Nifty

:

15763.05

Sensex

:

52586.84

-15.40 (-0.10%)
-66.23 (-0.13%)

Login

Nifty
Sensex

:
:

15763.05
52586.84

-15.40 (-0.10%)
-66.23 (-0.13%)

South India Paper Mills Ltd.

Paper & Paper Products

Rating :

61/99

BSE: 516108 | NSE: SIPAPER

Watchlist

NSE BSE

176.65

30-Jul-2021

Open
High
Low
Previous Close

180.00
182.50
174.10
177.30

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

340
68.39
189.80
56.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

264.98
10.28
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

293.75
0.57%
1.36

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.70
1.03
17.35

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.40
-0.85
22.67

PAT CAGR (%)

10 Years
5 Years
3 Years

1.41
-7.92
156.06

P:E (Median)

8 Years
5 Years
3 Years

7.55
7.12
6.82

P:BV (Average)

8 Years
5 Years
3 Years

0.64
0.64
0.64

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.94
6.83
4.60

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 69.42 34.64 100.40% 71.04 46.55 52.61% 63.60 56.13 13.31% 57.51 54.06 6.38%
Expenses 57.90 28.19 105.39% 59.61 39.87 49.51% 53.55 46.90 14.18% 47.69 44.36 7.51%
EBITDA 11.53 6.44 79.04% 11.43 6.67 71.36% 10.05 9.22 9.00% 9.82 9.70 1.24%
EBIDTM 16.60% 18.60% 16.09% 14.33% 15.80% 16.43% 17.08% 17.94%
Other Income 0.03 0.14 -78.57% 0.10 0.11 -9.09% 0.10 0.21 -52.38% 0.09 0.13 -30.77%
Interest 1.26 1.08 16.67% 1.35 0.95 42.11% 1.05 0.98 7.14% 0.98 1.12 -12.50%
Depreciation 2.54 2.40 5.83% 2.88 2.53 13.83% 2.45 2.43 0.82% 2.41 2.41 0.00%
PBT 10.48 3.10 238.06% 7.29 3.30 120.91% 6.65 6.02 10.47% 9.58 6.30 52.06%
Tax 1.57 0.90 74.44% 2.17 0.12 1,708.33% 1.93 1.77 9.04% 2.58 2.27 13.66%
PAT 8.91 2.20 305.00% 5.13 3.19 60.82% 4.73 4.25 11.29% 7.00 4.03 73.70%
PATM 12.84% 6.35% 7.22% 6.85% 7.43% 7.57% 12.17% 7.46%
EPS 5.94 1.47 304.08% 3.42 2.13 60.56% 3.15 2.83 11.31% 4.67 2.69 73.61%

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 261.57 217.61 242.50 134.66 195.27 206.74 185.54 143.53 168.47 170.41 166.66 Net Sales Growth 36.68% -10.26% 80.08% -31.04% -5.55% 11.43% 29.27% -14.80% -1.14% 2.25% Cost Of Goods Sold 121.22 93.30 111.17 64.87 91.84 97.08 89.22 75.49 78.01 85.91 87.75 Gross Profit 140.35 124.31 131.33 69.79 103.43 109.66 96.31 68.04 90.46 84.49 78.91 GP Margin 53.66% 57.13% 54.16% 51.83% 52.97% 53.04% 51.91% 47.40% 53.70% 49.58% 47.35% Total Expenditure 218.75 183.05 205.87 122.22 164.87 170.68 156.34 128.84 141.22 147.61 141.92 Power & Fuel Cost - 34.99 43.71 24.68 30.51 30.75 29.12 22.65 27.14 24.33 21.66 % Of Sales - 16.08% 18.02% 18.33% 15.62% 14.87% 15.69% 15.78% 16.11% 14.28% 13.00% Employee Cost - 24.99 21.16 14.42 18.14 16.38 15.17 11.36 12.37 11.55 10.87 % Of Sales - 11.48% 8.73% 10.71% 9.29% 7.92% 8.18% 7.91% 7.34% 6.78% 6.52% Manufacturing Exp. - 18.26 12.34 7.50 11.90 11.15 10.32 7.88 10.89 13.15 10.00 % Of Sales - 8.39% 5.09% 5.57% 6.09% 5.39% 5.56% 5.49% 6.46% 7.72% 6.00% General & Admin Exp. - 2.78 6.21 4.56 6.15 6.70 5.28 3.80 4.59 4.33 4.45 % Of Sales - 1.28% 2.56% 3.39% 3.15% 3.24% 2.85% 2.65% 2.72% 2.54% 2.67% Selling & Distn. Exp. - 7.66 9.25 4.35 4.89 6.73 5.76 6.10 6.73 7.05 5.97 % Of Sales - 3.52% 3.81% 3.23% 2.50% 3.26% 3.10% 4.25% 3.99% 4.14% 3.58% Miscellaneous Exp. - 1.06 2.04 1.84 1.44 1.89 1.47 1.57 1.49 1.28 5.97 % Of Sales - 0.49% 0.84% 1.37% 0.74% 0.91% 0.79% 1.09% 0.88% 0.75% 0.73% EBITDA 42.83 34.56 36.63 12.44 30.40 36.06 29.20 14.69 27.25 22.80 24.74 EBITDA Margin 16.37% 15.88% 15.11% 9.24% 15.57% 17.44% 15.74% 10.23% 16.17% 13.38% 14.84% Other Income 0.32 0.83 0.80 2.14 1.43 0.46 1.05 0.63 0.56 2.06 1.18 Interest 4.64 4.29 4.71 5.00 4.13 1.91 2.04 2.12 2.05 2.51 2.30 Depreciation 10.28 9.77 9.50 8.79 9.51 7.97 7.51 7.46 7.32 6.14 4.82 PBT 34.00 21.33 23.22 0.81 18.20 26.64 20.70 5.74 18.44 16.21 18.80 Tax 8.25 5.39 4.85 -0.15 6.24 10.76 7.17 1.85 4.79 4.69 4.92 Tax Rate 24.26% 25.27% 20.89% -18.52% 34.29% 30.87% 34.64% 32.23% 25.98% 23.34% 26.17% PAT 25.77 15.95 18.37 0.95 11.95 24.09 13.53 3.89 13.65 15.40 13.87 PAT before Minority Interest 25.77 15.95 18.37 0.95 11.95 24.09 13.53 3.89 13.65 15.40 13.87 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 9.85% 7.33% 7.58% 0.71% 6.12% 11.65% 7.29% 2.71% 8.10% 9.04% 8.32% PAT Growth 88.51% -13.17% 1,833.68% -92.05% -50.39% 78.05% 247.81% -71.50% -11.36% 11.03% EPS 17.18 10.63 12.25 0.63 7.97 16.06 9.02 2.59 9.10 10.27 9.25

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 169.34 156.04 139.69 141.31 127.08 108.41 99.84 98.59 88.79 77.23 Share Capital 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 Total Reserves 154.34 141.04 124.69 126.31 112.08 93.41 84.84 83.59 73.79 62.23 Non-Current Liabilities 44.86 49.09 52.82 49.24 35.57 18.95 16.08 15.70 19.16 21.97 Secured Loans 26.14 32.17 35.64 29.97 14.32 4.75 0.25 3.12 6.06 7.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.54 1.66 1.63 Long Term Provisions 0.40 0.29 0.24 0.22 0.14 0.13 0.10 0.08 0.11 0.00 Current Liabilities 39.15 33.68 42.41 39.95 53.40 35.14 37.05 27.17 26.90 28.13 Trade Payables 13.42 21.76 17.51 15.23 18.26 13.11 15.72 10.69 12.62 8.61 Other Current Liabilities 12.00 8.87 10.69 7.38 12.02 4.96 6.97 4.81 5.54 4.88 Short Term Borrowings 10.59 0.15 11.69 13.69 14.52 9.46 10.35 5.09 3.49 9.26 Short Term Provisions 3.14 2.90 2.53 3.64 8.60 7.61 4.01 6.58 5.26 5.38 Total Liabilities 253.35 238.81 234.92 230.50 216.05 162.50 152.97 141.46 134.85 127.33 Net Block 128.08 132.31 130.07 136.16 114.41 78.65 80.22 77.44 78.69 65.30 Gross Block 234.91 229.53 218.06 220.98 189.74 146.08 139.47 129.26 123.21 103.74 Accumulated Depreciation 106.83 97.21 87.99 84.82 75.32 67.42 59.25 51.83 44.52 38.44 Non Current Assets 174.59 150.34 150.21 156.44 139.29 90.72 91.16 85.71 86.16 75.65 Capital Work in Progress 14.97 7.82 14.83 10.95 15.94 2.04 3.32 0.53 0.27 2.12 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.54 Long Term Loans & Adv. 31.51 10.17 5.24 9.27 8.94 10.03 7.61 7.75 5.90 6.40 Other Non Current Assets 0.03 0.03 0.07 0.06 0.00 0.00 0.00 0.00 1.29 1.29 Current Assets 78.75 88.47 84.72 74.06 76.76 71.79 61.82 55.74 48.70 51.69 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 32.23 36.40 35.08 27.56 27.33 30.15 26.93 25.51 20.37 21.54 Sundry Debtors 29.53 39.71 38.27 30.12 36.19 30.12 27.10 19.73 19.88 18.68 Cash & Bank 13.43 7.76 2.34 4.50 3.87 5.91 3.17 4.58 1.45 4.25 Other Current Assets 3.57 1.37 2.72 0.97 9.36 5.62 4.61 5.92 6.99 7.23 Short Term Loans & Adv. 2.42 3.22 6.31 10.91 8.46 5.00 4.35 5.66 6.83 7.01 Net Current Assets 39.61 54.79 42.31 34.11 23.36 36.65 24.77 28.57 21.80 23.55 Total Assets 253.34 238.81 234.93 230.50 216.05 162.51 152.98 141.45 134.86 127.34

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 41.53 38.91 -1.65 26.16 38.20 14.57 11.40 16.50 21.55 13.90 PBT 21.33 23.22 0.81 18.20 34.85 20.70 5.74 18.44 20.09 18.80 Adjustment 13.29 13.44 11.62 12.79 9.19 9.05 8.93 8.61 1.70 6.04 Changes in Working Capital 10.47 7.48 -14.03 0.58 2.38 -9.81 -0.66 -6.25 4.94 -5.53 Cash after chg. in Working capital 45.10 44.13 -1.60 31.57 46.43 19.94 14.01 20.79 26.73 19.31 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.57 -5.22 -0.05 -5.41 -8.22 -5.38 -2.61 -4.29 -5.18 -5.41 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 -33.23 -12.26 1.40 -28.96 -52.26 -7.44 -12.47 -7.53 -12.03 -9.50 Net Fixed Assets -12.53 -4.46 -0.96 -26.25 -57.56 -5.33 -13.00 -6.31 -17.62 -9.97 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.54 0.00 Others -20.70 -7.80 2.36 -2.71 5.30 -2.11 0.53 -1.22 5.05 0.47 Cash from Financing Activity -2.63 -21.23 -1.92 3.43 12.03 -4.39 -0.33 -7.14 -12.31 -2.00 Net Cash Inflow / Outflow 5.66 5.42 -2.17 0.63 -2.03 2.73 -1.40 1.83 -2.79 2.40 Opening Cash & Equivalents 7.76 2.34 4.50 3.87 5.91 3.17 4.58 2.75 4.25 1.85 Closing Cash & Equivalent 13.43 7.76 2.34 4.50 3.87 5.91 3.17 4.58 1.45 4.25

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 112.89 104.03 93.13 94.21 84.72 72.27 66.56 65.72 59.20 51.49 ROA 6.48% 7.75% 0.41% 5.35% 12.73% 8.58% 2.64% 9.88% 11.74% 11.64% ROE 9.80% 12.42% 0.68% 8.91% 20.46% 12.99% 3.92% 14.57% 18.55% 19.26% ROCE 12.64% 14.45% 3.06% 12.84% 25.67% 18.90% 6.95% 19.13% 22.49% 23.09% Fixed Asset Turnover 0.94 1.08 0.61 1.01 1.30 1.38 1.13 1.41 1.58 1.75 Receivable days 58.07 58.68 92.67 58.50 55.23 53.03 56.13 40.56 39.34 37.29 Inventory Days 57.56 53.80 84.88 48.42 47.88 52.90 62.87 46.99 42.76 39.61 Payable days 33.76 34.38 46.89 36.60 33.14 33.19 35.98 29.72 25.90 21.82 Cash Conversion Cycle 81.86 78.10 130.66 70.32 69.97 72.74 83.03 57.82 56.19 55.08 Total Debt/Equity 0.25 0.24 0.38 0.32 0.27 0.16 0.15 0.13 0.16 0.27 Interest Cover 5.97 5.93 1.16 5.41 19.27 11.17 3.70 9.99 9.00 9.16

Top Investors:

anil kumar goel

yamini mukesh patel

naina rajendrabhai patel

urmilaben jagdishbhai patel

nishant rajendra banthia

rahul devendra desai

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