Nifty
:
19674.25
Sensex
:
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)
Nifty
Sensex
:
:
19674.25
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)

Seshasayee Paper and Boards Ltd.

Paper & Paper Products

Rating :
71/99

BSE: 502450 | NSE: SESHAPAPER

NSE BSE
373.90
21-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  380.00
  •  381.50
  •  368.35
  •  379.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  79796
  •  299.73
  •  421.85
  •  220.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,357.17
  • 5.79
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,859.91
  • 1.61%
  • 1.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.78%
  • 1.57%
  • 20.95%
  • FII
  • DII
  • Others
  • 12.86%
  • 14.27%
  • 7.57%

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
  • 8.89
  • 7.79
  • 8.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.28
  • 1.13
  • 1.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.33
  • 4.33
  • 4.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
426.57
430.91
-1.01%
573.17
470.98
21.70%
555.81
334.16
66.33%
522.91
332.00
57.50%
Expenses
331.47
343.10
-3.39%
416.33
391.83
6.25%
405.97
318.91
27.30%
383.27
292.05
31.23%
EBITDA
95.10
87.81
8.30%
156.84
79.15
98.16%
149.84
15.25
882.56%
139.64
39.95
249.54%
EBIDTM
22.29%
20.38%
27.36%
16.81%
26.96%
4.56%
26.70%
12.03%
Other Income
11.02
4.74
132.49%
8.64
4.34
99.08%
8.59
3.35
156.42%
7.32
3.45
112.17%
Interest
0.50
0.61
-18.03%
1.47
0.92
59.78%
0.51
0.65
-21.54%
0.60
0.66
-9.09%
Depreciation
11.45
11.79
-2.88%
10.26
11.01
-6.81%
11.59
10.00
15.90%
11.65
9.98
16.73%
PBT
94.17
80.15
17.49%
153.75
71.56
114.85%
146.33
7.95
1,740.63%
134.71
32.76
311.20%
Tax
24.28
20.46
18.67%
37.93
18.00
110.72%
36.87
2.03
1,716.26%
34.39
8.84
289.03%
PAT
69.89
59.69
17.09%
115.82
53.56
116.24%
109.46
5.92
1,748.99%
100.32
23.92
319.40%
PATM
16.38%
13.85%
20.21%
11.37%
19.69%
1.77%
19.18%
7.20%
EPS
11.92
10.02
18.96%
19.55
9.41
107.76%
18.53
1.00
1,753.00%
17.66
4.57
286.43%

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
2,078.46
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
32.55%
53.69%
73.29%
-33.96%
-10.66%
19.95%
-0.27%
8.03%
1.10%
21.70%
 
Cost Of Goods Sold
981.81
635.18
520.67
201.05
331.24
446.92
392.50
409.19
427.59
424.44
279.77
Gross Profit
1,096.65
1,447.62
834.53
581.01
853.01
878.59
712.53
698.78
598.04
590.00
553.79
GP Margin
52.76%
69.50%
61.58%
74.29%
72.03%
66.28%
64.48%
63.07%
58.31%
58.16%
66.44%
Total Expenditure
1,537.04
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
541.42
534.13
165.71
107.55
266.94
295.85
207.33
213.94
107.24
89.50
104.96
EBITDA Margin
26.05%
25.64%
12.23%
13.75%
22.54%
22.32%
18.76%
19.31%
10.46%
8.82%
12.59%
Other Income
35.57
29.29
15.53
18.44
22.32
22.88
8.86
7.89
4.29
5.85
5.11
Interest
3.08
3.19
2.87
2.91
6.89
13.81
14.30
23.22
32.36
37.28
44.46
Depreciation
44.95
45.29
40.87
37.64
35.03
33.82
31.99
30.68
28.81
29.35
49.15
PBT
528.96
514.94
137.50
85.44
247.34
271.10
169.90
167.93
50.35
28.71
16.46
Tax
133.47
129.65
35.50
-13.86
74.27
81.36
52.37
40.02
14.75
8.11
-4.04
Tax Rate
25.23%
25.18%
25.82%
-16.22%
30.03%
30.01%
29.97%
23.83%
29.29%
31.82%
-24.54%
PAT
395.49
385.29
102.00
99.30
173.07
189.74
122.37
127.91
35.60
17.39
20.50
PAT before Minority Interest
395.49
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
19.03%
18.50%
7.53%
12.70%
14.61%
14.31%
11.07%
11.54%
3.47%
1.71%
2.46%
PAT Growth
176.39%
277.74%
2.72%
-42.62%
-8.79%
55.05%
-4.33%
259.30%
104.72%
-15.17%
 
EPS
62.68
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

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Seshasayee Paper - Quarterly Results
    22nd Jul 2023, 13:57 PM

    Read More
  • Seshasayee Paper gets nod to secure environmental clearances for expansion
    19th Jun 2023, 15:20 PM

    The proposed plan is to augment the production capacity of pulp and paper at its manufacturing unit in Tamil Nadu

    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.