Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Paper & Paper Products

Rating :
55/99

BSE: 502450 | NSE: SESHAPAPER

202.15
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  196.65
  •  204.90
  •  195.35
  •  193.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  97676
  •  195.98
  •  239.00
  •  133.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,271.77
  • 11.68
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,072.59
  • 1.24%
  • 1.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.80%
  • 1.37%
  • 21.23%
  • FII
  • DII
  • Others
  • 10.71%
  • 14.27%
  • 9.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.49
  • -6.73
  • -16.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.84
  • -12.85
  • -18.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.39
  • -4.94
  • -19.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.19
  • 8.34
  • 6.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.21
  • 1.30
  • 0.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.68
  • 4.83
  • 4.18

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
470.98
327.89
43.64%
334.16
164.52
103.11%
332.00
150.42
120.72%
218.06
139.23
56.62%
Expenses
391.83
293.65
33.43%
318.91
150.72
111.59%
292.05
122.39
138.62%
186.70
107.75
73.27%
EBITDA
79.15
34.24
131.16%
15.25
13.80
10.51%
39.95
28.03
42.53%
31.36
31.48
-0.38%
EBIDTM
16.81%
10.44%
4.56%
8.39%
12.03%
18.63%
14.38%
22.61%
Other Income
4.34
2.91
49.14%
3.35
3.34
0.30%
3.45
6.16
-43.99%
4.39
6.03
-27.20%
Interest
0.92
0.60
53.33%
0.65
0.71
-8.45%
0.66
0.88
-25.00%
0.64
0.72
-11.11%
Depreciation
11.01
9.75
12.92%
10.00
9.46
5.71%
9.98
9.27
7.66%
9.88
9.16
7.86%
PBT
71.56
26.80
167.01%
7.95
6.97
14.06%
32.76
24.04
36.27%
25.23
27.63
-8.69%
Tax
18.00
-34.62
-
2.03
2.49
-18.47%
8.84
8.55
3.39%
6.63
9.72
-31.79%
PAT
53.56
61.42
-12.80%
5.92
4.48
32.14%
23.92
15.49
54.42%
18.60
17.91
3.85%
PATM
11.37%
18.73%
1.77%
2.72%
7.20%
10.30%
8.53%
12.86%
EPS
9.41
10.57
-10.97%
1.00
0.77
29.87%
4.57
3.12
46.47%
3.30
3.21
2.80%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Net Sales
1,355.20
782.06
1,184.25
1,325.51
1,105.03
1,107.97
1,025.63
1,014.44
833.56
Net Sales Growth
73.29%
-33.96%
-10.66%
19.95%
-0.27%
8.03%
1.10%
21.70%
 
Cost Of Goods Sold
777.31
201.05
331.24
446.92
392.50
409.19
427.59
424.44
279.77
Gross Profit
577.89
581.01
853.01
878.59
712.53
698.78
598.04
590.00
553.79
GP Margin
42.64%
74.29%
72.03%
66.28%
64.48%
63.07%
58.31%
58.16%
66.44%
Total Expenditure
1,189.49
674.51
917.31
1,029.66
897.70
894.03
918.39
924.94
728.60
Power & Fuel Cost
-
104.05
138.80
155.64
139.96
116.64
130.00
144.34
139.48
% Of Sales
-
13.30%
11.72%
11.74%
12.67%
10.53%
12.68%
14.23%
16.73%
Employee Cost
-
81.34
82.32
69.28
68.36
69.72
79.56
64.13
54.06
% Of Sales
-
10.40%
6.95%
5.23%
6.19%
6.29%
7.76%
6.32%
6.49%
Manufacturing Exp.
-
219.57
292.81
293.52
242.15
223.77
200.60
207.08
185.98
% Of Sales
-
28.08%
24.73%
22.14%
21.91%
20.20%
19.56%
20.41%
22.31%
General & Admin Exp.
-
8.57
6.38
8.75
7.31
8.79
17.85
17.31
17.86
% Of Sales
-
1.10%
0.54%
0.66%
0.66%
0.79%
1.74%
1.71%
2.14%
Selling & Distn. Exp.
-
36.38
35.42
32.14
25.77
38.93
57.04
61.47
47.85
% Of Sales
-
4.65%
2.99%
2.42%
2.33%
3.51%
5.56%
6.06%
5.74%
Miscellaneous Exp.
-
23.55
30.34
23.41
21.65
26.99
5.75
6.17
3.62
% Of Sales
-
3.01%
2.56%
1.77%
1.96%
2.44%
0.56%
0.61%
0.43%
EBITDA
165.71
107.55
266.94
295.85
207.33
213.94
107.24
89.50
104.96
EBITDA Margin
12.23%
13.75%
22.54%
22.32%
18.76%
19.31%
10.46%
8.82%
12.59%
Other Income
15.53
18.44
22.32
22.88
8.86
7.89
4.29
5.85
5.11
Interest
2.87
2.91
6.89
13.81
14.30
23.22
32.36
37.28
44.46
Depreciation
40.87
37.64
35.03
33.82
31.99
30.68
28.81
29.35
49.15
PBT
137.50
85.44
247.34
271.10
169.90
167.93
50.35
28.71
16.46
Tax
35.50
-13.86
74.27
81.36
52.37
40.02
14.75
8.11
-4.04
Tax Rate
25.82%
-16.22%
30.03%
30.01%
29.97%
23.83%
29.29%
31.82%
-24.54%
PAT
102.00
99.30
173.07
189.74
122.37
127.91
35.60
17.39
20.50
PAT before Minority Interest
102.00
99.30
173.07
189.74
122.37
127.91
35.60
17.39
20.50
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.53%
12.70%
14.61%
14.31%
11.07%
11.54%
3.47%
1.71%
2.46%
PAT Growth
2.72%
-42.62%
-8.79%
55.05%
-4.33%
259.30%
104.72%
-15.17%
 
EPS
16.16
15.74
27.43
30.07
19.39
20.27
5.64
2.76
3.25

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Shareholder's Funds
1,142.73
1,019.25
893.20
725.47
604.95
442.37
413.91
363.25
Share Capital
12.04
12.04
12.61
12.61
12.61
12.61
12.61
11.25
Total Reserves
1,130.69
1,007.21
880.59
712.86
592.34
429.75
401.30
350.64
Non-Current Liabilities
156.89
195.43
211.29
226.22
231.47
297.59
283.63
301.03
Secured Loans
0.00
0.00
42.61
81.17
103.90
135.69
130.33
152.98
Unsecured Loans
3.49
6.63
8.87
10.63
12.94
21.75
27.24
41.70
Long Term Provisions
16.64
20.17
17.92
16.55
10.78
9.99
9.87
14.77
Current Liabilities
217.52
233.39
331.66
329.30
281.99
394.83
425.29
453.77
Trade Payables
170.92
195.00
258.54
236.46
188.06
220.54
225.70
195.06
Other Current Liabilities
39.96
32.40
68.30
86.17
84.66
60.94
59.84
70.30
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
97.28
126.05
177.37
Short Term Provisions
6.64
5.99
4.82
6.67
9.27
16.07
13.69
11.04
Total Liabilities
1,517.14
1,448.07
1,436.15
1,280.99
1,118.41
1,134.79
1,122.83
1,118.05
Net Block
746.14
686.37
683.64
684.43
648.98
638.05
661.46
725.61
Gross Block
915.06
817.86
779.36
746.91
679.60
1,052.77
1,090.08
1,090.34
Accumulated Depreciation
168.92
131.49
95.72
62.48
30.62
414.72
428.62
364.73
Non Current Assets
953.32
847.85
853.31
848.11
818.89
760.94
739.01
761.29
Capital Work in Progress
32.20
31.03
23.36
26.82
40.75
50.44
13.40
2.45
Non Current Investment
153.75
104.68
107.70
109.52
94.05
47.11
41.05
10.80
Long Term Loans & Adv.
17.04
21.58
34.42
25.34
33.11
25.34
23.10
22.05
Other Non Current Assets
4.19
4.19
4.19
2.00
2.00
0.00
0.00
0.37
Current Assets
563.82
600.22
582.84
432.88
299.52
373.85
383.81
356.76
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
1.54
0.00
Inventories
227.25
169.44
134.57
157.78
128.97
114.07
134.42
87.13
Sundry Debtors
81.67
81.01
79.67
106.86
105.71
129.33
123.54
99.11
Cash & Bank
206.96
326.35
311.50
143.81
20.11
10.40
10.34
74.02
Other Current Assets
47.94
15.81
50.52
17.72
44.73
120.05
113.97
96.50
Short Term Loans & Adv.
12.24
7.61
6.58
6.71
27.45
112.19
104.56
91.29
Net Current Assets
346.30
366.83
251.18
103.58
17.53
-20.98
-41.47
-97.01
Total Assets
1,517.14
1,448.07
1,436.15
1,280.99
1,118.41
1,134.79
1,122.82
1,118.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Cash From Operating Activity
-7.09
165.27
272.76
225.14
200.45
111.77
104.73
209.25
PBT
85.44
247.34
271.10
174.74
167.93
50.35
25.50
16.46
Adjustment
32.64
23.76
33.41
39.49
57.57
60.87
69.30
93.26
Changes in Working Capital
-108.02
-60.23
25.38
45.39
-5.87
0.14
11.60
111.51
Cash after chg. in Working capital
10.06
210.87
329.89
259.62
219.63
111.36
106.39
221.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.15
-45.60
-57.13
-34.48
-19.18
0.41
-1.67
-11.98
Other Direct Exp. Paid
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
Cash From Investing Activity
-81.74
-26.12
-16.05
-50.35
-36.30
-46.21
-20.05
-319.67
Net Fixed Assets
-98.37
-46.17
-28.99
-53.38
380.02
0.27
-10.69
Net Investments
-41.24
10.98
3.34
-14.63
-46.35
-4.08
-10.77
Others
57.87
9.07
9.60
17.66
-369.97
-42.40
1.41
Cash from Financing Activity
-30.56
-124.30
-89.02
-51.09
-154.45
-65.51
-104.34
175.57
Net Cash Inflow / Outflow
-119.39
14.85
167.69
123.70
9.70
0.06
-19.66
65.15
Opening Cash & Equivalents
326.35
311.50
143.81
20.11
10.41
10.34
30.01
6.49
Closing Cash & Equivalent
206.96
326.35
311.50
143.81
20.11
10.40
10.34
74.02

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Book Value (Rs.)
189.82
169.31
141.67
115.06
95.95
70.14
65.63
64.34
ROA
6.70%
12.00%
13.97%
10.20%
11.35%
3.15%
1.55%
1.83%
ROE
9.19%
18.10%
23.44%
18.40%
24.43%
8.31%
4.48%
5.67%
ROCE
8.11%
25.18%
30.56%
22.91%
25.15%
11.12%
8.15%
7.64%
Fixed Asset Turnover
0.95
1.56
1.81
1.64
1.35
1.01
0.98
0.81
Receivable days
36.13
23.58
24.63
33.18
36.75
42.84
38.03
41.07
Inventory Days
88.10
44.61
38.60
44.76
38.01
42.10
37.84
36.11
Payable days
332.16
85.66
87.51
85.94
83.25
88.47
67.10
57.18
Cash Conversion Cycle
-207.93
-17.48
-24.28
-7.99
-8.49
-3.54
8.77
20.00
Total Debt/Equity
0.01
0.01
0.11
0.21
0.28
0.68
0.79
1.20
Interest Cover
30.36
36.90
20.63
13.22
8.23
2.56
1.68
1.37

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.