Nifty
Sensex
:
:
18600.20
62765.26
1.55 (0.01%)
-81.12 (-0.13%)

Paper & Paper Products

Rating :
53/99

BSE: 532162 | NSE: JKPAPER

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,810.50
  • 4.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,867.70
  • 2.33%
  • 1.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.63%
  • 3.83%
  • 23.83%
  • FII
  • DII
  • Others
  • 11.49%
  • 1.83%
  • 9.39%

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
  • 9.22
  • 8.15
  • 8.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 1.35
  • 1.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.54
  • 5.71
  • 6.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
1,719.42
1,339.82
28.33%
1,643.06
1,023.62
60.51%
1,644.10
944.37
74.09%
1,430.23
660.75
116.46%
Expenses
1,235.71
1,003.84
23.10%
1,077.57
772.30
39.53%
1,104.63
724.70
52.43%
1,007.10
470.45
114.07%
EBITDA
483.71
335.98
43.97%
565.49
251.32
125.01%
539.47
219.67
145.58%
423.13
190.30
122.35%
EBIDTM
28.13%
25.08%
34.42%
24.55%
32.81%
23.26%
29.58%
28.80%
Other Income
41.03
21.99
86.58%
49.00
32.79
49.44%
47.66
35.37
34.75%
34.96
34.21
2.19%
Interest
63.11
32.05
96.91%
94.06
29.43
219.61%
36.16
37.42
-3.37%
29.15
32.98
-11.61%
Depreciation
80.60
60.13
34.04%
69.50
44.69
55.52%
66.61
45.01
47.99%
65.14
43.22
50.72%
PBT
381.03
265.79
43.36%
450.93
209.99
114.74%
450.72
172.61
161.12%
363.80
148.31
145.30%
Tax
97.51
95.62
1.98%
117.39
58.94
99.17%
123.79
54.23
128.27%
99.57
44.09
125.83%
PAT
283.52
170.17
66.61%
333.54
151.05
120.81%
326.93
118.38
176.17%
264.23
104.22
153.53%
PATM
16.49%
12.70%
20.30%
14.76%
19.89%
12.54%
18.47%
15.77%
EPS
16.54
10.04
64.74%
19.44
8.87
119.17%
19.14
6.99
173.82%
15.46
6.14
151.79%

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
6,436.81
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
62.20%
44.27%
-10.11%
-6.03%
14.50%
8.20%
7.85%
12.83%
24.29%
19.11%
 
Cost Of Goods Sold
2,850.00
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
3,586.81
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
55.72%
71.18%
65.60%
69.49%
62.53%
59.99%
58.01%
54.70%
55.22%
54.27%
58.59%
Total Expenditure
4,425.01
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
2,011.80
997.27
561.78
871.11
868.03
601.39
516.70
389.13
258.39
140.79
139.42
EBITDA Margin
31.25%
25.13%
20.42%
28.47%
26.65%
21.14%
19.66%
15.97%
11.96%
8.10%
9.56%
Other Income
172.65
137.50
112.50
104.06
50.09
42.35
35.15
13.18
8.96
12.64
10.49
Interest
222.48
145.02
129.82
129.30
124.40
146.00
187.64
195.23
205.35
128.53
53.76
Depreciation
281.85
193.05
174.25
149.48
127.68
122.32
120.68
118.29
115.76
126.52
73.77
PBT
1,646.48
796.70
370.21
696.39
666.04
375.42
243.53
88.79
-53.76
-101.62
22.38
Tax
438.26
252.88
133.49
227.98
241.10
114.84
69.04
28.05
-41.16
-44.40
-0.03
Tax Rate
26.62%
31.74%
36.06%
32.74%
36.20%
30.59%
28.35%
31.59%
69.08%
37.28%
-0.08%
PAT
1,208.22
542.60
239.95
475.32
427.28
260.58
174.49
60.74
-18.39
-74.72
38.15
PAT before Minority Interest
1,195.78
543.82
236.72
468.41
424.94
260.58
174.49
60.74
-18.42
-74.71
38.15
Minority Interest
-12.44
-1.22
3.23
6.91
2.34
0.00
0.00
0.00
0.03
-0.01
0.00
PAT Margin
18.77%
13.67%
8.72%
15.53%
13.12%
9.16%
6.64%
2.49%
-0.85%
-4.30%
2.61%
PAT Growth
122.17%
126.13%
-49.52%
11.24%
63.97%
49.34%
187.27%
-
-
-
 
EPS
71.32
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

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.