Nifty
Sensex
:
:
10755.55
36523.55
49.80 (0.47%)
194.54 (0.54%)

Paper & Paper Products

Rating :
59/99

BSE: 502450 | NSE: SESHAPAPER

152.85
08-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  153.50
  •  157.55
  •  152.05
  •  154.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  47226
  •  72.88
  •  224.00
  •  80.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 963.05
  • 5.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 748.48
  • 2.62%
  • 0.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.65%
  • 1.46%
  • 20.54%
  • FII
  • DII
  • Others
  • 7.99%
  • 14.27%
  • 13.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.04
  • 5.49
  • 6.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.10
  • 27.01
  • 6.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.88
  • 61.28
  • 14.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.88
  • 9.41
  • 7.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 1.43
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.26
  • 5.87
  • 4.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
320.33
364.76
-12.18%
285.46
354.55
-19.49%
299.95
331.30
-9.46%
278.51
274.90
1.31%
Expenses
255.64
281.63
-9.23%
217.63
271.32
-19.79%
227.80
249.17
-8.58%
216.24
227.53
-4.96%
EBITDA
64.69
83.13
-22.18%
67.83
83.23
-18.50%
72.15
82.13
-12.15%
62.27
47.37
31.45%
EBIDTM
20.19%
22.79%
23.76%
23.47%
24.05%
24.79%
22.36%
17.23%
Other Income
4.62
11.38
-59.40%
5.86
4.21
39.19%
6.61
4.32
53.01%
6.37
2.96
115.20%
Interest
0.85
3.05
-72.13%
1.13
3.41
-66.86%
2.04
3.56
-42.70%
2.87
3.79
-24.27%
Depreciation
7.63
6.90
10.58%
9.16
9.01
1.66%
9.17
9.01
1.78%
9.07
8.92
1.68%
PBT
60.83
84.56
-28.06%
63.40
75.02
-15.49%
67.55
73.88
-8.57%
56.70
37.62
50.72%
Tax
15.33
22.49
-31.84%
19.85
24.47
-18.88%
21.25
23.71
-10.38%
17.84
10.71
66.57%
PAT
45.50
62.07
-26.70%
43.55
50.55
-13.85%
46.30
50.17
-7.71%
38.86
26.91
44.41%
PATM
14.20%
17.02%
15.26%
14.26%
15.44%
15.14%
13.95%
9.79%
EPS
7.21
9.84
-26.73%
6.90
8.01
-13.86%
7.34
7.95
-7.67%
6.16
4.26
44.60%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Net Sales
1,184.25
1,325.51
1,105.03
1,107.97
1,025.63
1,014.44
833.56
Net Sales Growth
-10.66%
19.95%
-0.27%
8.03%
1.10%
21.70%
 
Cost Of Goods Sold
578.32
446.92
392.50
409.19
427.59
424.44
279.77
Gross Profit
605.93
878.59
712.53
698.78
598.04
590.00
553.79
GP Margin
51.17%
66.28%
64.48%
63.07%
58.31%
58.16%
66.44%
Total Expenditure
917.31
1,029.66
897.70
894.03
918.39
924.94
728.60
Power & Fuel Cost
-
155.64
139.96
116.64
130.00
144.34
139.48
% Of Sales
-
11.74%
12.67%
10.53%
12.68%
14.23%
16.73%
Employee Cost
-
69.28
68.36
69.72
79.56
64.13
54.06
% Of Sales
-
5.23%
6.19%
6.29%
7.76%
6.32%
6.49%
Manufacturing Exp.
-
293.52
242.15
223.77
200.60
207.08
185.98
% Of Sales
-
22.14%
21.91%
20.20%
19.56%
20.41%
22.31%
General & Admin Exp.
-
8.75
7.31
8.79
17.85
17.31
17.86
% Of Sales
-
0.66%
0.66%
0.79%
1.74%
1.71%
2.14%
Selling & Distn. Exp.
-
32.14
25.77
38.93
57.04
61.47
47.85
% Of Sales
-
2.42%
2.33%
3.51%
5.56%
6.06%
5.74%
Miscellaneous Exp.
-
23.41
21.65
26.99
5.75
6.17
3.62
% Of Sales
-
1.77%
1.96%
2.44%
0.56%
0.61%
0.43%
EBITDA
266.94
295.85
207.33
213.94
107.24
89.50
104.96
EBITDA Margin
22.54%
22.32%
18.76%
19.31%
10.46%
8.82%
12.59%
Other Income
23.46
22.88
8.86
7.89
4.29
5.85
5.11
Interest
6.89
13.81
14.30
23.22
32.36
37.28
44.46
Depreciation
35.03
33.82
31.99
30.68
28.81
29.35
49.15
PBT
248.48
271.10
169.90
167.93
50.35
28.71
16.46
Tax
74.27
81.36
52.37
40.02
14.75
8.11
-4.04
Tax Rate
29.89%
30.01%
29.97%
23.83%
29.29%
31.82%
-24.54%
PAT
174.21
189.74
122.37
127.91
35.60
17.39
20.50
PAT before Minority Interest
174.21
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
PAT Margin
14.71%
14.31%
11.07%
11.54%
3.47%
1.71%
2.46%
PAT Growth
-8.17%
55.05%
-4.33%
259.30%
104.72%
-15.17%
 
EPS
27.61
30.07
19.39
20.27
5.64
2.76
3.25

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Shareholder's Funds
893.20
725.47
604.95
442.37
413.91
363.25
Share Capital
12.61
12.61
12.61
12.61
12.61
11.25
Total Reserves
880.59
712.86
592.34
429.75
401.30
350.64
Non-Current Liabilities
211.29
226.22
231.47
297.59
283.63
301.03
Secured Loans
42.61
81.17
103.90
135.69
130.33
152.98
Unsecured Loans
8.87
10.63
12.94
21.75
27.24
41.70
Long Term Provisions
17.92
16.55
10.78
9.99
9.87
14.77
Current Liabilities
331.66
329.30
281.99
394.83
425.29
453.77
Trade Payables
260.08
236.46
188.06
220.54
225.70
195.06
Other Current Liabilities
66.76
86.17
84.66
60.94
59.84
70.30
Short Term Borrowings
0.00
0.00
0.00
97.28
126.05
177.37
Short Term Provisions
4.82
6.67
9.27
16.07
13.69
11.04
Total Liabilities
1,436.15
1,280.99
1,118.41
1,134.79
1,122.83
1,118.05
Net Block
683.64
684.43
648.98
638.05
661.46
725.61
Gross Block
779.36
746.91
679.60
1,052.77
1,090.08
1,090.34
Accumulated Depreciation
95.72
62.48
30.62
414.72
428.62
364.73
Non Current Assets
853.31
848.11
818.89
760.94
739.01
761.29
Capital Work in Progress
23.36
26.82
40.75
50.44
13.40
2.45
Non Current Investment
107.70
109.52
94.05
47.11
41.05
10.80
Long Term Loans & Adv.
34.42
25.34
33.11
25.34
23.10
22.05
Other Non Current Assets
4.19
2.00
2.00
0.00
0.00
0.37
Current Assets
582.84
432.88
299.52
373.85
383.81
356.76
Current Investments
0.00
0.00
0.00
0.00
1.54
0.00
Inventories
134.57
157.78
128.97
114.07
134.42
87.13
Sundry Debtors
79.67
106.86
105.71
129.33
123.54
99.11
Cash & Bank
311.50
143.81
20.11
10.40
10.34
74.02
Other Current Assets
57.10
17.72
17.28
7.86
113.97
96.50
Short Term Loans & Adv.
6.58
6.71
27.45
112.19
104.56
91.29
Net Current Assets
251.18
103.58
17.53
-20.98
-41.47
-97.01
Total Assets
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Cash From Operating Activity
272.76
225.14
200.45
111.77
104.73
209.25
PBT
271.10
174.74
167.93
50.35
25.50
16.46
Adjustment
33.41
39.49
57.57
60.87
69.30
93.26
Changes in Working Capital
25.38
45.39
-5.87
0.14
11.60
111.51
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-16.05
-50.35
-36.30
-46.21
-20.05
-319.67
Net Fixed Assets
-28.99
-53.38
380.02
0.27
-10.69
Net Investments
3.34
-14.63
-46.35
-4.08
-10.77
Others
9.60
17.66
-369.97
-42.40
1.41
Cash from Financing Activity
-89.02
-51.09
-154.45
-65.51
-104.34
175.57
Net Cash Inflow / Outflow
167.69
123.70
9.70
0.06
-19.66
65.15
Opening Cash & Equivalents
143.81
20.11
10.41
10.34
30.01
6.49
Closing Cash & Equivalent
311.50
143.81
20.11
10.40
10.34
74.02

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Book Value (Rs.)
141.67
115.06
95.95
70.14
65.63
64.34
ROA
13.97%
10.20%
11.35%
3.15%
1.55%
1.83%
ROE
23.44%
18.40%
24.43%
8.31%
4.48%
5.67%
ROCE
30.56%
22.91%
25.15%
11.12%
8.15%
7.64%
Fixed Asset Turnover
1.81
1.64
1.35
1.01
0.98
0.81
Receivable days
24.63
33.18
36.75
42.84
38.03
41.07
Inventory Days
38.60
44.76
38.01
42.10
37.84
36.11
Payable days
87.78
85.94
83.25
88.47
67.10
57.18
Cash Conversion Cycle
-24.56
-7.99
-8.49
-3.54
8.77
20.00
Total Debt/Equity
0.11
0.21
0.28
0.68
0.79
1.20
Interest Cover
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.