Nifty
Sensex
:
:
17604.35
59330.90
-287.60 (-1.61%)
-874.16 (-1.45%)

Paper & Paper Products

Rating :
63/99

BSE: 502450 | NSE: SESHAPAPER

268.15
27-Jan-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 273.65
  • 274.35
  • 262.00
  • 271.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43803
  •  117.80
  •  347.90
  •  133.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,689.91
  • 7.41
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,363.48
  • 0.93%
  • 1.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.78%
  • 1.93%
  • 20.69%
  • FII
  • DII
  • Others
  • 12.73%
  • 14.27%
  • 7.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.98
  • 4.17
  • 4.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.67
  • -4.38
  • -9.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.40
  • -3.58
  • -16.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.71
  • 8.80
  • 8.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.24
  • 1.23
  • 0.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.61
  • 4.76
  • 4.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
522.91
332.00
57.50%
430.91
218.06
97.61%
470.98
327.89
43.64%
334.16
164.52
103.11%
Expenses
383.27
292.05
31.23%
343.10
186.70
83.77%
391.83
293.65
33.43%
318.91
150.72
111.59%
EBITDA
139.64
39.95
249.54%
87.81
31.36
180.01%
79.15
34.24
131.16%
15.25
13.80
10.51%
EBIDTM
26.70%
12.03%
20.38%
14.38%
16.81%
10.44%
4.56%
8.39%
Other Income
7.32
3.45
112.17%
4.74
4.39
7.97%
4.34
2.91
49.14%
3.35
3.34
0.30%
Interest
0.60
0.66
-9.09%
0.61
0.64
-4.69%
0.92
0.60
53.33%
0.65
0.71
-8.45%
Depreciation
11.65
9.98
16.73%
11.79
9.88
19.33%
11.01
9.75
12.92%
10.00
9.46
5.71%
PBT
134.71
32.76
311.20%
80.15
25.23
217.68%
71.56
26.80
167.01%
7.95
6.97
14.06%
Tax
34.39
8.84
289.03%
20.46
6.63
208.60%
18.00
-34.62
-
2.03
2.49
-18.47%
PAT
100.32
23.92
319.40%
59.69
18.60
220.91%
53.56
61.42
-12.80%
5.92
4.48
32.14%
PATM
19.18%
7.20%
13.85%
8.53%
11.37%
18.73%
1.77%
2.72%
EPS
17.66
4.57
286.43%
10.02
3.30
203.64%
9.41
10.57
-10.97%
1.00
0.77
29.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Net Sales
1,758.96
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
68.73%
73.29%
-33.96%
-10.66%
19.95%
-0.27%
8.03%
1.10%
21.70%
 
Cost Of Goods Sold
947.06
520.67
201.05
331.24
446.92
392.50
409.19
427.59
424.44
279.77
Gross Profit
811.90
834.53
581.01
853.01
878.59
712.53
698.78
598.04
590.00
553.79
GP Margin
46.16%
61.58%
74.29%
72.03%
66.28%
64.48%
63.07%
58.31%
58.16%
66.44%
Total Expenditure
1,437.11
1,189.49
674.51
917.31
1,029.66
897.70
894.03
918.39
924.94
728.60
Power & Fuel Cost
-
184.77
104.05
138.80
155.64
139.96
116.64
130.00
144.34
139.48
% Of Sales
-
13.63%
13.30%
11.72%
11.74%
12.67%
10.53%
12.68%
14.23%
16.73%
Employee Cost
-
84.59
81.34
82.32
69.28
68.36
69.72
79.56
64.13
54.06
% Of Sales
-
6.24%
10.40%
6.95%
5.23%
6.19%
6.29%
7.76%
6.32%
6.49%
Manufacturing Exp.
-
295.79
219.57
292.81
293.52
242.15
223.77
200.60
207.08
185.98
% Of Sales
-
21.83%
28.08%
24.73%
22.14%
21.91%
20.20%
19.56%
20.41%
22.31%
General & Admin Exp.
-
9.21
8.56
6.38
8.75
7.31
8.79
17.85
17.31
17.86
% Of Sales
-
0.68%
1.09%
0.54%
0.66%
0.66%
0.79%
1.74%
1.71%
2.14%
Selling & Distn. Exp.
-
68.45
36.38
35.42
32.14
25.77
38.93
57.04
61.47
47.85
% Of Sales
-
5.05%
4.65%
2.99%
2.42%
2.33%
3.51%
5.56%
6.06%
5.74%
Miscellaneous Exp.
-
26.01
23.56
30.34
23.41
21.65
26.99
5.75
6.17
3.62
% Of Sales
-
1.92%
3.01%
2.56%
1.77%
1.96%
2.44%
0.56%
0.61%
0.43%
EBITDA
321.85
165.71
107.55
266.94
295.85
207.33
213.94
107.24
89.50
104.96
EBITDA Margin
18.30%
12.23%
13.75%
22.54%
22.32%
18.76%
19.31%
10.46%
8.82%
12.59%
Other Income
19.75
15.53
18.44
22.32
22.88
8.86
7.89
4.29
5.85
5.11
Interest
2.78
2.87
2.91
6.89
13.81
14.30
23.22
32.36
37.28
44.46
Depreciation
44.45
40.87
37.64
35.03
33.82
31.99
30.68
28.81
29.35
49.15
PBT
294.37
137.50
85.44
247.34
271.10
169.90
167.93
50.35
28.71
16.46
Tax
74.88
35.50
-13.86
74.27
81.36
52.37
40.02
14.75
8.11
-4.04
Tax Rate
25.44%
25.82%
-16.22%
30.03%
30.01%
29.97%
23.83%
29.29%
31.82%
-24.54%
PAT
219.49
102.00
99.30
173.07
189.74
122.37
127.91
35.60
17.39
20.50
PAT before Minority Interest
219.49
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
PAT Margin
12.48%
7.53%
12.70%
14.61%
14.31%
11.07%
11.54%
3.47%
1.71%
2.46%
PAT Growth
102.44%
2.72%
-42.62%
-8.79%
55.05%
-4.33%
259.30%
104.72%
-15.17%
 
EPS
34.78
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Shareholder's Funds
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
12.61
12.61
12.61
12.61
12.61
11.25
Total Reserves
1,243.22
1,130.69
1,007.21
880.59
712.86
592.34
429.75
401.30
350.64
Non-Current Liabilities
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
42.61
81.17
103.90
135.69
130.33
152.98
Unsecured Loans
0.54
3.49
6.63
8.87
10.63
12.94
21.75
27.24
41.70
Long Term Provisions
18.60
16.64
20.17
17.92
16.55
10.78
9.99
9.87
14.77
Current Liabilities
245.74
217.89
233.39
331.66
329.30
281.99
394.83
425.29
453.77
Trade Payables
195.59
171.30
195.00
258.54
236.46
188.06
220.54
225.70
195.06
Other Current Liabilities
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
97.28
126.05
177.37
Short Term Provisions
9.79
6.63
5.99
4.82
6.67
9.27
16.07
13.69
11.04
Total Liabilities
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
826.83
746.14
686.37
683.64
684.43
648.98
638.05
661.46
725.61
Gross Block
1,036.13
915.06
817.86
779.36
746.91
679.60
1,052.77
1,090.08
1,090.34
Accumulated Depreciation
209.30
168.92
131.49
95.72
62.48
30.62
414.72
428.62
364.73
Non Current Assets
1,066.01
953.32
847.85
853.31
848.11
818.89
760.94
739.01
761.29
Capital Work in Progress
13.87
32.20
31.03
23.36
26.82
40.75
50.44
13.40
2.45
Non Current Investment
179.19
153.75
104.68
107.70
109.52
94.05
47.11
41.05
10.80
Long Term Loans & Adv.
6.13
17.04
21.58
34.42
25.34
33.11
25.34
23.10
22.05
Other Non Current Assets
39.99
4.19
4.19
4.19
2.00
2.00
0.00
0.00
0.37
Current Assets
593.66
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
1.54
0.00
Inventories
124.12
227.25
169.44
134.57
157.78
128.97
114.07
134.42
87.13
Sundry Debtors
101.45
81.67
81.01
79.67
106.86
105.71
129.33
123.54
99.11
Cash & Bank
330.55
206.96
326.35
311.50
143.81
20.11
10.40
10.34
74.02
Other Current Assets
37.54
35.70
15.81
50.52
24.43
44.73
120.05
113.97
96.50
Short Term Loans & Adv.
8.48
12.61
7.61
6.58
6.71
27.45
112.19
104.56
91.29
Net Current Assets
347.92
346.30
366.83
251.18
103.58
17.53
-20.98
-41.47
-97.01
Total Assets
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Cash From Operating Activity
274.46
-7.09
165.27
272.76
225.14
200.45
111.77
104.73
209.25
PBT
137.50
85.44
247.34
271.10
174.74
167.93
50.35
25.50
16.46
Adjustment
36.43
32.64
23.76
33.41
39.49
57.57
60.87
69.30
93.26
Changes in Working Capital
129.46
-108.02
-60.23
25.38
45.39
-5.87
0.14
11.60
111.51
Cash after chg. in Working capital
303.39
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-249.85
-53.55
-26.12
-16.05
-50.35
-36.30
-46.21
-20.05
-319.67
Net Fixed Assets
-102.74
-98.37
-46.17
-28.99
-53.38
380.02
0.27
-10.69
Net Investments
-17.01
-41.24
10.98
3.34
-14.63
-46.35
-4.08
-10.77
Others
-130.10
86.06
9.07
9.60
17.66
-369.97
-42.40
1.41
Cash from Financing Activity
-22.04
-30.56
-124.30
-89.02
-51.09
-154.45
-65.51
-104.34
175.57
Net Cash Inflow / Outflow
2.57
-91.20
14.85
167.69
123.70
9.70
0.06
-19.66
65.15
Opening Cash & Equivalents
113.60
204.80
311.50
143.81
20.11
10.41
10.34
30.01
6.49
Closing Cash & Equivalent
116.17
113.60
326.35
311.50
143.81
20.11
10.40
10.34
74.02

Financial Ratios

Consolidated /

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