Nifty
Sensex
:
:
11250.55
38034.14
-254.40 (-2.21%)
-811.68 (-2.09%)

Paper & Paper Products

Rating :
47/99

BSE: 502450 | NSE: SESHAPAPER

138.30
21-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  143.10
  •  143.30
  •  137.45
  •  142.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17672
  •  24.74
  •  222.00
  •  80.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 872.86
  • 5.35
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 556.72
  • 2.89%
  • 0.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.65%
  • 1.30%
  • 20.48%
  • FII
  • DII
  • Others
  • 8.92%
  • 14.27%
  • 12.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.52
  • 2.92
  • 2.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.23
  • 20.01
  • 5.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.39
  • 37.38
  • 12.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.87
  • 8.95
  • 7.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.11
  • 1.44
  • 1.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.33
  • 5.70
  • 4.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
139.23
278.51
-50.01%
320.33
364.76
-12.18%
285.46
354.55
-19.49%
299.95
331.30
-9.46%
Expenses
107.75
216.24
-50.17%
255.64
281.63
-9.23%
217.63
271.32
-19.79%
227.80
249.17
-8.58%
EBITDA
31.48
62.27
-49.45%
64.69
83.13
-22.18%
67.83
83.23
-18.50%
72.15
82.13
-12.15%
EBIDTM
22.61%
22.36%
14.01%
22.79%
23.76%
23.47%
24.05%
24.79%
Other Income
6.03
6.37
-5.34%
4.62
11.38
-59.40%
5.86
4.21
39.19%
6.61
4.32
53.01%
Interest
0.72
2.87
-74.91%
0.85
3.05
-72.13%
1.13
3.41
-66.86%
2.04
3.56
-42.70%
Depreciation
9.16
9.07
0.99%
7.63
6.90
10.58%
9.16
9.01
1.66%
9.17
9.01
1.78%
PBT
27.63
56.70
-51.27%
60.83
84.56
-28.06%
63.40
75.02
-15.49%
67.55
73.88
-8.57%
Tax
9.72
17.84
-45.52%
15.33
22.49
-31.84%
19.85
24.47
-18.88%
21.25
23.71
-10.38%
PAT
17.91
38.86
-53.91%
45.50
62.07
-26.70%
43.55
50.55
-13.85%
46.30
50.17
-7.71%
PATM
12.86%
13.95%
7.11%
17.02%
15.26%
14.26%
15.44%
15.14%
EPS
2.84
6.16
-53.90%
7.21
9.84
-26.73%
6.90
8.01
-13.86%
7.34
7.95
-7.67%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Net Sales
1,044.97
1,184.25
1,325.51
1,105.03
1,107.97
1,025.63
1,014.44
833.56
Net Sales Growth
-21.38%
-10.66%
19.95%
-0.27%
8.03%
1.10%
21.70%
 
Cost Of Goods Sold
4,955.49
331.23
446.92
392.50
409.19
427.59
424.44
279.77
Gross Profit
-3,910.52
853.02
878.59
712.53
698.78
598.04
590.00
553.79
GP Margin
-374.22%
72.03%
66.28%
64.48%
63.07%
58.31%
58.16%
66.44%
Total Expenditure
808.82
917.31
1,029.66
897.70
894.03
918.39
924.94
728.60
Power & Fuel Cost
-
138.80
155.64
139.96
116.64
130.00
144.34
139.48
% Of Sales
-
11.72%
11.74%
12.67%
10.53%
12.68%
14.23%
16.73%
Employee Cost
-
82.32
69.28
68.36
69.72
79.56
64.13
54.06
% Of Sales
-
6.95%
5.23%
6.19%
6.29%
7.76%
6.32%
6.49%
Manufacturing Exp.
-
292.81
293.52
242.15
223.77
200.60
207.08
185.98
% Of Sales
-
24.73%
22.14%
21.91%
20.20%
19.56%
20.41%
22.31%
General & Admin Exp.
-
6.38
8.75
7.31
8.79
17.85
17.31
17.86
% Of Sales
-
0.54%
0.66%
0.66%
0.79%
1.74%
1.71%
2.14%
Selling & Distn. Exp.
-
35.42
32.14
25.77
38.93
57.04
61.47
47.85
% Of Sales
-
2.99%
2.42%
2.33%
3.51%
5.56%
6.06%
5.74%
Miscellaneous Exp.
-
30.35
23.41
21.65
26.99
5.75
6.17
3.62
% Of Sales
-
2.56%
1.77%
1.96%
2.44%
0.56%
0.61%
0.43%
EBITDA
236.15
266.94
295.85
207.33
213.94
107.24
89.50
104.96
EBITDA Margin
22.60%
22.54%
22.32%
18.76%
19.31%
10.46%
8.82%
12.59%
Other Income
23.12
23.46
22.88
8.86
7.89
4.29
5.85
5.11
Interest
4.74
6.89
13.81
14.30
23.22
32.36
37.28
44.46
Depreciation
35.12
35.03
33.82
31.99
30.68
28.81
29.35
49.15
PBT
219.41
248.48
271.10
169.90
167.93
50.35
28.71
16.46
Tax
66.15
74.28
81.36
52.37
40.02
14.75
8.11
-4.04
Tax Rate
30.15%
29.89%
30.01%
29.97%
23.83%
29.29%
31.82%
-24.54%
PAT
153.26
174.20
189.74
122.37
127.91
35.60
17.39
20.50
PAT before Minority Interest
153.26
174.20
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
PAT Margin
14.67%
14.71%
14.31%
11.07%
11.54%
3.47%
1.71%
2.46%
PAT Growth
-24.00%
-8.19%
55.05%
-4.33%
259.30%
104.72%
-15.17%
 
EPS
24.29
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Shareholder's Funds
1,031.75
893.20
725.47
604.95
442.37
413.91
363.25
Share Capital
12.61
12.61
12.61
12.61
12.61
12.61
11.25
Total Reserves
1,019.14
880.59
712.86
592.34
429.75
401.30
350.64
Non-Current Liabilities
195.43
211.29
226.22
231.47
297.59
283.63
301.03
Secured Loans
0.00
42.61
81.17
103.90
135.69
130.33
152.98
Unsecured Loans
6.63
8.87
10.63
12.94
21.75
27.24
41.70
Long Term Provisions
20.17
17.92
16.55
10.78
9.99
9.87
14.77
Current Liabilities
233.39
331.66
329.30
281.99
394.83
425.29
453.77
Trade Payables
195.00
260.08
236.46
188.06
220.54
225.70
195.06
Other Current Liabilities
32.40
66.76
86.17
84.66
60.94
59.84
70.30
Short Term Borrowings
0.00
0.00
0.00
0.00
97.28
126.05
177.37
Short Term Provisions
5.99
4.82
6.67
9.27
16.07
13.69
11.04
Total Liabilities
1,460.57
1,436.15
1,280.99
1,118.41
1,134.79
1,122.83
1,118.05
Net Block
686.37
683.64
684.43
648.98
638.05
661.46
725.61
Gross Block
817.86
779.36
746.91
679.60
1,052.77
1,090.08
1,090.34
Accumulated Depreciation
131.49
95.72
62.48
30.62
414.72
428.62
364.73
Non Current Assets
860.35
853.31
848.11
818.89
760.94
739.01
761.29
Capital Work in Progress
31.03
23.36
26.82
40.75
50.44
13.40
2.45
Non Current Investment
104.68
107.70
109.52
94.05
47.11
41.05
10.80
Long Term Loans & Adv.
34.08
34.42
25.34
33.11
25.34
23.10
22.05
Other Non Current Assets
4.19
4.19
2.00
2.00
0.00
0.00
0.37
Current Assets
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
1.54
0.00
Inventories
169.44
134.57
157.78
128.97
114.07
134.42
87.13
Sundry Debtors
81.01
79.67
106.86
105.71
129.33
123.54
99.11
Cash & Bank
326.35
311.50
143.81
20.11
10.40
10.34
74.02
Other Current Assets
23.42
50.52
17.72
17.28
120.05
113.97
96.50
Short Term Loans & Adv.
7.61
6.58
6.71
27.45
112.19
104.56
91.29
Net Current Assets
366.83
251.18
103.58
17.53
-20.98
-41.47
-97.01
Total Assets
1,460.57
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Cash From Operating Activity
166.41
272.76
225.14
200.45
111.77
104.73
209.25
PBT
248.48
271.10
174.74
167.93
50.35
25.50
16.46
Adjustment
23.76
33.41
39.49
57.57
60.87
69.30
93.26
Changes in Working Capital
-60.23
25.38
45.39
-5.87
0.14
11.60
111.51
Cash after chg. in Working capital
212.01
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-27.26
-16.05
-50.35
-36.30
-46.21
-20.05
-319.67
Net Fixed Assets
-46.17
-28.99
-53.38
380.02
0.27
-10.69
Net Investments
10.98
3.34
-14.63
-46.35
-4.08
-10.77
Others
7.93
9.60
17.66
-369.97
-42.40
1.41
Cash from Financing Activity
-124.30
-89.02
-51.09
-154.45
-65.51
-104.34
175.57
Net Cash Inflow / Outflow
14.85
167.69
123.70
9.70
0.06
-19.66
65.15
Opening Cash & Equivalents
311.50
143.81
20.11
10.41
10.34
30.01
6.49
Closing Cash & Equivalent
326.35
311.50
143.81
20.11
10.40
10.34
74.02

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Book Value (Rs.)
163.64
141.67
115.06
95.95
70.14
65.63
64.34
ROA
12.03%
13.97%
10.20%
11.35%
3.15%
1.55%
1.83%
ROE
18.10%
23.44%
18.40%
24.43%
8.31%
4.48%
5.67%
ROCE
25.13%
30.56%
22.91%
25.15%
11.12%
8.15%
7.64%
Fixed Asset Turnover
1.56
1.81
1.64
1.35
1.01
0.98
0.81
Receivable days
23.58
24.63
33.18
36.75
42.84
38.03
41.07
Inventory Days
44.61
38.60
44.76
38.01
42.10
37.84
36.11
Payable days
85.66
87.78
85.94
83.25
88.47
67.10
57.18
Cash Conversion Cycle
-17.48
-24.56
-7.99
-8.49
-3.54
8.77
20.00
Total Debt/Equity
0.01
0.11
0.21
0.28
0.68
0.79
1.20
Interest Cover
37.06
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.