19.14
6.99
173.82%
15.46
6.14
151.79%
10.04
8.02
25.19%
8.87
3.89
128.02%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,437.77
3,968.56
2,750.72
3,060.19
3,256.71
2,844.27
2,628.61
2,437.25
2,160.11
1,737.93
1,459.11
Net Sales Growth
67.41%
44.27%
-10.11%
-6.03%
14.50%
8.20%
7.85%
12.83%
24.29%
19.11%
 
Cost Of Goods Sold
2,393.58
1,143.87
946.17
933.80
1,220.21
1,137.93
1,103.68
1,104.03
967.33
794.84
604.24
Gross Profit
3,044.19
2,824.69
1,804.55
2,126.39
2,036.50
1,706.34
1,524.93
1,333.22
1,192.78
943.09
854.87
GP Margin
55.98%
71.18%
65.60%
69.49%
62.53%
59.99%
58.01%
54.70%
55.22%
54.27%
58.59%
Total Expenditure
3,887.87
2,971.29
2,188.94
2,189.08
2,388.68
2,242.88
2,111.91
2,048.12
1,901.72
1,597.14
1,319.69
Power & Fuel Cost
-
492.31
323.72
295.27
258.67
245.59
212.38
214.63
252.75
212.68
184.97
% Of Sales
-
12.41%
11.77%
9.65%
7.94%
8.63%
8.08%
8.81%
11.70%
12.24%
12.68%
Employee Cost
-
381.52
305.32
287.67
262.73
231.88
218.15
180.62
152.75
159.91
141.83
% Of Sales
-
9.61%
11.10%
9.40%
8.07%
8.15%
8.30%
7.41%
7.07%
9.20%
9.72%
Manufacturing Exp.
-
718.11
473.99
529.45
511.08
487.64
482.09
459.71
444.63
375.54
340.22
% Of Sales
-
18.09%
17.23%
17.30%
15.69%
17.14%
18.34%
18.86%
20.58%
21.61%
23.32%
General & Admin Exp.
-
32.29
27.42
26.25
19.76
17.44
13.99
12.87
6.08
4.83
41.75
% Of Sales
-
0.81%
1.00%
0.86%
0.61%
0.61%
0.53%
0.53%
0.28%
0.28%
2.86%
Selling & Distn. Exp.
-
2.70
1.14
0.33
2.93
3.74
2.21
4.20
2.51
1.86
1.89
% Of Sales
-
0.07%
0.04%
0.01%
0.09%
0.13%
0.08%
0.17%
0.12%
0.11%
0.13%
Miscellaneous Exp.
-
200.49
111.18
116.31
113.30
118.66
79.41
72.06
75.67
47.48
1.89
% Of Sales
-
5.05%
4.04%
3.80%
3.48%
4.17%
3.02%
2.96%
3.50%
2.73%
0.33%
EBITDA
1,549.90
997.27
561.78
871.11
868.03
601.39
516.70
389.13
258.39
140.79
139.42
EBITDA Margin
28.50%
25.13%
20.42%
28.47%
26.65%
21.14%
19.66%
15.97%
11.96%
8.10%
9.56%
Other Income
137.40
137.50
112.50
104.06
50.09
42.35
35.15
13.18
8.96
12.64
10.49
Interest
126.79
145.02
129.82
129.30
124.40
146.00
187.64
195.23
205.35
128.53
53.76
Depreciation
236.57
193.05
174.25
149.48
127.68
122.32
120.68
118.29
115.76
126.52
73.77
PBT
1,290.30
796.70
370.21
696.39
666.04
375.42
243.53
88.79
-53.76
-101.62
22.38
Tax
377.92
252.88
133.49
227.98
241.10
114.84
69.04
28.05
-41.16
-44.40
-0.03
Tax Rate
29.29%
31.74%
36.06%
32.74%
36.20%
30.59%
28.35%
31.59%
69.08%
37.28%
-0.08%
PAT
912.38
542.60
239.95
475.32
427.28
260.58
174.49
60.74
-18.39
-74.72
38.15
PAT before Minority Interest
906.41
543.82
236.72
468.41
424.94
260.58
174.49
60.74
-18.42
-74.71
38.15
Minority Interest
-5.97
-1.22
3.23
6.91
2.34
0.00
0.00
0.00
0.03
-0.01
0.00
PAT Margin
16.78%
13.67%
8.72%
15.53%
13.12%
9.16%
6.64%
2.49%
-0.85%
-4.30%
2.61%
PAT Growth
115.56%
126.13%
-49.52%
11.24%
63.97%
49.34%
187.27%
-
-
-
 
EPS
53.86
32.03
14.16
28.06
25.22
15.38
10.30
3.59
-1.09
-4.41
2.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,996.04
2,516.08
2,365.49
2,038.10
1,643.09
1,321.25
1,102.10
775.61
800.19
875.33
Share Capital
169.40
169.40
178.24
178.24
175.50
155.96
148.53
136.62
136.62
136.62
Total Reserves
2,826.64
2,346.68
2,187.25
1,859.86
1,467.59
1,165.29
953.57
638.99
663.57
738.71
Non-Current Liabilities
3,324.30
2,888.05
1,893.34
1,592.69
1,173.18
1,458.32
1,542.41
1,687.23
1,854.70
1,665.19
Secured Loans
2,494.28
2,246.72
1,313.43
1,210.64
917.30
1,117.36
1,097.78
1,315.93
1,429.32
1,260.67
Unsecured Loans
114.29
98.57
111.63
76.70
54.19
181.69
317.61
296.78
309.99
253.37
Long Term Provisions
12.28
9.88
9.10
7.49
6.55
5.78
3.59
1.81
3.14
3.27
Current Liabilities
1,298.01
1,145.90
1,023.61
840.43
792.18
816.06
833.91
865.29
883.41
562.50
Trade Payables
525.58
397.11
382.22
274.24
255.26
231.45
188.36
238.23
213.35
137.23
Other Current Liabilities
607.75
559.67
513.52
536.65
453.81
449.01
512.26
380.65
448.34
289.49
Short Term Borrowings
155.28
181.48
119.69
18.04
76.03
127.75
128.29
245.21
219.05
123.14
Short Term Provisions
9.40
7.64
8.18
11.50
7.08
7.85
5.00
1.20
2.67
12.64
Total Liabilities
7,624.53
6,554.86
5,290.45
4,522.10
3,608.45
3,595.63
3,478.44
3,328.15
3,538.39
3,103.02
Net Block
5,280.45
3,030.96
3,087.88
2,653.37
2,603.76
2,636.49
2,751.77
2,369.93
2,576.67
823.82
Gross Block
6,188.82
3,750.06
3,635.08
3,068.43
2,899.07
2,813.39
2,867.31
3,077.94
3,179.83
1,575.05
Accumulated Depreciation
908.37
719.10
547.20
415.06
295.31
176.90
115.54
708.01
603.16
751.23
Non Current Assets
5,598.42
4,940.81
3,863.82
3,121.72
2,756.10
2,751.57
2,848.93
2,458.98
2,682.67
2,515.45
Capital Work in Progress
46.29
1,703.74
399.63
328.86
36.70
15.51
20.18
27.46
22.74
1,540.98
Non Current Investment
105.21
113.89
162.37
82.05
75.08
67.67
60.04
3.86
5.58
6.22
Long Term Loans & Adv.
99.83
79.63
209.53
52.50
30.02
27.67
13.06
57.73
76.30
127.02
Other Non Current Assets
66.64
12.59
4.41
4.94
10.54
4.23
3.88
0.00
1.38
17.41
Current Assets
2,026.11
1,614.05
1,426.63
1,400.38
852.35
844.06
629.51
842.42
832.85
559.62
Current Investments
619.05
526.77
382.64
646.24
127.22
242.59
10.01
0.00
63.79
0.00
Inventories
519.23
382.98
498.19
346.27
394.23
382.94
334.71
374.35
292.59
216.00
Sundry Debtors
217.20
79.09
73.79
73.48
109.15
110.81
139.18
146.25
170.80
119.38
Cash & Bank
22.20
19.53
42.03
26.74
123.37
30.11
15.78
17.83
12.05
33.92
Other Current Assets
648.43
424.57
238.42
98.06
98.38
77.61
129.83
303.99
293.62
190.32
Short Term Loans & Adv.
131.33
181.11
191.56
209.59
75.01
46.36
69.00
72.09
70.57
108.57
Net Current Assets
728.10
468.15
403.02
559.95
60.17
28.00
-204.40
-22.87
-50.56
-2.88
Total Assets
7,624.53
6,554.86
5,290.45
4,522.10
3,608.45
3,595.63
3,478.44
3,328.15
3,538.39
3,103.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
773.59
475.20
557.73
878.86
560.31
564.70
404.61
259.80
137.37
91.15
PBT
796.70
370.21
696.39
666.04
375.42
243.53
88.79
-59.58
-119.11
38.12
Adjustment
239.97
240.41
196.65
204.93
245.41
269.04
300.02
329.07
252.33
120.88
Changes in Working Capital
-133.72
-58.77
-205.00
147.58
8.62
98.64
39.12
-10.72
3.11
-53.48
Cash after chg. in Working capital
902.95
551.85
688.04
1,018.55
629.45
611.21
427.93
258.77
136.33
105.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-129.36
-76.65
-130.31
-139.69
-69.14
-46.51
-23.32
1.03
1.04
-14.37
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
-873.97
-1,281.53
-394.94
-1,115.18
40.27
-261.54
-33.65
-14.45
-332.12
-793.63
Net Fixed Assets
-683.67
-1,251.48
-379.09
-98.06
-104.34
58.11
140.20
41.60
-186.31
-895.31
Net Investments
-131.93
-164.07
211.70
-748.58
106.93
-230.38
-12.60
67.56
-80.53
57.91
Others
-58.37
134.02
-227.55
-268.54
37.68
-89.27
-161.25
-123.61
-65.28
43.77
Cash from Financing Activity
103.05
783.83
-147.50
139.69
-507.32
-288.83
-372.74
-239.57
172.88
588.58
Net Cash Inflow / Outflow
2.67
-22.50
15.29
-96.63
93.26
14.33
-1.78
5.78
-21.87
-113.90
Opening Cash & Equivalents
19.53
42.03
26.74
123.37
30.11
15.78
17.56
12.05
33.92
147.82
Closing Cash & Equivalent
22.20
19.53
42.03
26.74
123.37
30.11
15.78
17.83
12.05
33.92

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
176.86
148.53
132.71
114.35
93.62
84.72
74.20
54.60
56.66
61.78
ROA
7.67%
4.00%
9.55%
10.45%
7.23%
4.93%
1.78%
-0.54%
-2.25%
1.39%
ROE
19.73%
9.70%
21.27%
23.09%
17.58%
14.40%
6.57%
-2.42%
-9.23%
4.60%
ROCE
16.57%
10.59%
21.31%
24.12%
17.46%
14.34%
9.72%
4.96%
0.33%
4.05%
Fixed Asset Turnover
0.85
0.81
0.98
1.17
1.09
1.06
0.97
0.81
0.86
1.11
Receivable days
12.74
9.30
8.14
9.54
12.86
15.12
17.98
22.81
25.93
27.84
Inventory Days
38.79
53.60
46.70
38.70
45.45
43.42
44.67
47.98
45.45
40.17
Payable days
147.21
150.32
52.21
41.40
39.44
35.57
37.72
41.73
37.32
37.64
Cash Conversion Cycle
-95.68
-87.42
2.64
6.84
18.86
22.97
24.93
29.06
34.07
30.38
Total Debt/Equity
1.03
1.10
0.75
0.77
0.80
1.28
1.72
2.82
2.90
2.11
Interest Cover
6.49
3.85
6.39
6.35
3.57
2.30
1.45
0.71
0.07
1.71

News Update:


  • JK Paper acquires majority stake in Horizon Packs and Securipax Packaging
    22nd Nov 2022, 09:40 AM

    HPPL and SPPL together are India’s largest Corrugated Packaging manufacturers with seven plants across the country

    Read More
  • JK Paper reports 24% rise in Q2 consolidated net profit
    3rd Nov 2022, 11:20 AM

    Total consolidated income of the company increased by 15.46% to 1691.76 crore for Q2FY23

    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.