Nifty
:
17331.80
Sensex
:
58222.10
57.50 (0.33%)
156.63 (0.27%)
Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Seshasayee Paper and Boards Ltd.

Paper & Paper Products

Rating :
63/99

BSE: 502450 | NSE: SESHAPAPER

NSE BSE
283.95
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 282.40
  • 285.00
  • 280.05
  • 278.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  57449
  •  163.04
  •  315.30
  •  133.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,788.30
  • 11.71
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,461.87
  • 0.88%
  • 1.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.78%
  • 1.60%
  • 21.50%
  • FII
  • DII
  • Others
  • 10.98%
  • 14.27%
  • 8.87%

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
  • 10.12
  • 8.80
  • 8.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.22
  • 1.26
  • 0.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.65
  • 4.81
  • 4.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
430.91
218.06
97.61%
470.98
327.89
43.64%
334.16
164.52
103.11%
332.00
150.42
120.72%
Expenses
343.10
186.70
83.77%
391.83
293.65
33.43%
318.91
150.72
111.59%
292.05
122.39
138.62%
EBITDA
87.81
31.36
180.01%
79.15
34.24
131.16%
15.25
13.80
10.51%
39.95
28.03
42.53%
EBIDTM
20.38%
14.38%
16.81%
10.44%
4.56%
8.39%
12.03%
18.63%
Other Income
4.74
4.39
7.97%
4.34
2.91
49.14%
3.35
3.34
0.30%
3.45
6.16
-43.99%
Interest
0.61
0.64
-4.69%
0.92
0.60
53.33%
0.65
0.71
-8.45%
0.66
0.88
-25.00%
Depreciation
11.79
9.88
19.33%
11.01
9.75
12.92%
10.00
9.46
5.71%
9.98
9.27
7.66%
PBT
80.15
25.23
217.68%
71.56
26.80
167.01%
7.95
6.97
14.06%
32.76
24.04
36.27%
Tax
20.46
6.63
208.60%
18.00
-34.62
-
2.03
2.49
-18.47%
8.84
8.55
3.39%
PAT
59.69
18.60
220.91%
53.56
61.42
-12.80%
5.92
4.48
32.14%
23.92
15.49
54.42%
PATM
13.85%
8.53%
11.37%
18.73%
1.77%
2.72%
7.20%
10.30%
EPS
10.02
3.30
203.64%
9.41
10.57
-10.97%
1.00
0.77
29.87%
4.57
3.12
46.47%

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
1,568.05
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
82.14%
73.29%
-33.96%
-10.66%
19.95%
-0.27%
8.03%
1.10%
21.70%
 
Cost Of Goods Sold
890.21
520.67
201.05
331.24
446.92
392.50
409.19
427.59
424.44
279.77
Gross Profit
677.84
834.53
581.01
853.01
878.59
712.53
698.78
598.04
590.00
553.79
GP Margin
43.23%
61.58%
74.29%
72.03%
66.28%
64.48%
63.07%
58.31%
58.16%
66.44%
Total Expenditure
1,345.89
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
222.16
165.71
107.55
266.94
295.85
207.33
213.94
107.24
89.50
104.96
EBITDA Margin
14.17%
12.23%
13.75%
22.54%
22.32%
18.76%
19.31%
10.46%
8.82%
12.59%
Other Income
15.88
15.53
18.44
22.32
22.88
8.86
7.89
4.29
5.85
5.11
Interest
2.84
2.87
2.91
6.89
13.81
14.30
23.22
32.36
37.28
44.46
Depreciation
42.78
40.87
37.64
35.03
33.82
31.99
30.68
28.81
29.35
49.15
PBT
192.42
137.50
85.44
247.34
271.10
169.90
167.93
50.35
28.71
16.46
Tax
49.33
35.50
-13.86
74.27
81.36
52.37
40.02
14.75
8.11
-4.04
Tax Rate
25.64%
25.82%
-16.22%
30.03%
30.01%
29.97%
23.83%
29.29%
31.82%
-24.54%
PAT
143.09
102.00
99.30
173.07
189.74
122.37
127.91
35.60
17.39
20.50
PAT before Minority Interest
143.09
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
9.13%
7.53%
12.70%
14.61%
14.31%
11.07%
11.54%
3.47%
1.71%
2.46%
PAT Growth
43.10%
2.72%
-42.62%
-8.79%
55.05%
-4.33%
259.30%
104.72%
-15.17%
 
EPS
22.68
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

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Seshasayee Paper and Boards emerges as successful bidder for acquisition of assets
    20th Sep 2022, 10:23 AM

    The company has emerged as the successful bidder in the e-auction held on September 19, 2022

    Read More
  • Seshasayee Paper - Quarterly Results
    22nd Jul 2022, 19:43 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.