Nifty
Sensex
:
:
22182.00
73053.82
59.95 (0.27%)
263.69 (0.36%)

Paper & Paper Products

Rating :
58/99

BSE: 502450 | NSE: SESHAPAPER

344.45
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  342.40
  •  345.70
  •  339.00
  •  342.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  38742
  •  132.35
  •  421.85
  •  220.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,171.12
  • 6.55
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,581.06
  • 1.74%
  • 1.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.78%
  • 1.59%
  • 20.71%
  • FII
  • DII
  • Others
  • 12.98%
  • 14.27%
  • 7.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.50
  • 9.46
  • 38.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.76
  • 12.54
  • 37.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.59
  • 15.22
  • 57.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.50
  • 6.55
  • 8.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 1.07
  • 1.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.15
  • 4.06
  • 4.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
473.47
555.81
-14.81%
362.36
522.91
-30.70%
426.57
430.91
-1.01%
573.17
470.98
21.70%
Expenses
385.80
405.97
-4.97%
272.95
383.27
-28.78%
331.47
343.10
-3.39%
416.33
391.83
6.25%
EBITDA
87.67
149.84
-41.49%
89.41
139.64
-35.97%
95.10
87.81
8.30%
156.84
79.15
98.16%
EBIDTM
18.52%
26.96%
24.67%
26.70%
22.29%
20.38%
27.36%
16.81%
Other Income
11.36
8.59
32.25%
14.31
7.32
95.49%
11.02
4.74
132.49%
8.64
4.34
99.08%
Interest
0.50
0.51
-1.96%
0.50
0.60
-16.67%
0.50
0.61
-18.03%
1.47
0.92
59.78%
Depreciation
10.78
11.59
-6.99%
11.02
11.65
-5.41%
11.45
11.79
-2.88%
10.26
11.01
-6.81%
PBT
87.75
146.33
-40.03%
92.20
134.71
-31.56%
94.17
80.15
17.49%
153.75
71.56
114.85%
Tax
21.98
36.87
-40.39%
23.10
34.39
-32.83%
24.28
20.46
18.67%
37.93
18.00
110.72%
PAT
65.77
109.46
-39.91%
69.10
100.32
-31.12%
69.89
59.69
17.09%
115.82
53.56
116.24%
PATM
13.89%
19.69%
19.07%
19.18%
16.38%
13.85%
20.21%
11.37%
EPS
11.46
18.53
-38.15%
12.16
17.66
-31.14%
11.92
10.02
18.96%
19.55
9.41
107.76%

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 13
Net Sales
1,835.57
2,082.80
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
-7.32%
53.69%
73.29%
-33.96%
-10.66%
19.95%
-0.27%
8.03%
1.10%
21.70%
 
Cost Of Goods Sold
892.93
635.18
520.67
201.05
331.24
446.92
392.50
409.19
427.59
424.44
279.77
Gross Profit
942.64
1,447.62
834.53
581.01
853.01
878.59
712.53
698.78
598.04
590.00
553.79
GP Margin
51.35%
69.50%
61.58%
74.29%
72.03%
66.28%
64.48%
63.07%
58.31%
58.16%
66.44%
Total Expenditure
1,406.55
1,548.67
1,189.49
674.51
917.31
1,029.66
897.70
894.03
918.39
924.94
728.60
Power & Fuel Cost
-
281.18
184.77
104.05
138.80
155.64
139.96
116.64
130.00
144.34
139.48
% Of Sales
-
13.50%
13.63%
13.30%
11.72%
11.74%
12.67%
10.53%
12.68%
14.23%
16.73%
Employee Cost
-
97.90
84.59
81.34
82.32
69.28
68.36
69.72
79.56
64.13
54.06
% Of Sales
-
4.70%
6.24%
10.40%
6.95%
5.23%
6.19%
6.29%
7.76%
6.32%
6.49%
Manufacturing Exp.
-
414.44
295.79
219.57
292.81
293.52
242.15
223.77
200.60
207.08
185.98
% Of Sales
-
19.90%
21.83%
28.08%
24.73%
22.14%
21.91%
20.20%
19.56%
20.41%
22.31%
General & Admin Exp.
-
8.96
9.21
8.56
6.38
8.75
7.31
8.79
17.85
17.31
17.86
% Of Sales
-
0.43%
0.68%
1.09%
0.54%
0.66%
0.66%
0.79%
1.74%
1.71%
2.14%
Selling & Distn. Exp.
-
80.46
68.45
36.38
35.42
32.14
25.77
38.93
57.04
61.47
47.85
% Of Sales
-
3.86%
5.05%
4.65%
2.99%
2.42%
2.33%
3.51%
5.56%
6.06%
5.74%
Miscellaneous Exp.
-
30.55
26.01
23.56
30.34
23.41
21.65
26.99
5.75
6.17
47.85
% Of Sales
-
1.47%
1.92%
3.01%
2.56%
1.77%
1.96%
2.44%
0.56%
0.61%
0.43%
EBITDA
429.02
534.13
165.71
107.55
266.94
295.85
207.33
213.94
107.24
89.50
104.96
EBITDA Margin
23.37%
25.64%
12.23%
13.75%
22.54%
22.32%
18.76%
19.31%
10.46%
8.82%
12.59%
Other Income
45.33
29.29
15.53
18.44
22.32
22.88
8.86
7.89
4.29
5.85
5.11
Interest
2.97
3.19
2.87
2.91
6.89
13.81
14.30
23.22
32.36
37.28
44.46
Depreciation
43.51
45.29
40.87
37.64
35.03
33.82
31.99
30.68
28.81
29.35
49.15
PBT
427.87
514.94
137.50
85.44
247.34
271.10
169.90
167.93
50.35
28.71
16.46
Tax
107.29
129.65
35.50
-13.86
74.27
81.36
52.37
40.02
14.75
8.11
-4.04
Tax Rate
25.08%
25.18%
25.82%
-16.22%
30.03%
30.01%
29.97%
23.83%
29.29%
31.82%
-24.54%
PAT
320.58
385.29
102.00
99.30
173.07
189.74
122.37
127.91
35.60
17.39
20.50
PAT before Minority Interest
320.58
385.29
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
0.00
0.00
PAT Margin
17.46%
18.50%
7.53%
12.70%
14.61%
14.31%
11.07%
11.54%
3.47%
1.71%
2.46%
PAT Growth
-0.76%
277.74%
2.72%
-42.62%
-8.79%
55.05%
-4.33%
259.30%
104.72%
-15.17%
 
EPS
50.81
61.06
16.16
15.74
27.43
30.07
19.39
20.27
5.64
2.76
3.25

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 13
Shareholder's Funds
1,635.36
1,255.26
1,142.73
1,019.25
893.20
725.47
604.95
442.37
413.91
363.25
Share Capital
12.04
12.04
12.04
12.04
12.61
12.61
12.61
12.61
12.61
11.25
Total Reserves
1,623.32
1,243.22
1,130.69
1,007.21
880.59
712.86
592.34
429.75
401.30
350.64
Non-Current Liabilities
160.13
158.67
156.89
195.43
211.29
226.22
231.47
297.59
283.63
301.03
Secured Loans
0.00
0.00
0.00
0.00
42.61
81.17
103.90
135.69
130.33
152.98
Unsecured Loans
0.00
0.54
3.49
6.63
8.87
10.63
12.94
21.75
27.24
41.70
Long Term Provisions
21.88
18.60
16.64
20.17
17.92
16.55
10.78
9.99
9.87
14.77
Current Liabilities
283.34
245.74
217.89
233.39
331.66
329.30
281.99
394.83
425.29
453.77
Trade Payables
232.98
195.59
171.30
195.00
258.54
236.46
188.06
220.54
225.70
195.06
Other Current Liabilities
28.95
40.36
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
0.00
0.00
97.28
126.05
177.37
Short Term Provisions
21.41
9.79
6.63
5.99
4.82
6.67
9.27
16.07
13.69
11.04
Total Liabilities
2,078.83
1,659.67
1,517.51
1,448.07
1,436.15
1,280.99
1,118.41
1,134.79
1,122.83
1,118.05
Net Block
807.41
826.83
746.14
686.37
683.64
684.43
648.98
638.05
661.46
725.61
Gross Block
1,061.18
1,036.13
915.06
817.86
779.36
746.91
679.60
1,052.77
1,090.08
1,090.34
Accumulated Depreciation
253.77
209.30
168.92
131.49
95.72
62.48
30.62
414.72
428.62
364.73
Non Current Assets
1,220.60
1,066.06
953.32
847.85
853.31
848.11
818.89
760.94
739.01
761.29
Capital Work in Progress
19.87
13.87
32.20
31.03
23.36
26.82
40.75
50.44
13.40
2.45
Non Current Investment
196.74
177.95
153.75
104.68
107.70
109.52
94.05
47.11
41.05
10.80
Long Term Loans & Adv.
26.29
10.47
17.04
21.58
34.42
25.34
33.11
25.34
23.10
22.05
Other Non Current Assets
169.07
35.70
4.19
4.19
4.19
2.00
2.00
0.00
0.00
0.37
Current Assets
858.23
593.61
564.19
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
0.00
0.00
1.54
0.00
Inventories
240.88
124.12
227.25
169.44
134.57
157.78
128.97
114.07
134.42
87.13
Sundry Debtors
95.36
101.45
81.67
81.01
79.67
106.86
105.71
129.33
123.54
99.11
Cash & Bank
497.26
330.55
206.96
326.35
311.50
143.81
20.11
10.40
10.34
74.02
Other Current Assets
24.73
12.69
35.70
15.81
57.10
24.43
44.73
120.05
113.97
96.50
Short Term Loans & Adv.
17.79
24.80
12.61
7.61
6.58
6.71
27.45
112.19
104.56
91.29
Net Current Assets
574.89
347.87
346.30
366.83
251.18
103.58
17.53
-20.98
-41.47
-97.01
Total Assets
2,078.83
1,659.67
1,517.51
1,448.07
1,436.15
1,280.99
1,118.41
1,134.79
1,122.82
1,118.05

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 13
Cash From Operating Activity
328.55
275.57
-7.09
165.27
272.76
225.14
200.45
111.77
104.73
209.25
PBT
514.94
137.50
85.44
247.34
271.10
174.74
167.93
50.35
25.50
16.46
Adjustment
22.00
35.37
32.64
23.76
33.41
39.49
57.57
60.87
69.30
93.26
Changes in Working Capital
-79.24
131.63
-108.02
-60.23
25.38
45.39
-5.87
0.14
11.60
111.51
Cash after chg. in Working capital
457.70
304.50
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
0.00
0.00
Tax Paid
-129.15
-28.93
-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
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
-371.81
-250.96
-53.55
-26.12
-16.05
-50.35
-36.30
-46.21
-20.05
-319.67
Net Fixed Assets
-31.05
-102.74
-98.37
-46.17
-28.99
-53.38
380.02
0.27
-10.69
Net Investments
-9.45
-17.01
-41.24
10.98
3.34
-14.63
-46.35
-4.08
-10.77
Others
-331.31
-131.21
86.06
9.07
9.60
17.66
-369.97
-42.40
1.41
Cash from Financing Activity
-22.35
-22.04
-30.56
-124.30
-89.02
-51.09
-154.45
-65.51
-104.34
175.57
Net Cash Inflow / Outflow
-65.61
2.57
-91.20
14.85
167.69
123.70
9.70
0.06
-19.66
65.15
Opening Cash & Equivalents
116.17
113.60
204.80
311.50
143.81
20.11
10.41
10.34
30.01
6.49
Closing Cash & Equivalent
50.56
116.17
113.60
326.35
311.50
143.81
20.11
10.40
10.34
74.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Book Value (Rs.)
271.65
208.51
189.82
169.31
141.67
115.06
95.95
70.14
65.63
64.34
ROA
20.61%
6.42%
6.70%
12.00%
13.97%
10.20%
11.35%
3.15%
1.55%
1.83%
ROE
26.66%
8.51%
9.19%
18.10%
23.44%
18.40%
24.43%
8.31%
4.48%
5.67%
ROCE
35.80%
11.65%
8.11%
25.18%
30.56%
22.91%
25.15%
11.12%
8.15%
7.64%
Fixed Asset Turnover
2.09
1.45
0.95
1.56
1.81
1.64
1.35
1.01
0.98
0.81
Receivable days
16.38
23.55
36.13
23.58
24.63
33.18
36.75
42.84
38.03
41.07
Inventory Days
30.37
45.18
88.10
44.61
38.60
44.76
38.01
42.10
37.84
36.11
Payable days
123.14
128.60
332.50
85.66
87.51
85.94
83.25
88.47
67.10
57.18
Cash Conversion Cycle
-76.38
-59.87
-208.27
-17.48
-24.28
-7.99
-8.49
-3.54
8.77
20.00
Total Debt/Equity
0.00
0.00
0.01
0.01
0.11
0.21
0.28
0.68
0.79
1.20
Interest Cover
162.42
48.91
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.