Nifty
Sensex
:
:
22967.65
75418.04
369.85 (1.64%)
1196.98 (1.61%)

Paper & Paper Products

Rating :
52/99

BSE: 532162 | NSE: JKPAPER

379.20
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  369.70
  •  380.95
  •  368.00
  •  369.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  728594
  •  2751.18
  •  452.00
  •  306.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,420.35
  • 5.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,472.19
  • 2.24%
  • 1.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.63%
  • 4.35%
  • 22.78%
  • FII
  • DII
  • Others
  • 9.26%
  • 2.58%
  • 11.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.99
  • 14.60
  • 32.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.47
  • 18.31
  • 29.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 22.85
  • 70.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.03
  • 5.88
  • 7.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.38
  • 1.31
  • 1.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.87
  • 5.35
  • 5.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,718.61
1,719.42
-0.05%
1,706.22
1,643.06
3.84%
1,650.04
1,644.10
0.36%
1,584.36
1,430.23
10.78%
Expenses
1,359.66
1,235.71
10.03%
1,333.98
1,077.57
23.80%
1,242.76
1,104.63
12.50%
1,107.17
1,007.10
9.94%
EBITDA
358.95
483.71
-25.79%
372.24
565.49
-34.17%
407.28
539.47
-24.50%
477.19
423.13
12.78%
EBIDTM
20.89%
28.13%
21.82%
34.42%
24.68%
32.81%
30.12%
29.58%
Other Income
57.49
41.03
40.12%
56.10
49.00
14.49%
58.77
47.66
23.31%
54.84
34.96
56.86%
Interest
34.62
63.11
-45.14%
80.23
94.06
-14.70%
41.97
36.16
16.07%
51.26
29.15
75.85%
Depreciation
63.35
80.60
-21.40%
83.34
69.50
19.91%
83.50
66.61
25.36%
79.91
65.14
22.67%
PBT
318.47
381.03
-16.42%
264.77
450.93
-41.28%
340.58
450.72
-24.44%
400.86
363.80
10.19%
Tax
39.87
97.51
-59.11%
28.41
117.39
-75.80%
34.90
123.79
-71.81%
88.30
99.57
-11.32%
PAT
278.60
283.52
-1.74%
236.36
333.54
-29.14%
305.68
326.93
-6.50%
312.56
264.23
18.29%
PATM
16.21%
16.49%
13.85%
20.30%
18.53%
19.89%
19.73%
18.47%
EPS
16.27
16.54
-1.63%
13.88
19.44
-28.60%
17.85
19.14
-6.74%
18.22
15.47
17.78%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
6,659.23
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
Net Sales Growth
3.46%
62.20%
44.27%
-10.11%
-6.03%
14.50%
8.20%
7.85%
12.83%
24.29%
 
Cost Of Goods Sold
3,452.28
2,003.99
1,143.87
946.17
933.80
1,220.21
1,137.93
1,103.68
1,104.03
967.33
794.84
Gross Profit
3,206.95
4,432.82
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
GP Margin
48.16%
68.87%
71.18%
65.60%
69.49%
62.53%
59.99%
58.01%
54.70%
55.22%
54.27%
Total Expenditure
5,043.57
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
Power & Fuel Cost
-
685.78
492.31
323.72
295.27
258.67
245.59
212.38
214.63
252.75
212.68
% Of Sales
-
10.65%
12.41%
11.77%
9.65%
7.94%
8.63%
8.08%
8.81%
11.70%
12.24%
Employee Cost
-
483.67
381.52
305.32
287.67
262.73
231.88
218.15
180.62
152.75
159.91
% Of Sales
-
7.51%
9.61%
11.10%
9.40%
8.07%
8.15%
8.30%
7.41%
7.07%
9.20%
Manufacturing Exp.
-
1,030.74
718.11
473.99
529.45
511.08
487.64
482.09
459.71
444.63
375.54
% Of Sales
-
16.01%
18.09%
17.23%
17.30%
15.69%
17.14%
18.34%
18.86%
20.58%
21.61%
General & Admin Exp.
-
36.80
32.29
27.42
26.25
19.76
17.44
13.99
12.87
6.08
4.83
% Of Sales
-
0.57%
0.81%
1.00%
0.86%
0.61%
0.61%
0.53%
0.53%
0.28%
0.28%
Selling & Distn. Exp.
-
57.43
92.35
1.14
0.33
2.93
3.74
2.21
4.20
2.51
1.86
% Of Sales
-
0.89%
2.33%
0.04%
0.01%
0.09%
0.13%
0.08%
0.17%
0.12%
0.11%
Miscellaneous Exp.
-
126.60
110.84
111.18
116.31
113.30
118.66
79.41
72.06
75.67
1.86
% Of Sales
-
1.97%
2.79%
4.04%
3.80%
3.48%
4.17%
3.02%
2.96%
3.50%
2.73%
EBITDA
1,615.66
2,011.80
997.27
561.78
871.11
868.03
601.39
516.70
389.13
258.39
140.79
EBITDA Margin
24.26%
31.25%
25.13%
20.42%
28.47%
26.65%
21.14%
19.66%
15.97%
11.96%
8.10%
Other Income
227.20
172.65
137.50
112.50
104.06
50.09
42.35
35.15
13.18
8.96
12.64
Interest
208.08
222.48
145.02
129.82
129.30
124.40
146.00
187.64
195.23
205.35
128.53
Depreciation
310.10
281.85
193.05
174.25
149.48
127.68
122.32
120.68
118.29
115.76
126.52
PBT
1,324.68
1,680.12
796.70
370.21
696.39
666.04
375.42
243.53
88.79
-53.76
-101.62
Tax
191.48
438.26
252.88
133.49
227.98
241.10
114.84
69.04
28.05
-41.16
-44.40
Tax Rate
14.45%
26.62%
31.74%
36.06%
32.74%
36.20%
30.59%
28.35%
31.59%
69.08%
37.28%
PAT
1,133.20
1,195.79
542.60
239.95
475.32
427.28
260.58
174.49
60.74
-18.39
-74.72
PAT before Minority Interest
1,121.77
1,208.22
543.82
236.72
468.41
424.94
260.58
174.49
60.74
-18.42
-74.71
Minority Interest
-11.43
-12.43
-1.22
3.23
6.91
2.34
0.00
0.00
0.00
0.03
-0.01
PAT Margin
17.02%
18.58%
13.67%
8.72%
15.53%
13.12%
9.16%
6.64%
2.49%
-0.85%
-4.30%
PAT Growth
-6.21%
120.38%
126.13%
-49.52%
11.24%
63.97%
49.34%
187.27%
-
-
 
EPS
66.89
70.59
32.03
14.16
28.06
25.22
15.38
10.30
3.59
-1.09
-4.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
4,034.00
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
Share Capital
169.40
169.40
169.40
178.24
178.24
175.50
155.96
148.53
136.62
136.62
Total Reserves
3,864.60
2,826.64
2,346.68
2,187.25
1,859.86
1,467.59
1,165.29
953.57
638.99
663.57
Non-Current Liabilities
3,126.27
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
Secured Loans
1,963.25
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
Unsecured Loans
173.96
114.29
98.57
111.63
76.70
54.19
181.69
317.61
296.78
309.99
Long Term Provisions
11.66
12.28
9.88
9.10
7.49
6.55
5.78
3.59
1.81
3.14
Current Liabilities
1,628.86
1,298.01
1,145.90
1,023.61
840.43
792.18
816.06
833.91
865.29
883.41
Trade Payables
657.86
525.58
397.11
382.22
274.24
255.26
231.45
188.36
238.23
213.35
Other Current Liabilities
841.55
607.75
559.67
513.52
536.65
453.81
449.01
512.26
380.65
448.34
Short Term Borrowings
116.32
155.28
181.48
119.69
18.04
76.03
127.75
128.29
245.21
219.05
Short Term Provisions
13.13
9.40
7.64
8.18
11.50
7.08
7.85
5.00
1.20
2.67
Total Liabilities
8,919.88
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
Net Block
5,703.29
5,226.36
3,030.96
3,087.88
2,653.37
2,603.76
2,636.49
2,751.77
2,369.93
2,576.67
Gross Block
6,883.41
6,121.22
3,750.06
3,635.08
3,068.43
2,899.07
2,813.39
2,867.31
3,077.94
3,179.83
Accumulated Depreciation
1,146.48
894.86
719.10
547.20
415.06
295.31
176.90
115.54
708.01
603.16
Non Current Assets
6,208.17
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
Capital Work in Progress
123.72
46.29
1,703.74
399.63
328.86
36.70
15.51
20.18
27.46
22.74
Non Current Investment
115.90
105.21
113.89
162.37
82.05
75.08
67.67
60.04
3.86
5.58
Long Term Loans & Adv.
125.92
99.83
79.63
209.53
52.50
30.02
27.67
13.06
57.73
76.30
Other Non Current Assets
86.69
66.64
12.59
4.41
4.94
10.54
4.23
3.88
0.00
1.38
Current Assets
2,703.95
2,026.11
1,614.05
1,426.63
1,400.38
852.35
844.06
629.51
842.42
832.85
Current Investments
814.76
619.05
526.77
382.64
646.24
127.22
242.59
10.01
0.00
63.79
Inventories
819.29
519.23
382.98
498.19
346.27
394.23
382.94
334.71
374.35
292.59
Sundry Debtors
349.54
217.20
79.09
73.79
73.48
109.15
110.81
139.18
146.25
170.80
Cash & Bank
51.70
22.20
19.53
42.03
26.74
123.37
30.11
15.78
17.83
12.05
Other Current Assets
668.66
517.10
424.57
238.42
307.65
98.38
77.61
129.83
303.99
293.62
Short Term Loans & Adv.
455.18
131.33
181.11
191.56
209.59
75.01
46.36
69.00
72.09
70.57
Net Current Assets
1,075.09
728.10
468.15
403.02
559.95
60.17
28.00
-204.40
-22.87
-50.56
Total Assets
8,912.12
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
1,761.95
773.59
475.20
557.73
878.86
560.31
564.70
404.61
259.80
137.37
PBT
1,646.48
796.70
370.21
696.39
666.04
375.42
243.53
88.79
-59.58
-119.11
Adjustment
458.99
237.45
240.41
196.65
204.93
245.41
269.04
300.02
329.07
252.33
Changes in Working Capital
-84.62
-131.20
-58.77
-205.00
147.58
8.62
98.64
39.12
-10.72
3.11
Cash after chg. in Working capital
2,020.85
902.95
551.85
688.04
1,018.55
629.45
611.21
427.93
258.77
136.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-258.90
-129.36
-76.65
-130.31
-139.69
-69.14
-46.51
-23.32
1.03
1.04
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
-967.32
-873.74
-1,281.53
-394.94
-1,115.18
40.27
-261.54
-33.65
-14.45
-332.12
Net Fixed Assets
-102.40
-683.67
-1,251.48
-379.09
-98.06
-104.34
58.11
140.20
41.60
-186.31
Net Investments
-814.11
-131.93
-164.07
211.70
-748.58
106.93
-230.38
-12.60
67.56
-80.53
Others
-50.81
-58.14
134.02
-227.55
-268.54
37.68
-89.27
-161.25
-123.61
-65.28
Cash from Financing Activity
-786.65
103.05
783.83
-147.50
139.69
-507.32
-288.83
-372.74
-239.57
172.88
Net Cash Inflow / Outflow
7.98
2.90
-22.50
15.29
-96.63
93.26
14.33
-1.78
5.78
-21.87
Opening Cash & Equivalents
8.88
5.98
42.03
26.74
123.37
30.11
15.78
17.56
12.05
33.92
Closing Cash & Equivalent
35.77
8.88
19.53
42.03
26.74
123.37
30.11
15.78
17.83
12.05

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
238.13
176.86
148.53
132.71
114.35
93.62
84.72
74.20
54.60
56.66
ROA
14.61%
7.67%
4.00%
9.55%
10.45%
7.23%
4.93%
1.78%
-0.54%
-2.25%
ROE
34.37%
19.73%
9.70%
21.27%
23.09%
17.58%
14.40%
6.57%
-2.42%
-9.23%
ROCE
28.82%
16.58%
10.59%
21.31%
24.12%
17.46%
14.34%
9.72%
4.96%
0.33%
Fixed Asset Turnover
1.04
0.86
0.81
0.98
1.17
1.09
1.06
0.97
0.81
0.86
Receivable days
15.27
12.74
9.30
8.14
9.54
12.86
15.12
17.98
22.81
25.93
Inventory Days
36.07
38.79
53.60
46.70
38.70
45.45
43.42
44.67
47.98
45.45
Payable days
107.77
147.21
150.32
52.21
41.40
39.44
35.57
37.72
41.73
37.32
Cash Conversion Cycle
-56.43
-95.68
-87.42
2.64
6.84
18.86
22.97
24.93
29.06
34.07
Total Debt/Equity
0.69
1.02
1.10
0.75
0.77
0.80
1.28
1.72
2.82
2.90
Interest Cover
8.40
6.49
3.85
6.39
6.35
3.57
2.30
1.45
0.71
0.07

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.