Nifty

:

18534.40

Sensex

:

62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

Login

Nifty
Sensex

:
:

18534.40
62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

Star Paper Mills Ltd.

Paper & Paper Products

Rating :

56/99

BSE: 516022 | NSE: STARPAPER

Watchlist

NSE BSE

177.95

31-May-2023

Day's Open
Day's High
Day's Low
Previous Close

179.95
179.95
176.75
178.70

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

79159
141.21
220.90
129.40

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

277.36
4.22
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

238.79
2.81%
0.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.93
-0.94
-1.03

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-15.04
-7.81

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-7.55
-0.56

P:E (Median)

8 Years
5 Years
3 Years

5.30
5.55
7.26

P:BV (Average)

8 Years
5 Years
3 Years

0.42
0.42
0.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

3.73
3.71
4.16

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 123.41 112.90 9.31% 115.75 93.19 24.21% 134.49 76.83 75.05% 119.03 47.61 150.01%
Expenses 108.81 102.89 5.75% 90.52 83.15 8.86% 110.45 69.59 58.72% 103.18 42.91 140.46%
EBITDA 14.60 10.01 45.85% 25.23 10.04 151.29% 24.04 7.24 232.04% 15.85 4.71 236.52%
EBIDTM 11.83% 8.87% 21.80% 10.78% 17.87% 9.42% 13.32% 9.88%
Other Income 11.54 8.30 39.04% 3.48 2.90 20.00% 3.17 3.81 -16.80% 3.52 3.02 16.56%
Interest 0.20 0.00 0 0.11 0.16 -31.25% 0.13 0.16 -18.75% 0.13 0.15 -13.33%
Depreciation 1.39 1.41 -1.42% 1.29 1.37 -5.84% 1.31 1.31 0.00% 1.28 1.28 0.00%
PBT 21.49 16.90 27.16% 18.11 11.42 58.58% 25.78 9.58 169.10% 17.96 6.30 185.08%
Tax 5.03 -0.91 - 5.37 4.21 27.55% 4.58 2.75 66.55% 2.68 1.49 79.87%
PAT 16.46 17.81 -7.58% 12.74 7.20 76.94% 21.20 6.83 210.40% 15.28 4.81 217.67%
PATM 13.33% 15.78% 11.01% 7.73% 15.76% 8.88% 12.84% 10.11%
EPS 10.55 11.42 -7.62% 8.17 4.62 76.84% 13.59 4.38 210.27% 9.80 3.09 217.15%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 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 /

Consolidated

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 492.68 330.54 233.37 340.95 377.75 346.58 324.18 272.45 271.30 275.01 272.93 Net Sales Growth 49.06% 41.64% -31.55% -9.74% 8.99% 6.91% 18.99% 0.42% -1.35% 0.76% Cost Of Goods Sold 194.75 99.82 69.82 94.26 92.33 76.08 76.51 78.93 88.28 103.80 112.06 Gross Profit 297.93 230.71 163.55 246.69 285.41 270.50 247.68 193.52 183.02 171.21 160.88 GP Margin 60.47% 69.80% 70.08% 72.35% 75.56% 78.05% 76.40% 71.03% 67.46% 62.26% 58.95% Total Expenditure 412.96 298.54 212.17 292.90 328.45 274.30 253.28 245.83 256.51 283.10 289.56 Power & Fuel Cost - 73.33 50.99 85.12 110.09 84.75 71.27 64.32 73.67 80.68 81.02 % Of Sales - 22.18% 21.85% 24.97% 29.14% 24.45% 21.98% 23.61% 27.15% 29.34% 29.69% Employee Cost - 24.67 22.50 27.87 28.14 28.12 29.09 26.11 27.17 25.62 26.18 % Of Sales - 7.46% 9.64% 8.17% 7.45% 8.11% 8.97% 9.58% 10.01% 9.32% 9.59% Manufacturing Exp. - 76.06 45.53 62.47 69.91 60.72 52.88 49.81 49.69 57.22 54.91 % Of Sales - 23.01% 19.51% 18.32% 18.51% 17.52% 16.31% 18.28% 18.32% 20.81% 20.12% General & Admin Exp. - 10.75 8.32 7.08 5.24 5.36 7.87 11.87 6.05 5.98 5.35 % Of Sales - 3.25% 3.57% 2.08% 1.39% 1.55% 2.43% 4.36% 2.23% 2.17% 1.96% Selling & Distn. Exp. - 1.64 4.15 2.41 1.53 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.50% 1.78% 0.71% 0.41% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 12.27 10.86 13.69 21.22 19.28 15.66 14.79 11.66 9.80 0.00 % Of Sales - 3.71% 4.65% 4.02% 5.62% 5.56% 4.83% 5.43% 4.30% 3.56% 3.68% EBITDA 79.72 32.00 21.20 48.05 49.30 72.28 70.90 26.62 14.79 -8.09 -16.63 EBITDA Margin 16.18% 9.68% 9.08% 14.09% 13.05% 20.86% 21.87% 9.77% 5.45% -2.94% -6.09% Other Income 21.71 18.03 9.49 6.91 7.28 5.04 2.08 0.93 0.94 1.12 0.90 Interest 0.57 0.47 0.58 0.65 0.65 1.05 1.27 2.55 3.36 4.57 4.56 Depreciation 5.27 5.36 5.23 5.16 4.39 4.07 4.12 4.25 4.86 11.09 11.26 PBT 83.34 44.20 24.88 49.15 51.53 72.20 67.58 20.74 7.51 -22.62 -31.56 Tax 17.66 7.55 7.37 11.88 -1.66 17.94 7.23 4.24 -8.03 -4.02 -2.01 Tax Rate 21.19% 17.08% 29.62% 24.17% -3.22% 24.85% 10.70% 20.44% -106.92% 15.40% 6.37% PAT 65.68 36.65 17.52 37.27 53.19 54.26 60.36 16.50 15.54 -22.08 -29.55 PAT before Minority Interest 65.68 36.65 17.52 37.27 53.19 54.26 60.36 16.50 15.54 -22.08 -29.55 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 13.33% 11.09% 7.51% 10.93% 14.08% 15.66% 18.62% 6.06% 5.73% -8.03% -10.83% PAT Growth 79.21% 109.19% -52.99% -29.93% -1.97% -10.11% 265.82% 6.18% - - EPS 42.10 23.49 11.23 23.89 34.10 34.78 38.69 10.58 9.96 -14.15 -18.94

Description TTM Mar 09 Sep 07
Net Sales - 360.21 317.16 Net Sales Growth - 13.57% Cost Of Goods Sold - 93.52 90.74 Gross Profit - 266.70 226.42 GP Margin - 74.04% 71.39% Total Expenditure - 322.41 279.32 Power & Fuel Cost - 99.89 78.51 % Of Sales - 27.73% 24.75% Employee Cost - 36.72 33.69 % Of Sales - 10.19% 10.62% Manufacturing Exp. - 66.78 62.40 % Of Sales - 18.54% 19.67% General & Admin Exp. - 6.29 5.00 % Of Sales - 1.75% 1.58% Selling & Distn. Exp. - 3.29 0.00 % Of Sales - 0.91% 0% Miscellaneous Exp. - 15.92 8.97 % Of Sales - 4.42% 2.83% EBITDA - 37.80 37.84 EBITDA Margin - 10.49% 11.93% Other Income - 11.65 8.27 Interest - 10.02 11.61 Depreciation - 17.79 16.12 PBT - 21.64 18.39 Tax - 5.98 6.99 Tax Rate - 27.63% 109.22% PAT - 15.66 -0.58 PAT before Minority Interest - 15.66 -0.58 Minority Interest - 0.00 0.00 PAT Margin - 4.35% -0.18% PAT Growth - - EPS - 10.04 -0.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 534.82 501.89 488.29 455.28 406.01 352.82 63.56 47.06 32.27 54.35 Share Capital 15.61 15.61 15.61 15.61 15.61 15.61 15.61 15.61 15.61 15.61 Total Reserves 519.21 486.28 472.69 439.68 390.40 337.21 47.96 31.45 16.66 38.74 Non-Current Liabilities 84.29 89.63 89.68 85.66 96.59 97.58 29.83 27.46 35.63 38.35 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 5.08 6.95 8.17 8.73 8.96 10.34 10.44 10.37 10.05 8.51 Current Liabilities 52.72 58.81 52.52 50.70 59.21 63.64 82.41 109.43 101.71 93.25 Trade Payables 29.16 29.22 43.90 39.42 41.61 42.87 61.59 70.52 70.15 65.68 Other Current Liabilities 21.24 27.76 6.78 7.10 11.68 15.38 8.39 8.65 10.62 6.85 Short Term Borrowings 0.00 0.00 0.00 1.41 1.53 4.25 6.63 13.69 20.46 20.02 Short Term Provisions 2.33 1.84 1.83 2.78 4.39 1.15 5.79 16.57 0.49 0.71 Total Liabilities 671.83 650.33 630.49 591.64 561.81 514.04 175.80 183.95 169.61 185.95 Net Block 414.57 414.92 412.26 410.47 405.13 404.40 85.15 85.78 91.01 100.25 Gross Block 441.48 436.69 428.81 421.86 412.73 408.01 259.71 257.01 256.79 255.18 Accumulated Depreciation 26.91 21.77 16.55 11.40 7.60 3.62 174.56 171.23 165.78 154.93 Non Current Assets 446.94 448.45 447.04 440.45 438.94 428.98 126.60 129.44 133.24 146.49 Capital Work in Progress 2.79 5.75 7.49 3.77 7.36 2.45 0.54 0.60 0.60 2.13 Non Current Investment 19.03 19.03 19.03 18.02 16.90 13.83 32.30 32.30 32.30 35.79 Long Term Loans & Adv. 9.11 8.54 7.95 8.19 9.55 8.30 8.61 10.76 9.33 8.33 Other Non Current Assets 1.44 0.22 0.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 224.89 201.88 183.46 151.20 122.87 85.05 49.21 54.52 36.38 39.46 Current Investments 94.39 75.15 69.92 63.18 61.57 32.56 0.00 0.00 0.00 0.00 Inventories 75.26 76.45 79.53 49.03 44.14 32.88 26.93 23.22 24.09 26.64 Sundry Debtors 6.01 0.33 3.60 7.27 7.53 6.68 10.31 6.52 7.05 7.54 Cash & Bank 38.57 41.36 23.33 23.73 3.89 5.60 5.27 6.04 1.02 1.77 Other Current Assets 10.66 1.16 0.59 1.34 5.73 7.33 6.70 18.75 4.22 3.51 Short Term Loans & Adv. 8.70 7.44 6.49 6.64 4.89 6.45 5.76 17.90 3.49 2.92 Net Current Assets 172.17 143.06 130.94 100.50 63.66 21.41 -33.20 -54.91 -65.34 -53.79 Total Assets 671.83 650.33 630.50 591.65 561.81 514.03 175.81 183.96 169.62 185.95

Description Mar 09 Sep 07
Shareholder's Funds 115.54 102.95 Share Capital 15.61 15.61 Total Reserves 99.93 87.34 Non-Current Liabilities 65.99 84.77 Secured Loans 35.05 55.40 Unsecured Loans 0.01 0.02 Long Term Provisions 0.00 0.00 Current Liabilities 74.92 72.96 Trade Payables 44.02 33.21 Other Current Liabilities 7.80 8.09 Short Term Borrowings 0.00 0.00 Short Term Provisions 23.10 31.66 Total Liabilities 256.45 260.68 Net Block 140.51 152.85 Gross Block 249.78 245.06 Accumulated Depreciation 109.27 92.20 Non Current Assets 163.27 175.82 Capital Work in Progress 1.69 1.90 Non Current Investment 21.07 21.07 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 93.18 84.85 Current Investments 0.00 0.00 Inventories 44.56 36.53 Sundry Debtors 9.57 7.52 Cash & Bank 1.14 2.46 Other Current Assets 37.91 2.25 Short Term Loans & Adv. 35.53 36.10 Net Current Assets 18.25 11.89 Total Assets 256.45 260.67

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 18.67 28.54 17.50 30.77 35.50 38.89 12.08 14.69 2.55 4.28 PBT 44.20 24.88 49.15 51.53 72.20 67.58 20.74 7.51 -22.62 -31.56 Adjustment 1.49 -0.28 -1.03 3.34 -7.14 1.27 10.97 7.62 14.46 13.80 Changes in Working Capital -17.21 9.55 -21.85 -13.11 -15.83 -16.73 -19.09 -0.40 9.77 22.11 Cash after chg. in Working capital 28.47 34.15 26.28 41.77 49.23 52.13 12.62 14.74 1.61 4.35 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -9.80 -5.61 -8.78 -11.00 -13.73 -13.24 -0.54 -0.05 0.93 -0.07 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 -13.46 -25.24 -4.24 -27.76 -30.56 -35.02 -3.08 -0.16 1.03 0.30 Net Fixed Assets -1.83 -6.14 -10.67 -5.54 -9.63 -150.21 -2.64 -0.22 -0.08 0.02 Net Investments -19.24 -5.23 -7.75 -2.73 -32.08 -14.09 0.00 0.00 3.49 0.00 Others 7.61 -13.87 14.18 -19.49 11.15 129.28 -0.44 0.06 -2.38 0.28 Cash from Financing Activity -4.89 -4.96 -7.99 -5.44 -7.00 -3.17 -9.91 -9.56 -3.62 -4.69 Net Cash Inflow / Outflow 0.32 -1.65 5.27 -2.43 -2.07 0.70 -0.91 4.97 -0.04 -0.11 Opening Cash & Equivalents 4.01 5.66 0.40 2.83 4.90 4.20 5.15 0.18 0.23 0.33 Closing Cash & Equivalent 4.33 4.01 5.66 0.40 2.83 4.90 4.24 5.15 0.18 0.23

Description Mar 09 Sep 07
Cash From Operating Activity 36.82 51.55 PBT 21.64 6.40 Adjustment 24.57 38.80 Changes in Working Capital -3.41 8.77 Cash after chg. in Working capital 42.80 53.97 Interest Paid 0.00 0.00 Tax Paid -5.98 -2.42 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -1.81 -27.64 Net Fixed Assets -4.52 Net Investments -1.58 Others 4.29 Cash from Financing Activity -36.33 -22.80 Net Cash Inflow / Outflow -1.32 1.12 Opening Cash & Equivalents 2.46 1.34 Closing Cash & Equivalent 1.14 2.46

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 342.65 321.55 312.84 291.69 260.12 226.05 40.72 30.15 20.68 34.82 ROA 5.54% 2.74% 6.10% 9.22% 10.09% 17.50% 9.17% 8.79% -12.42% -15.32% ROE 7.07% 3.54% 7.90% 12.35% 14.30% 28.99% 29.83% 39.18% -50.98% -42.75% ROCE 8.62% 5.14% 10.54% 12.08% 19.16% 32.23% 35.58% 19.16% -33.88% -30.22% Fixed Asset Turnover 0.79 0.57 0.80 0.91 0.86 1.03 1.12 1.12 1.14 1.14 Receivable days 3.32 2.91 5.82 7.15 7.38 9.02 10.64 8.59 9.12 9.16 Inventory Days 79.46 115.46 68.82 45.02 40.01 31.76 31.71 29.96 31.72 34.83 Payable days 106.72 191.12 53.28 48.42 60.83 81.87 108.80 105.68 89.45 69.29 Cash Conversion Cycle -23.94 -72.76 21.36 3.74 -13.44 -41.09 -66.45 -67.13 -48.62 -25.29 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.01 0.10 0.29 0.63 0.37 Interest Cover 94.34 43.92 76.87 80.14 69.83 54.06 9.13 3.23 -4.71 -5.92

Description Mar 09 Sep 07
Book Value (Rs.) 74.02 65.96 ROA 6.06% -0.22% ROE 14.33% -0.57% ROCE 20.49% 11.37% Fixed Asset Turnover 1.58 1.46 Receivable days 7.96 7.69 Inventory Days 37.80 37.35 Payable days 42.68 42.12 Cash Conversion Cycle 3.08 2.92 Total Debt/Equity 0.30 0.54 Interest Cover 3.16 1.55

Top Investors:

lok prakashan limited

acadian emerging markets micro cap equity master f

anil kumar goel

muktilal ganulal paldiwal

abhay krishi udyog private limited

tushar rameshchandra mehta

santosh sitaram goenka

taradevi muktilal paldiwal

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