Nifty
Sensex
:
:
16083.80
53872.64
-41.35 (-0.26%)
-179.97 (-0.33%)

Paper & Paper Products

Rating :
66/99

BSE: 532162 | NSE: JKPAPER

348.25
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  344.75
  •  359.50
  •  343.00
  •  340.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2231131
  •  7860.52
  •  387.40
  •  149.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,913.84
  • 10.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,684.40
  • 1.58%
  • 1.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.63%
  • 6.35%
  • 28.73%
  • FII
  • DII
  • Others
  • 3.53%
  • 1.93%
  • 9.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.54
  • 0.91
  • -5.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.64
  • 1.69
  • -8.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.44
  • 6.58
  • -17.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.49
  • 9.26
  • 6.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.14
  • 1.27
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.83
  • 5.85
  • 5.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,339.82
898.16
49.17%
1,023.62
744.88
37.42%
944.37
638.44
47.92%
660.75
469.24
40.81%
Expenses
1,003.84
669.73
49.89%
772.30
589.69
30.97%
724.70
522.83
38.61%
470.45
406.69
15.68%
EBITDA
335.98
228.43
47.08%
251.32
155.19
61.94%
219.67
115.61
90.01%
190.30
62.55
204.24%
EBIDTM
25.08%
25.43%
24.55%
20.83%
23.26%
18.11%
28.80%
13.33%
Other Income
21.99
36.93
-40.45%
32.79
25.57
28.24%
35.37
21.54
64.21%
34.21
27.24
25.59%
Interest
32.05
28.12
13.98%
29.43
33.44
-11.99%
37.42
31.82
17.60%
32.98
35.22
-6.36%
Depreciation
60.13
43.64
37.79%
44.69
44.32
0.83%
45.01
44.54
1.06%
43.22
41.75
3.52%
PBT
265.79
193.60
37.29%
209.99
103.00
103.87%
172.61
60.79
183.94%
148.31
12.82
1,056.86%
Tax
95.62
57.53
66.21%
58.94
38.41
53.45%
54.23
27.39
97.99%
44.09
10.16
333.96%
PAT
170.17
136.07
25.06%
151.05
64.59
133.86%
118.38
33.40
254.43%
104.22
2.66
3,818.05%
PATM
12.70%
15.15%
14.76%
8.67%
12.54%
5.23%
15.77%
0.57%
EPS
10.04
8.02
25.19%
8.87
3.89
128.02%
6.99
2.04
242.65%
6.14
0.20
2,970.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
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
1,330.06
Net Sales Growth
44.27%
-10.11%
-6.03%
14.50%
8.20%
7.85%
12.83%
24.29%
19.11%
9.70%
 
Cost Of Goods Sold
1,729.71
946.17
933.80
1,220.21
1,137.93
1,103.68
1,104.03
967.33
794.84
604.24
491.48
Gross Profit
2,238.85
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
838.58
GP Margin
56.41%
65.60%
69.49%
62.53%
59.99%
58.01%
54.70%
55.22%
54.27%
58.59%
63.05%
Total Expenditure
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
1,173.59
Power & Fuel Cost
-
323.72
295.27
258.67
245.59
212.38
214.63
252.75
212.68
184.97
186.62
% Of Sales
-
11.77%
9.65%
7.94%
8.63%
8.08%
8.81%
11.70%
12.24%
12.68%
14.03%
Employee Cost
-
305.32
287.67
262.73
231.88
218.15
180.62
152.75
159.91
141.83
126.20
% Of Sales
-
11.10%
9.40%
8.07%
8.15%
8.30%
7.41%
7.07%
9.20%
9.72%
9.49%
Manufacturing Exp.
-
473.99
529.45
511.08
487.64
482.09
459.71
444.63
375.54
340.22
323.11
% Of Sales
-
17.23%
17.30%
15.69%
17.14%
18.34%
18.86%
20.58%
21.61%
23.32%
24.29%
General & Admin Exp.
-
27.12
26.25
19.76
17.44
13.99
12.87
6.08
4.83
41.75
3.75
% Of Sales
-
0.99%
0.86%
0.61%
0.61%
0.53%
0.53%
0.28%
0.28%
2.86%
0.28%
Selling & Distn. Exp.
-
1.14
0.33
2.93
3.74
2.21
4.20
2.51
1.86
1.89
2.81
% Of Sales
-
0.04%
0.01%
0.09%
0.13%
0.08%
0.17%
0.12%
0.11%
0.13%
0.21%
Miscellaneous Exp.
-
111.48
116.31
113.30
118.66
79.41
72.06
75.67
47.48
4.79
2.81
% Of Sales
-
4.05%
3.80%
3.48%
4.17%
3.02%
2.96%
3.50%
2.73%
0.33%
2.98%
EBITDA
997.27
561.78
871.11
868.03
601.39
516.70
389.13
258.39
140.79
139.42
156.47
EBITDA Margin
25.13%
20.42%
28.47%
26.65%
21.14%
19.66%
15.97%
11.96%
8.10%
9.56%
11.76%
Other Income
124.36
112.50
104.06
50.09
42.35
35.15
13.18
8.96
12.64
10.49
19.69
Interest
131.88
129.82
129.30
124.40
146.00
187.64
195.23
205.35
128.53
53.76
51.47
Depreciation
193.05
174.25
149.48
127.68
122.32
120.68
118.29
115.76
126.52
73.77
73.74
PBT
796.70
370.21
696.39
666.04
375.42
243.53
88.79
-53.76
-101.62
22.38
50.95
Tax
252.88
133.49
227.98
241.10
114.84
69.04
28.05
-41.16
-44.40
-0.03
2.88
Tax Rate
31.74%
36.06%
32.74%
36.20%
30.59%
28.35%
31.59%
69.08%
37.28%
-0.08%
5.65%
PAT
543.82
239.95
475.32
427.28
260.58
174.49
60.74
-18.39
-74.72
38.15
48.07
PAT before Minority Interest
542.60
236.72
468.41
424.94
260.58
174.49
60.74
-18.42
-74.71
38.15
48.07
Minority Interest
-1.22
3.23
6.91
2.34
0.00
0.00
0.00
0.03
-0.01
0.00
0.00
PAT Margin
13.70%
8.72%
15.53%
13.12%
9.16%
6.64%
2.49%
-0.85%
-4.30%
2.61%
3.61%
PAT Growth
129.73%
-49.52%
11.24%
63.97%
49.34%
187.27%
-
-
-
-20.64%
 
EPS
32.10
14.16
28.06
25.22
15.38
10.30
3.59
-1.09
-4.41
2.25
2.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
2,516.08
2,365.49
2,038.10
1,643.09
1,321.25
1,102.10
775.61
800.19
875.33
851.01
Share Capital
169.40
178.24
178.24
175.50
155.96
148.53
136.62
136.62
136.62
136.65
Total Reserves
2,346.68
2,187.25
1,859.86
1,467.59
1,165.29
953.57
638.99
663.57
738.71
714.36
Non-Current Liabilities
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
994.30
Secured Loans
2,239.02
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
Unsecured Loans
119.41
111.63
76.70
54.19
181.69
317.61
296.78
309.99
253.37
250.17
Long Term Provisions
9.88
9.10
7.49
6.55
5.78
3.59
1.81
3.14
3.27
2.79
Current Liabilities
1,145.90
1,023.61
840.43
792.18
816.06
833.91
865.29
883.41
562.50
537.85
Trade Payables
397.11
382.22
274.24
255.26
231.45
188.36
238.23
213.35
137.23
142.98
Other Current Liabilities
559.67
513.52
536.65
453.81
449.01
512.26
380.65
448.34
289.49
238.11
Short Term Borrowings
181.48
119.69
18.04
76.03
127.75
128.29
245.21
219.05
123.14
130.63
Short Term Provisions
7.64
8.18
11.50
7.08
7.85
5.00
1.20
2.67
12.64
26.13
Total Liabilities
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
2,383.16
Net Block
2,976.18
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
Gross Block
3,683.37
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
Accumulated Depreciation
707.19
547.20
415.06
295.31
176.90
115.54
708.01
603.16
751.23
678.03
Non Current Assets
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
1,691.02
Capital Work in Progress
1,703.74
399.63
328.86
36.70
15.51
20.18
27.46
22.74
1,540.98
583.74
Non Current Investment
168.67
162.37
82.05
75.08
67.67
60.04
3.86
5.58
6.22
3.98
Long Term Loans & Adv.
79.63
209.53
52.50
30.02
27.67
13.06
57.73
76.30
127.02
229.02
Other Non Current Assets
12.59
4.41
4.94
10.54
4.23
3.88
0.00
1.38
17.41
16.18
Current Assets
1,614.05
1,426.63
1,400.38
852.35
844.06
629.51
842.42
832.85
559.62
660.57
Current Investments
526.77
382.64
646.24
127.22
242.59
10.01
0.00
63.79
0.00
60.31
Inventories
382.98
498.19
346.27
394.23
382.94
334.71
374.35
292.59
216.00
164.19
Sundry Debtors
79.09
73.79
73.48
109.15
110.81
139.18
146.25
170.80
119.38
144.16
Cash & Bank
19.53
42.03
26.74
123.37
30.11
15.78
17.83
12.05
33.92
147.82
Other Current Assets
605.68
238.42
98.06
23.37
77.61
129.83
303.99
293.62
190.32
144.09
Short Term Loans & Adv.
181.11
191.56
209.59
75.01
46.36
69.00
72.09
70.57
108.57
105.18
Net Current Assets
468.15
403.02
559.95
60.17
28.00
-204.40
-22.87
-50.56
-2.88
122.72
Total Assets
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
2,383.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
475.20
557.73
878.86
560.31
564.70
404.61
259.80
137.37
91.15
13.02
PBT
370.21
696.39
666.04
375.42
243.53
88.79
-59.58
-119.11
38.12
50.95
Adjustment
240.41
196.65
204.93
245.41
269.04
300.02
329.07
252.33
120.88
114.41
Changes in Working Capital
-58.77
-205.00
147.58
8.62
98.64
39.12
-10.72
3.11
-53.48
-143.70
Cash after chg. in Working capital
551.85
688.04
1,018.55
629.45
611.21
427.93
258.77
136.33
105.52
21.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-76.65
-130.31
-139.69
-69.14
-46.51
-23.32
1.03
1.04
-14.37
-8.64
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
-1,281.53
-394.94
-1,115.18
40.27
-261.54
-33.65
-14.45
-332.12
-793.63
-602.29
Net Fixed Assets
-1,251.48
-379.09
-98.06
-104.34
58.11
140.20
41.60
-186.31
-895.31
-514.96
Net Investments
-164.07
211.70
-748.58
106.93
-230.38
-12.60
67.56
-80.53
57.91
9.81
Others
134.02
-227.55
-268.54
37.68
-89.27
-161.25
-123.61
-65.28
43.77
-97.14
Cash from Financing Activity
783.83
-147.50
139.69
-507.32
-288.83
-372.74
-239.57
172.88
588.58
705.99
Net Cash Inflow / Outflow
-22.50
15.29
-96.63
93.26
14.33
-1.78
5.78
-21.87
-113.90
116.72
Opening Cash & Equivalents
42.03
26.74
123.37
30.11
15.78
17.56
12.05
33.92
147.82
31.10
Closing Cash & Equivalent
19.53
42.03
26.74
123.37
30.11
15.78
17.83
12.05
33.92
147.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
148.53
132.71
114.35
93.62
84.72
74.20
54.60
56.66
61.78
59.71
ROA
4.00%
9.55%
10.45%
7.23%
4.93%
1.78%
-0.54%
-2.25%
1.39%
2.50%
ROE
9.70%
21.27%
23.09%
17.58%
14.40%
6.57%
-2.42%
-9.23%
4.60%
6.86%
ROCE
10.58%
21.31%
24.12%
17.46%
14.34%
9.72%
4.96%
0.33%
4.05%
6.75%
Fixed Asset Turnover
0.82
0.98
1.17
1.09
1.06
0.97
0.81
0.86
1.11
1.02
Receivable days
9.30
8.14
9.54
12.86
15.12
17.98
22.81
25.93
27.84
29.51
Inventory Days
53.60
46.70
38.70
45.45
43.42
44.67
47.98
45.45
40.17
34.15
Payable days
150.32
52.21
41.40
39.44
35.57
37.72
41.73
37.32
37.64
38.89
Cash Conversion Cycle
-87.42
2.64
6.84
18.86
22.97
24.93
29.06
34.07
30.38
24.77
Total Debt/Equity
1.11
0.75
0.77
0.80
1.28
1.72
2.82
2.90
2.11
1.34
Interest Cover
3.85
6.39
6.35
3.57
2.30
1.45
0.71
0.07
1.71
1.99

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.