Nifty
Sensex
:
:
15811.85
52551.53
12.50 (0.08%)
76.77 (0.15%)

Paper & Paper Products

Rating :
56/99

BSE: 532162 | NSE: JKPAPER

171.05
14-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  173.00
  •  173.15
  •  166.20
  •  172.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  815331
  •  1384.67
  •  179.10
  •  86.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,902.21
  • 12.10
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,642.43
  • 2.34%
  • 1.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.44%
  • 6.43%
  • 28.04%
  • FII
  • DII
  • Others
  • 4.47%
  • 0.02%
  • 9.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.52
  • 4.66
  • 2.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.89
  • 17.49
  • 7.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.19
  • 50.90
  • 22.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.66
  • 10.05
  • 5.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.01
  • 1.25
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.68
  • 5.81
  • 4.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
898.16
735.86
22.06%
744.88
820.65
-9.23%
638.44
790.62
-19.25%
469.24
713.06
-34.19%
Expenses
669.73
559.37
19.73%
589.69
590.00
-0.05%
522.83
563.49
-7.22%
406.69
475.97
-14.56%
EBITDA
228.43
176.49
29.43%
155.19
230.65
-32.72%
115.61
227.13
-49.10%
62.55
237.09
-73.62%
EBIDTM
25.43%
23.98%
20.83%
28.11%
18.11%
28.73%
13.33%
33.25%
Other Income
36.93
30.76
20.06%
25.57
28.60
-10.59%
21.54
25.19
-14.49%
27.24
19.26
41.43%
Interest
28.12
32.87
-14.45%
33.44
31.33
6.73%
31.82
32.88
-3.22%
35.22
32.22
9.31%
Depreciation
43.64
37.38
16.75%
44.32
39.56
12.03%
44.54
36.48
22.09%
41.75
36.06
15.78%
PBT
193.60
137.00
41.31%
103.00
188.36
-45.32%
60.79
182.96
-66.77%
12.82
188.07
-93.18%
Tax
57.53
44.28
29.92%
38.41
56.51
-32.03%
27.39
62.57
-56.23%
10.16
64.62
-84.28%
PAT
136.07
92.72
46.75%
64.59
131.85
-51.01%
33.40
120.39
-72.26%
2.66
123.45
-97.85%
PATM
15.15%
12.60%
8.67%
16.07%
5.23%
15.23%
0.57%
17.31%
EPS
8.02
5.20
54.23%
3.89
7.40
-47.43%
2.04
6.94
-70.61%
0.20
7.13
-97.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
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
1,330.06
1,232.79
Net Sales Growth
-10.11%
-6.03%
14.50%
8.20%
7.85%
12.83%
24.29%
19.11%
9.70%
7.89%
 
Cost Of Goods Sold
1,318.44
933.80
1,220.21
1,137.93
1,103.68
1,104.03
967.33
794.84
604.24
491.48
377.99
Gross Profit
1,432.28
2,126.39
2,036.50
1,706.34
1,524.93
1,333.22
1,192.78
943.09
854.87
838.58
854.80
GP Margin
52.07%
69.49%
62.53%
59.99%
58.01%
54.70%
55.22%
54.27%
58.59%
63.05%
69.34%
Total Expenditure
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
1,173.59
973.56
Power & Fuel Cost
-
295.27
258.67
245.59
212.38
214.63
252.75
212.68
184.97
186.62
136.08
% Of Sales
-
9.65%
7.94%
8.63%
8.08%
8.81%
11.70%
12.24%
12.68%
14.03%
11.04%
Employee Cost
-
287.67
262.73
231.88
218.15
180.62
152.75
159.91
141.83
126.20
130.01
% Of Sales
-
9.40%
8.07%
8.15%
8.30%
7.41%
7.07%
9.20%
9.72%
9.49%
10.55%
Manufacturing Exp.
-
529.45
511.08
487.64
482.09
459.71
444.63
375.54
340.22
323.11
283.78
% Of Sales
-
17.30%
15.69%
17.14%
18.34%
18.86%
20.58%
21.61%
23.32%
24.29%
23.02%
General & Admin Exp.
-
26.25
19.76
17.44
13.99
12.87
6.08
4.83
41.75
3.75
4.69
% Of Sales
-
0.86%
0.61%
0.61%
0.53%
0.53%
0.28%
0.28%
2.86%
0.28%
0.38%
Selling & Distn. Exp.
-
0.33
2.93
3.74
2.21
4.20
2.51
1.86
1.89
2.81
1.90
% Of Sales
-
0.01%
0.09%
0.13%
0.08%
0.17%
0.12%
0.11%
0.13%
0.21%
0.15%
Miscellaneous Exp.
-
116.31
113.30
118.66
79.41
72.06
75.67
47.48
4.79
39.62
1.90
% Of Sales
-
3.80%
3.48%
4.17%
3.02%
2.96%
3.50%
2.73%
0.33%
2.98%
3.17%
EBITDA
561.78
871.11
868.03
601.39
516.70
389.13
258.39
140.79
139.42
156.47
259.23
EBITDA Margin
20.42%
28.47%
26.65%
21.14%
19.66%
15.97%
11.96%
8.10%
9.56%
11.76%
21.03%
Other Income
111.28
104.06
50.09
42.35
35.15
13.18
8.96
12.64
10.49
19.69
12.70
Interest
128.60
129.30
124.40
146.00
187.64
195.23
205.35
128.53
53.76
51.47
51.37
Depreciation
174.25
149.48
127.68
122.32
120.68
118.29
115.76
126.52
73.77
73.74
72.36
PBT
370.21
696.39
666.04
375.42
243.53
88.79
-53.76
-101.62
22.38
50.95
148.20
Tax
133.49
227.98
241.10
114.84
69.04
28.05
-41.16
-44.40
-0.03
2.88
42.18
Tax Rate
36.06%
32.74%
36.20%
30.59%
28.35%
31.59%
69.08%
37.28%
-0.08%
5.65%
28.46%
PAT
236.72
475.32
427.28
260.58
174.49
60.74
-18.39
-74.72
38.15
48.07
106.02
PAT before Minority Interest
239.95
468.41
424.94
260.58
174.49
60.74
-18.42
-74.71
38.15
48.07
106.02
Minority Interest
3.23
6.91
2.34
0.00
0.00
0.00
0.03
-0.01
0.00
0.00
0.00
PAT Margin
8.61%
15.53%
13.12%
9.16%
6.64%
2.49%
-0.85%
-4.30%
2.61%
3.61%
8.60%
PAT Growth
-49.46%
11.24%
63.97%
49.34%
187.27%
-
-
-
-20.64%
-54.66%
 
EPS
13.97
28.06
25.22
15.38
10.30
3.59
-1.09
-4.41
2.25
2.84
6.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,365.49
2,038.10
1,643.09
1,321.25
1,102.10
775.61
800.19
875.33
851.01
589.25
Share Capital
178.24
178.24
175.50
155.96
148.53
136.62
136.62
136.62
136.65
78.24
Total Reserves
2,187.25
1,859.86
1,467.59
1,165.29
953.57
638.99
663.57
738.71
714.36
511.01
Non-Current Liabilities
1,893.34
1,592.69
1,173.18
1,458.32
1,542.41
1,687.23
1,854.70
1,665.19
994.30
442.53
Secured Loans
1,313.43
1,210.64
917.30
1,117.36
1,097.78
1,315.93
1,429.32
1,260.67
595.39
271.51
Unsecured Loans
111.63
76.70
54.19
181.69
317.61
296.78
309.99
253.37
250.17
19.85
Long Term Provisions
9.10
7.49
6.55
5.78
3.59
1.81
3.14
3.27
2.79
3.09
Current Liabilities
1,023.61
840.43
792.18
816.06
833.91
865.29
883.41
562.50
537.85
429.67
Trade Payables
382.22
274.24
255.26
231.45
188.36
238.23
213.35
137.23
142.98
116.20
Other Current Liabilities
513.52
536.65
453.81
449.01
512.26
380.65
448.34
289.49
238.11
171.13
Short Term Borrowings
119.69
18.04
76.03
127.75
128.29
245.21
219.05
123.14
130.63
138.73
Short Term Provisions
8.18
11.50
7.08
7.85
5.00
1.20
2.67
12.64
26.13
3.61
Total Liabilities
5,290.45
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
Net Block
3,087.88
2,653.37
2,603.76
2,636.49
2,751.77
2,369.93
2,576.67
823.82
858.10
895.64
Gross Block
3,635.08
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
Accumulated Depreciation
547.20
415.06
295.31
176.90
115.54
708.01
603.16
751.23
678.03
612.46
Non Current Assets
3,863.82
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
Capital Work in Progress
399.63
328.86
36.70
15.51
20.18
27.46
22.74
1,540.98
583.74
25.07
Non Current Investment
162.37
82.05
75.08
67.67
60.04
3.86
5.58
6.22
3.98
3.52
Long Term Loans & Adv.
209.53
52.50
30.02
27.67
13.06
57.73
76.30
127.02
229.02
123.87
Other Non Current Assets
4.41
4.94
10.54
4.23
3.88
0.00
1.38
17.41
16.18
1.57
Current Assets
1,426.63
1,400.38
852.35
844.06
629.51
842.42
832.85
559.62
660.57
411.60
Current Investments
382.64
646.24
127.22
242.59
10.01
0.00
63.79
0.00
60.31
70.12
Inventories
498.19
346.27
394.23
382.94
334.71
374.35
292.59
216.00
164.19
127.53
Sundry Debtors
73.79
73.48
109.15
110.81
139.18
146.25
170.80
119.38
144.16
107.87
Cash & Bank
42.03
26.74
123.37
30.11
15.78
17.83
12.05
33.92
147.82
31.10
Other Current Assets
429.98
98.06
23.37
31.25
129.83
303.99
293.62
190.32
144.09
74.98
Short Term Loans & Adv.
191.56
209.59
75.01
46.36
69.00
72.09
70.57
108.57
105.18
64.45
Net Current Assets
403.02
559.95
60.17
28.00
-204.40
-22.87
-50.56
-2.88
122.72
-18.07
Total Assets
5,290.45
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
557.73
878.86
560.31
564.70
404.61
259.80
137.37
91.15
13.02
271.64
PBT
696.39
666.04
375.42
243.53
88.79
-59.58
-119.11
38.12
50.95
148.20
Adjustment
196.82
204.93
245.41
269.04
300.02
329.07
252.33
120.88
114.41
118.31
Changes in Working Capital
-205.17
147.58
8.62
98.64
39.12
-10.72
3.11
-53.48
-143.70
35.94
Cash after chg. in Working capital
688.04
1,018.55
629.45
611.21
427.93
258.77
136.33
105.52
21.66
302.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-130.31
-139.69
-69.14
-46.51
-23.32
1.03
1.04
-14.37
-8.64
-30.05
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.76
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
-394.94
-1,115.18
40.27
-261.54
-33.65
-14.45
-332.12
-793.63
-602.29
-141.68
Net Fixed Assets
-379.09
-98.06
-104.34
58.11
140.20
41.60
-186.31
-895.31
-514.96
-21.48
Net Investments
211.70
-748.58
106.93
-230.38
-12.60
67.56
-80.53
57.91
9.81
-40.83
Others
-227.55
-268.54
37.68
-89.27
-161.25
-123.61
-65.28
43.77
-97.14
-79.37
Cash from Financing Activity
-147.50
139.69
-507.32
-288.83
-372.74
-239.57
172.88
588.58
705.99
-106.80
Net Cash Inflow / Outflow
15.29
-96.63
93.26
14.33
-1.78
5.78
-21.87
-113.90
116.72
23.16
Opening Cash & Equivalents
26.74
123.37
30.11
15.78
17.56
12.05
33.92
147.82
31.10
7.94
Closing Cash & Equivalent
42.03
26.74
123.37
30.11
15.78
17.83
12.05
33.92
147.82
31.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
132.71
114.35
93.62
84.72
74.20
54.60
56.66
61.78
59.71
71.90
ROA
9.55%
10.45%
7.23%
4.93%
1.78%
-0.54%
-2.25%
1.39%
2.50%
7.56%
ROE
21.27%
23.09%
17.58%
14.40%
6.57%
-2.42%
-9.23%
4.60%
6.86%
20.09%
ROCE
21.31%
24.12%
17.46%
14.34%
9.72%
4.96%
0.33%
4.05%
6.75%
18.63%
Fixed Asset Turnover
0.98
1.17
1.09
1.06
0.97
0.81
0.86
1.11
1.02
0.98
Receivable days
8.14
9.54
12.86
15.12
17.98
22.81
25.93
27.84
29.51
27.01
Inventory Days
46.70
38.70
45.45
43.42
44.67
47.98
45.45
40.17
34.15
32.36
Payable days
52.21
41.40
39.44
35.57
37.72
41.73
37.32
37.64
38.89
42.49
Cash Conversion Cycle
2.64
6.84
18.86
22.97
24.93
29.06
34.07
30.38
24.77
16.87
Total Debt/Equity
0.75
0.77
0.80
1.28
1.72
2.82
2.90
2.11
1.34
0.92
Interest Cover
6.39
6.35
3.57
2.30
1.45
0.71
0.07
1.71
1.99
3.88

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.