Nifty

:

23416.55

Sensex

:

74360.01

10.95 (0.05%)
13.84 (0.02%)

Login

Nifty
Sensex

:
:

23416.55
74360.01

10.95 (0.05%)
13.84 (0.02%)

South India Paper Mills Ltd.

Paper & Paper Products

Rating :

51/99

BSE: 516108 | NSE: SIPAPER

Watchlist

NSE BSE

93.94

04-Jun-2026

Open
High
Low
Previous Close

93.99
96.45
90.86
93.23

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

2961
275135
96.45
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

176.14
16.40
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

328.68
N/A
0.79

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

6.53
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.83
0.89
0.80

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.29
3.92
-1.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 113.99 94.14 21.09% 101.37 83.57 21.30% 111.57 101.77 9.63% 106.89 89.83 18.99%
Expenses 98.91 88.11 12.26% 89.20 79.34 12.43% 98.64 95.34 3.46% 96.48 85.08 13.40%
EBITDA 15.08 6.03 150.08% 12.17 4.23 187.71% 12.93 6.43 101.09% 10.41 4.75 119.16%
EBIDTM 13.23% 6.41% 12.01% 5.06% 11.59% 6.32% 9.74% 5.29%
Other Income 0.31 0.15 106.67% 0.07 0.13 -46.15% 0.16 0.31 -48.39% 0.15 0.49 -69.39%
Interest 5.11 4.94 3.44% 4.90 4.89 0.20% 5.17 4.87 6.16% 5.10 4.92 3.66%
Depreciation 4.17 4.17 0.00% 4.17 4.14 0.72% 4.16 4.13 0.73% 4.15 4.13 0.48%
PBT 6.10 -2.92 - 3.17 -4.45 - 3.76 -1.62 - 1.31 -3.80 -
Tax 1.53 -0.66 - 0.80 -1.12 - 0.95 -0.41 - 0.33 -0.96 -
PAT 4.57 -2.26 - 2.37 -3.33 - 2.81 -1.21 - 0.98 -2.84 -
PATM 4.01% -2.40% 2.34% -3.98% 2.52% -1.19% 0.92% -3.17%
EPS 2.43 -1.20 - 1.26 -1.77 - 1.50 -0.64 - 0.52 -1.51 -

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 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 433.82 369.31 312.31 287.85 305.36 226.78 217.61 242.50 134.66 195.27 206.74 Net Sales Growth 17.47% 18.25% 8.50% -5.73% 34.65% 4.21% -10.26% 80.08% -31.04% -5.55% Cost Of Goods Sold 251.31 226.18 172.36 163.92 156.33 100.24 93.30 111.17 64.87 91.84 97.08 Gross Profit 182.51 143.13 139.95 123.93 149.02 126.55 124.31 131.33 69.79 103.43 109.66 GP Margin 42.07% 38.76% 44.81% 43.05% 48.80% 55.80% 57.13% 54.16% 51.83% 52.97% 53.04% Total Expenditure 383.23 347.52 295.20 293.87 267.88 189.29 183.05 205.87 122.22 164.87 170.68 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 50.59 21.79 17.11 -6.02 37.48 37.49 34.56 36.63 12.44 30.40 36.06 EBITDA Margin 11.66% 5.90% 5.48% -2.09% 12.27% 16.53% 15.88% 15.11% 9.24% 15.57% 17.44% Other Income 0.69 1.09 1.84 1.21 0.96 0.79 0.83 0.80 2.14 1.43 0.46 Interest 20.28 19.97 18.62 16.46 6.09 4.57 4.29 4.71 5.00 4.13 1.91 Depreciation 16.65 16.57 17.89 16.03 9.44 10.14 9.77 9.50 8.79 9.51 7.97 PBT 14.34 -13.66 -17.57 -37.30 22.91 23.57 21.33 23.22 0.81 18.20 26.64 Tax 3.61 -3.14 -4.44 -7.35 3.98 7.58 5.39 4.85 -0.15 6.24 10.76 Tax Rate 25.17% 24.57% 24.85% 30.60% 15.52% 28.46% 25.27% 20.89% -18.52% 34.29% 30.87% PAT 10.73 -9.64 -13.43 -16.67 21.66 19.05 15.95 18.37 0.95 11.95 24.09 PAT before Minority Interest 10.73 -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 2.47% -2.61% -4.30% -5.79% 7.09% 8.40% 7.33% 7.58% 0.71% 6.12% 11.65% PAT Growth 211.31% - - - 13.70% 19.44% -13.17% 1,833.68% -92.05% -50.39% EPS 5.71 -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

fortune packaging llp

sachin kirit modi

rigid containers pvt ltd

bhuvi swapnil modi

Annual Reports:

News Update:

No Latest News!

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