Nifty

:

26068.15

Sensex

:

85231.92

-124.00 (-0.47%)
-400.76 (-0.47%)

Login

Nifty
Sensex

:
:

26068.15
85231.92

-124.00 (-0.47%)
-400.76 (-0.47%)

South India Paper Mills Ltd.

Paper & Paper Products

Rating :

47/99

BSE: 516108 | NSE: SIPAPER

Watchlist

NSE BSE

86.18

21-Nov-2025

Open
High
Low
Previous Close

86
86.4
84.5
84.90

Volume
Traded Value (lacs)
52 Week High
52 Week Low

206692
17571124
86.4
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

161.59
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

330.94
N/A
0.75

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.97
10.24
8.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-4.91
-10.28
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-16.69

P:E (Median)

8 Years
5 Years
3 Years

6.21
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.83
0.88
0.82

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.83
3.52
1.43

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 111.57 101.77 9.63% 106.89 89.83 18.99% 94.14 90.66 3.84% 83.57 71.91 16.21%
Expenses 98.64 95.34 3.46% 96.48 85.08 13.40% 88.11 85.38 3.20% 79.34 67.20 18.07%
EBITDA 12.93 6.43 101.09% 10.41 4.75 119.16% 6.03 5.28 14.20% 4.23 4.71 -10.19%
EBIDTM 11.59% 6.32% 9.74% 5.29% 6.41% 5.83% 5.06% 6.55%
Other Income 0.16 0.31 -48.39% 0.15 0.49 -69.39% 0.15 0.58 -74.14% 0.13 0.28 -53.57%
Interest 5.17 4.87 6.16% 5.10 4.92 3.66% 4.94 4.81 2.70% 4.89 4.71 3.82%
Depreciation 4.16 4.13 0.73% 4.15 4.13 0.48% 4.17 4.46 -6.50% 4.14 4.40 -5.91%
PBT 3.76 -1.62 - 1.31 -3.80 - -2.92 -3.57 - -4.45 -4.26 -
Tax 0.95 -0.41 - 0.33 -0.96 - -0.66 -0.85 - -1.12 -1.07 -
PAT 2.81 -1.21 - 0.98 -2.84 - -2.26 -2.73 - -3.33 -3.19 -
PATM 2.52% -1.19% 0.92% -3.17% -2.40% -3.01% -3.98% -4.43%
EPS 1.50 -0.64 - 0.52 -1.51 - -1.20 -1.45 - -1.77 -1.69 -

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 396.17 369.31 312.31 287.85 305.36 226.78 217.61 242.50 134.66 195.27 206.74 Net Sales Growth 11.86% 18.25% 8.50% -5.73% 34.65% 4.21% -10.26% 80.08% -31.04% -5.55% Cost Of Goods Sold 236.84 226.18 172.36 163.92 156.33 100.24 93.30 111.17 64.87 91.84 97.08 Gross Profit 159.33 143.13 139.95 123.93 149.02 126.55 124.31 131.33 69.79 103.43 109.66 GP Margin 40.22% 38.76% 44.81% 43.05% 48.80% 55.80% 57.13% 54.16% 51.83% 52.97% 53.04% Total Expenditure 362.57 347.52 295.20 293.87 267.88 189.29 183.05 205.87 122.22 164.87 170.68 Power & Fuel Cost - 56.73 58.81 67.97 50.12 34.00 34.99 43.71 24.68 30.51 30.75 % Of Sales - 15.36% 18.83% 23.61% 16.41% 14.99% 16.08% 18.02% 18.33% 15.62% 14.87% Employee Cost - 28.88 29.23 27.80 27.02 25.55 23.86 21.16 14.42 18.14 16.38 % Of Sales - 7.82% 9.36% 9.66% 8.85% 11.27% 10.96% 8.73% 10.71% 9.29% 7.92% Manufacturing Exp. - 14.02 14.47 14.24 15.42 14.83 16.26 12.34 7.50 11.90 11.15 % Of Sales - 3.80% 4.63% 4.95% 5.05% 6.54% 7.47% 5.09% 5.57% 6.09% 5.39% General & Admin Exp. - 8.95 8.24 7.84 7.36 6.05 5.89 6.21 4.56 6.15 6.70 % Of Sales - 2.42% 2.64% 2.72% 2.41% 2.67% 2.71% 2.56% 3.39% 3.15% 3.24% Selling & Distn. Exp. - 11.98 11.57 9.71 10.47 7.55 7.65 9.25 4.35 4.89 6.73 % Of Sales - 3.24% 3.70% 3.37% 3.43% 3.33% 3.52% 3.81% 3.23% 2.50% 3.26% Miscellaneous Exp. - 0.76 0.53 2.40 1.15 1.08 1.09 2.04 1.84 1.44 6.73 % Of Sales - 0.21% 0.17% 0.83% 0.38% 0.48% 0.50% 0.84% 1.37% 0.74% 0.91% EBITDA 33.60 21.79 17.11 -6.02 37.48 37.49 34.56 36.63 12.44 30.40 36.06 EBITDA Margin 8.48% 5.90% 5.48% -2.09% 12.27% 16.53% 15.88% 15.11% 9.24% 15.57% 17.44% Other Income 0.59 1.09 1.84 1.21 0.96 0.79 0.83 0.80 2.14 1.43 0.46 Interest 20.10 19.97 18.62 16.46 6.09 4.57 4.29 4.71 5.00 4.13 1.91 Depreciation 16.62 16.57 17.89 16.03 9.44 10.14 9.77 9.50 8.79 9.51 7.97 PBT -2.30 -13.66 -17.57 -37.30 22.91 23.57 21.33 23.22 0.81 18.20 26.64 Tax -0.50 -3.14 -4.44 -7.35 3.98 7.58 5.39 4.85 -0.15 6.24 10.76 Tax Rate 21.74% 24.57% 24.85% 30.60% 15.52% 28.46% 25.27% 20.89% -18.52% 34.29% 30.87% PAT -1.80 -9.64 -13.43 -16.67 21.66 19.05 15.95 18.37 0.95 11.95 24.09 PAT before Minority Interest -1.80 -9.64 -13.43 -16.67 21.66 19.05 15.95 18.37 0.95 11.95 24.09 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 -0.45% -2.61% -4.30% -5.79% 7.09% 8.40% 7.33% 7.58% 0.71% 6.12% 11.65% PAT Growth 0.00% - - - 13.70% 19.44% -13.17% 1,833.68% -92.05% -50.39% EPS -0.96 -5.13 -7.14 -8.87 11.52 10.13 8.48 9.77 0.51 6.36 12.81

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 211.18 220.44 233.29 206.15 185.61 169.34 156.04 139.69 141.31 127.08 Share Capital 18.75 18.75 18.75 15.00 15.00 15.00 15.00 15.00 15.00 15.00 Total Reserves 192.43 201.69 214.54 191.15 170.61 154.34 141.04 124.69 126.31 112.08 Non-Current Liabilities 111.79 118.15 145.02 160.76 86.17 44.86 49.09 52.82 49.24 35.57 Secured Loans 82.52 106.51 132.13 140.89 64.32 26.14 32.17 35.64 29.97 14.32 Unsecured Loans 0.00 0.85 0.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.40 0.41 0.21 0.42 0.82 0.40 0.29 0.24 0.22 0.14 Current Liabilities 120.11 117.93 111.45 103.68 66.83 39.15 33.68 42.41 39.95 53.40 Trade Payables 18.56 17.40 34.08 22.47 15.69 13.42 21.76 17.51 15.23 18.26 Other Current Liabilities 30.09 32.62 41.22 28.19 16.44 12.00 8.87 10.69 7.38 12.02 Short Term Borrowings 68.24 64.56 33.02 47.07 30.49 10.59 0.15 11.69 13.69 14.52 Short Term Provisions 3.22 3.35 3.13 5.94 4.21 3.14 2.90 2.53 3.64 8.60 Total Liabilities 443.08 456.52 489.76 470.59 338.61 253.35 238.81 234.92 230.50 216.05 Net Block 317.35 331.24 343.08 304.11 120.00 128.08 132.31 130.07 136.16 114.41 Gross Block 442.16 439.47 485.53 430.52 236.97 234.91 229.53 218.06 220.98 189.74 Accumulated Depreciation 124.81 108.23 142.45 126.41 116.97 106.83 97.21 87.99 84.82 75.32 Non Current Assets 322.59 336.05 365.27 351.23 245.81 174.59 150.34 150.21 156.44 139.29 Capital Work in Progress 0.29 0.09 17.39 39.30 106.06 14.97 7.82 14.83 10.95 15.94 Non Current Investment 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 4.59 4.34 4.30 7.57 19.70 31.51 10.17 5.24 9.27 8.94 Other Non Current Assets 0.22 0.39 0.50 0.24 0.04 0.03 0.03 0.07 0.06 0.00 Current Assets 113.52 109.81 124.49 119.35 92.71 78.75 88.47 84.72 74.06 76.76 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 47.93 41.35 42.40 35.54 29.40 32.23 36.40 35.08 27.56 27.33 Sundry Debtors 58.47 59.02 43.95 48.08 46.39 29.53 39.71 38.27 30.12 36.19 Cash & Bank 1.25 0.62 32.80 27.39 9.41 13.43 7.76 2.34 4.50 3.87 Other Current Assets 5.87 4.71 1.57 1.04 7.51 3.57 4.59 9.03 11.88 9.36 Short Term Loans & Adv. 3.41 4.11 3.76 7.30 6.87 2.42 3.22 6.31 10.91 8.46 Net Current Assets -6.60 -8.12 13.04 15.68 25.87 39.61 54.79 42.31 34.11 23.36 Total Assets 436.11 445.86 489.76 470.58 338.52 253.34 238.81 234.93 230.50 216.05

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 40.29 -18.40 0.72 38.93 21.92 39.55 38.91 -1.65 26.16 38.20 PBT -12.78 -17.87 -24.03 25.64 26.63 21.33 23.22 0.81 18.20 34.85 Adjustment 34.65 35.44 18.84 12.27 11.38 13.29 13.44 11.62 12.79 9.19 Changes in Working Capital 18.42 -35.97 8.68 4.04 -12.36 8.49 7.48 -14.03 0.58 2.38 Cash after chg. in Working capital 40.29 -18.40 3.50 41.94 25.65 43.12 44.13 -1.60 31.57 46.43 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 -2.78 -3.01 -3.73 -3.57 -5.22 -0.05 -5.41 -8.22 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 1.58 -1.44 -13.35 -104.82 -77.00 -31.25 -12.26 1.40 -28.96 -52.26 Net Fixed Assets -2.89 63.36 -33.10 -126.79 -93.15 -12.53 -4.46 -0.96 -26.25 -57.56 Net Investments -0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 4.60 -64.80 19.75 21.97 16.15 -18.72 -7.80 2.36 -2.71 5.30 Cash from Financing Activity -41.23 -12.35 18.04 83.87 51.06 -2.63 -21.23 -1.92 3.43 12.03 Net Cash Inflow / Outflow 0.64 -32.19 5.41 17.98 -4.02 5.66 5.42 -2.17 0.63 -2.03 Opening Cash & Equivalents 0.62 32.80 27.39 9.41 13.43 7.76 2.34 4.50 3.87 5.91 Closing Cash & Equivalent 1.25 0.62 32.80 27.39 9.41 13.43 7.76 2.34 4.50 3.87

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 112.63 117.57 124.42 137.43 123.74 112.89 104.03 93.13 94.21 84.72 ROA -2.14% -2.84% -3.47% 5.35% 6.44% 6.48% 7.75% 0.41% 5.35% 12.73% ROE -4.47% -5.92% -7.59% 11.06% 10.73% 9.80% 12.42% 0.68% 8.91% 20.46% ROCE 1.79% 0.18% -1.82% 9.18% 12.54% 12.64% 14.45% 3.06% 12.84% 25.67% Fixed Asset Turnover 0.84 0.68 0.63 0.91 0.96 0.94 1.08 0.61 1.01 1.30 Receivable days 58.06 60.17 58.35 56.46 61.09 58.07 58.68 92.67 58.50 55.23 Inventory Days 44.12 48.94 49.41 38.81 49.60 57.56 53.80 84.88 48.42 47.88 Payable days 29.02 54.52 62.97 44.55 53.00 68.81 34.38 46.89 36.60 33.14 Cash Conversion Cycle 73.16 54.59 44.79 50.71 57.69 46.81 78.10 130.66 70.32 69.97 Total Debt/Equity 0.83 0.90 0.82 0.96 0.54 0.25 0.24 0.38 0.32 0.27 Interest Cover 0.36 0.04 -0.46 5.21 6.83 5.97 5.93 1.16 5.41 19.27

Top Investors:

harshad natvarlal modi

rajul harshad modi

anil kumar goel

rigid containers pvt ltd

yamini mukesh patel

duraisamy palanisamy

utpal j purohit

Annual Reports:

News Update:

South India Paper Mills turns black in Q2
24th Oct 2025, 12:14 PM

The total income of the company increased by 9.44% at Rs 111.72 crore for Q2FY26
Read More
South India Paper - Quarterly Results
24th Oct 2025, 00:00 AM

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.

Feedback