Nifty
Sensex
:
:
11131.85
37668.42
-21.80 (-0.20%)
-65.66 (-0.17%)

Paper & Paper Products

Rating :
46/99

BSE: 532162 | NSE: JKPAPER

90.50
23-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  92.25
  •  93.30
  •  90.05
  •  91.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  361232
  •  329.96
  •  151.85
  •  62.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,620.63
  • 4.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,360.85
  • 4.36%
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.36%
  • 6.75%
  • 28.22%
  • FII
  • DII
  • Others
  • 5.78%
  • 0.81%
  • 9.08%

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
  • 9.15
  • 9.62
  • 7.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.98
  • 1.24
  • 1.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.07
  • 6.30
  • 5.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
469.24
713.06
-34.19%
735.86
807.16
-8.83%
820.65
869.39
-5.61%
790.62
785.15
0.70%
Expenses
406.69
475.97
-14.56%
559.37
588.87
-5.01%
590.00
623.78
-5.42%
563.49
581.55
-3.11%
EBITDA
62.55
237.09
-73.62%
176.49
218.29
-19.15%
230.65
245.61
-6.09%
227.13
203.60
11.56%
EBIDTM
13.33%
33.25%
14.01%
27.04%
28.11%
28.25%
28.73%
25.93%
Other Income
27.24
19.26
41.43%
30.76
21.29
44.48%
28.60
14.17
101.83%
25.19
8.52
195.66%
Interest
35.22
32.22
9.31%
32.87
35.51
-7.43%
31.33
32.19
-2.67%
32.88
28.50
15.37%
Depreciation
41.75
36.06
15.78%
37.38
26.92
38.86%
39.56
37.77
4.74%
36.48
31.82
14.64%
PBT
12.82
188.07
-93.18%
137.00
177.15
-22.66%
188.36
189.82
-0.77%
182.96
151.80
20.53%
Tax
10.16
64.62
-84.28%
44.28
64.19
-31.02%
56.51
78.38
-27.90%
62.57
46.45
34.70%
PAT
2.66
123.45
-97.85%
92.72
112.96
-17.92%
131.85
111.44
18.31%
120.39
105.35
14.28%
PATM
0.57%
17.31%
7.11%
13.99%
16.07%
12.82%
15.23%
13.42%
EPS
0.15
6.99
-97.85%
5.25
6.40
-17.97%
7.47
6.31
18.38%
6.82
5.97
14.24%

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
2,816.37
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
-11.29%
-6.03%
14.50%
8.20%
7.85%
12.83%
24.29%
19.11%
9.70%
7.89%
 
Cost Of Goods Sold
5,591.40
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
-2,775.03
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
-98.53%
69.49%
62.53%
59.99%
58.01%
54.70%
55.22%
54.27%
58.59%
63.05%
69.34%
Total Expenditure
2,119.55
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
20.04
17.44
13.99
12.87
6.08
4.83
41.75
3.75
4.69
% Of Sales
-
0.86%
0.62%
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
113.02
118.66
79.41
72.06
75.67
47.48
4.79
39.62
1.90
% Of Sales
-
3.80%
3.47%
4.17%
3.02%
2.96%
3.50%
2.73%
0.33%
2.98%
3.17%
EBITDA
696.82
871.11
868.03
601.39
516.70
389.13
258.39
140.79
139.42
156.47
259.23
EBITDA Margin
24.74%
28.47%
26.65%
21.14%
19.66%
15.97%
11.96%
8.10%
9.56%
11.76%
21.03%
Other Income
111.79
104.06
50.09
42.35
35.15
13.18
8.96
12.64
10.49
19.69
12.70
Interest
132.30
129.30
124.40
146.00
187.64
195.23
205.35
128.53
53.76
51.47
51.37
Depreciation
155.17
149.48
127.68
122.32
120.68
118.29
115.76
126.52
73.77
73.74
72.36
PBT
521.14
696.39
666.04
375.42
243.53
88.79
-53.76
-101.62
22.38
50.95
148.20
Tax
173.52
227.98
241.10
114.84
69.04
28.05
-41.16
-44.40
-0.03
2.88
42.18
Tax Rate
33.30%
32.74%
36.20%
30.59%
28.35%
31.59%
69.08%
37.28%
-0.08%
5.65%
28.46%
PAT
347.62
475.32
427.28
260.58
174.49
60.74
-18.39
-74.72
38.15
48.07
106.02
PAT before Minority Interest
351.76
468.41
424.94
260.58
174.49
60.74
-18.42
-74.71
38.15
48.07
106.02
Minority Interest
4.14
6.91
2.34
0.00
0.00
0.00
0.03
-0.01
0.00
0.00
0.00
PAT Margin
12.34%
15.53%
13.12%
9.16%
6.64%
2.49%
-0.85%
-4.30%
2.61%
3.61%
8.60%
PAT Growth
-23.30%
11.24%
63.97%
49.34%
187.27%
-
-
-
-20.64%
-54.66%
 
EPS
19.70
26.93
24.21
14.76
9.89
3.44
-1.04
-4.23
2.16
2.72
6.01

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
42.46
30.02
27.67
13.06
57.73
76.30
127.02
229.02
123.87
Other Non Current Assets
4.41
14.98
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
729.31
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
-1.97
8.62
98.64
39.12
-10.72
3.11
-53.48
-143.70
35.94
Cash after chg. in Working capital
688.04
869.00
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
-965.63
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
-118.99
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

News Update:


  • JK Paper’s arm temporarily shuts manufacturing plant in Telangana due to weak demand
    25th Aug 2020, 13:21 PM

    The COVID-19 pandemic and the consequent lockdowns in various parts of the country have weakened the demand of products of the aforesaid subsidiary

    Read More
  • JK Paper - Quarterly Results
    29th Jul 2020, 15:35 PM

    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.