Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Paper & Paper Products

Rating :
37/99

BSE: 533166 | NSE: SUNDARAM

1.15
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1.15
  •  1.20
  •  1.10
  •  1.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  131044
  •  1.52
  •  2.05
  •  1.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 53.55
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 97.94
  • N/A
  • 0.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.05%
  • 10.67%
  • 51.69%
  • FII
  • DII
  • Others
  • 0%
  • 1.90%
  • 4.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.87
  • 1.84
  • -1.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.04
  • 59.18
  • -4.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.67
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.44
  • 0.44
  • 0.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.86
  • 9.09
  • 8.55

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
0.00
32.12
-100.00%
14.65
14.16
3.46%
18.52
18.32
1.09%
38.04
34.99
8.72%
Expenses
0.00
27.38
-100.00%
14.40
11.88
21.21%
16.35
15.60
4.81%
33.45
30.00
11.50%
EBITDA
0.00
4.74
-100.00%
0.24
2.28
-89.47%
2.18
2.72
-19.85%
4.59
4.99
-8.02%
EBIDTM
0.00%
14.77%
1.67%
16.09%
11.75%
14.85%
12.06%
14.25%
Other Income
0.00
0.00
0
2.83
0.66
328.79%
-0.41
0.66
-
0.67
0.77
-12.99%
Interest
0.00
1.76
-100.00%
2.24
1.96
14.29%
1.73
1.78
-2.81%
3.69
1.90
94.21%
Depreciation
0.00
0.77
-100.00%
0.85
0.99
-14.14%
0.88
0.69
27.54%
0.83
0.60
38.33%
PBT
0.00
2.22
-100.00%
-0.01
-0.01
-
-0.85
0.92
-
0.74
3.26
-77.30%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
2.22
-100.00%
-0.01
-0.01
-
-0.85
0.92
-
0.74
3.26
-77.30%
PATM
0.00%
6.92%
-0.10%
-0.06%
-4.57%
5.01%
1.95%
9.31%
EPS
0.00
0.05
-100.00%
0.00
0.00
0
-0.02
0.02
-
0.02
0.07
-71.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
99.59
108.64
99.24
98.53
84.92
156.37
189.06
179.94
194.46
150.29
Net Sales Growth
-
-8.33%
9.47%
0.72%
16.03%
-45.69%
-17.29%
5.07%
-7.47%
29.39%
 
Cost Of Goods Sold
-
67.17
78.03
69.41
74.73
69.34
116.89
140.56
129.98
143.21
106.92
Gross Profit
-
32.42
30.61
29.84
23.79
15.58
39.48
48.51
49.96
51.26
43.38
GP Margin
-
32.55%
28.18%
30.07%
24.14%
18.35%
25.25%
25.66%
27.76%
26.36%
28.86%
Total Expenditure
-
84.82
96.36
81.80
85.91
83.79
139.01
164.72
159.10
173.48
129.89
Power & Fuel Cost
-
0.37
0.30
0.30
0.34
0.36
0.88
0.64
1.27
1.10
1.66
% Of Sales
-
0.37%
0.28%
0.30%
0.35%
0.42%
0.56%
0.34%
0.71%
0.57%
1.10%
Employee Cost
-
6.47
4.69
3.47
3.25
3.57
3.74
4.25
4.19
3.82
1.18
% Of Sales
-
6.50%
4.32%
3.50%
3.30%
4.20%
2.39%
2.25%
2.33%
1.96%
0.79%
Manufacturing Exp.
-
5.37
4.94
3.83
3.81
6.59
10.48
9.46
12.35
11.87
11.51
% Of Sales
-
5.39%
4.55%
3.86%
3.87%
7.76%
6.70%
5.00%
6.86%
6.10%
7.66%
General & Admin Exp.
-
3.05
2.79
2.44
2.44
2.14
4.28
6.46
5.14
5.06
2.98
% Of Sales
-
3.06%
2.57%
2.46%
2.48%
2.52%
2.74%
3.42%
2.86%
2.60%
1.98%
Selling & Distn. Exp.
-
1.86
1.47
1.71
1.32
0.99
2.21
3.20
4.95
7.30
5.04
% Of Sales
-
1.87%
1.35%
1.72%
1.34%
1.17%
1.41%
1.69%
2.75%
3.75%
3.35%
Miscellaneous Exp.
-
0.53
4.15
0.64
0.01
0.79
0.53
0.15
1.22
1.12
5.04
% Of Sales
-
0.53%
3.82%
0.64%
0.01%
0.93%
0.34%
0.08%
0.68%
0.58%
0.39%
EBITDA
-
14.77
12.28
17.44
12.62
1.13
17.36
24.34
20.84
20.98
20.40
EBITDA Margin
-
14.83%
11.30%
17.57%
12.81%
1.33%
11.10%
12.87%
11.58%
10.79%
13.57%
Other Income
-
2.10
2.66
1.89
0.40
0.21
1.50
3.74
3.22
2.10
1.34
Interest
-
7.44
8.96
11.21
12.31
16.06
17.96
17.15
12.80
7.97
6.56
Depreciation
-
2.83
2.69
3.06
3.99
5.29
6.91
6.83
5.27
4.78
4.66
PBT
-
6.60
3.28
5.06
-3.28
-20.01
-6.01
4.11
5.99
10.32
10.52
Tax
-
0.00
3.64
1.53
-1.45
-0.74
-2.42
3.04
1.15
3.57
2.78
Tax Rate
-
0.00%
-23.92%
-32.97%
14.26%
3.16%
40.27%
73.97%
19.20%
34.59%
26.43%
PAT
-
5.72
-18.86
-6.17
-8.72
-22.67
-3.59
1.07
4.84
6.75
7.74
PAT before Minority Interest
-
6.60
-18.86
-6.17
-8.72
-22.67
-3.59
1.07
4.84
6.75
7.74
Minority Interest
-
-0.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
5.74%
-17.36%
-6.22%
-8.85%
-26.70%
-2.30%
0.57%
2.69%
3.47%
5.15%
PAT Growth
-
-
-
-
-
-
-
-77.89%
-28.30%
-12.79%
 
EPS
-
0.12
-0.40
-0.13
-0.18
-0.48
-0.08
0.02
0.10
0.14
0.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
75.40
69.61
80.56
81.65
95.02
146.20
105.67
106.93
103.76
98.70
Share Capital
27.16
27.16
24.56
21.56
21.56
21.56
21.56
7.19
7.19
7.19
Total Reserves
48.24
42.45
56.00
60.09
73.46
124.64
84.11
99.75
96.58
91.51
Non-Current Liabilities
42,472.06
42,481.34
13.26
18.94
45.60
19.46
29.73
24.51
13.31
72.18
Secured Loans
0.18
9.57
15.29
20.28
45.21
18.09
24.42
19.95
9.29
68.22
Unsecured Loans
1.36
1.36
1.36
1.56
1.64
2.68
3.88
3.89
1.98
1.50
Long Term Provisions
42,470.52
42,470.41
0.25
0.12
0.34
0.27
0.27
0.20
0.20
0.00
Current Liabilities
56.11
71.06
80.89
84.57
72.91
121.33
138.76
118.38
96.64
19.13
Trade Payables
9.61
19.02
14.29
9.66
9.73
14.64
31.83
26.34
10.66
11.79
Other Current Liabilities
9.10
8.52
20.35
28.76
23.35
16.65
17.28
16.23
12.56
2.99
Short Term Borrowings
37.35
43.46
46.20
46.00
39.43
89.78
86.71
73.92
64.82
0.00
Short Term Provisions
0.07
0.06
0.06
0.16
0.40
0.25
2.93
1.88
8.61
4.35
Total Liabilities
42,624.05
42,622.01
174.71
185.16
213.53
286.99
274.16
249.82
213.71
190.01
Net Block
60.05
56.71
58.55
91.93
101.45
137.88
95.09
101.16
90.31
84.83
Gross Block
91.90
85.90
61.61
132.79
138.53
172.94
123.50
122.87
106.85
96.70
Accumulated Depreciation
31.85
29.19
3.06
40.86
37.07
35.06
28.41
21.71
16.54
11.87
Non Current Assets
42,530.65
42,527.16
69.01
97.80
107.70
145.36
108.48
107.88
101.77
94.79
Capital Work in Progress
0.00
0.00
0.00
0.06
0.00
0.00
2.96
0.10
7.91
9.95
Non Current Investment
0.00
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
42,470.54
42,470.38
10.28
5.81
6.24
7.48
10.42
6.61
3.46
0.00
Other Non Current Assets
0.06
0.06
0.19
0.00
0.00
0.00
0.00
0.00
0.09
0.00
Current Assets
93.41
94.85
105.70
87.36
105.83
141.62
165.67
141.95
111.95
95.13
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
39.27
39.48
27.50
44.84
67.25
64.19
57.89
56.96
56.99
32.10
Sundry Debtors
21.20
20.27
30.20
30.35
25.18
53.05
84.85
68.29
39.27
47.92
Cash & Bank
0.38
0.15
0.21
1.55
1.31
1.53
2.42
2.93
2.05
3.03
Other Current Assets
32.56
29.57
41.12
0.60
12.10
22.85
20.51
13.77
13.63
12.07
Short Term Loans & Adv.
4.77
5.38
6.66
10.03
12.03
22.41
20.07
12.75
12.49
9.61
Net Current Assets
37.29
23.79
24.81
2.79
32.92
20.30
26.91
23.57
15.31
76.00
Total Assets
42,624.06
42,622.01
174.71
185.16
213.53
286.98
274.15
249.83
213.72
190.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
7.94
4.72
1.96
23.13
31.70
23.30
-1.14
-2.10
10.45
-2.87
PBT
6.60
-15.21
-4.64
-10.17
-23.41
-6.01
4.11
5.99
10.32
10.52
Adjustment
8.34
26.61
12.18
8.99
15.30
20.47
18.34
13.95
11.19
11.02
Changes in Working Capital
-7.15
-6.63
-5.53
24.38
39.70
9.84
-22.38
-19.89
-10.26
-23.35
Cash after chg. in Working capital
7.79
4.77
2.01
23.20
31.59
24.30
0.06
0.05
11.25
-1.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.06
-0.05
-0.05
-0.08
0.11
-1.00
-1.20
-2.15
-0.81
-1.07
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
0.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-4.32
4.56
0.85
9.37
10.97
-2.53
-3.12
-8.40
-10.13
-11.72
Net Fixed Assets
-2.18
-14.93
62.96
5.95
34.60
-46.17
-3.06
-6.96
-3.81
Net Investments
18.30
0.00
-13.70
-9.99
0.00
0.00
0.00
-10.10
0.00
Others
-20.44
19.49
-48.41
13.41
-23.63
43.64
-0.06
8.66
-6.32
Cash from Financing Activity
-3.39
-9.34
-4.11
-32.25
-42.89
-21.65
3.74
11.39
-0.93
17.03
Net Cash Inflow / Outflow
0.23
-0.06
-1.30
0.24
-0.22
-0.89
-0.52
0.89
-0.62
2.44
Opening Cash & Equivalents
0.15
0.21
1.52
1.31
1.53
2.42
2.93
2.05
2.66
0.60
Closing Cash & Equivalent
0.38
0.15
0.21
1.55
1.31
1.53
2.42
2.93
2.05
3.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
2.78
2.56
3.28
2.13
2.53
4.72
4.90
4.96
4.81
4.57
ROA
0.02%
-0.09%
-3.43%
-4.37%
-9.06%
-1.28%
0.41%
2.09%
3.34%
4.08%
ROE
9.11%
-25.12%
-9.75%
-17.34%
-29.00%
-3.46%
1.01%
4.59%
6.67%
7.85%
ROCE
11.24%
-4.50%
4.56%
1.43%
-3.85%
5.25%
9.46%
9.24%
10.21%
10.15%
Fixed Asset Turnover
1.12
1.48
1.05
0.74
0.56
1.08
1.56
1.59
1.92
1.56
Receivable days
76.00
84.21
108.49
100.30
163.20
157.70
145.41
107.77
81.46
115.99
Inventory Days
144.31
111.75
129.61
202.47
274.23
139.61
109.05
114.17
83.24
77.70
Payable days
61.96
62.49
55.65
47.08
42.29
50.94
63.09
42.92
23.25
32.67
Cash Conversion Cycle
158.34
133.47
182.44
255.69
395.14
246.38
191.36
179.02
141.45
161.01
Total Debt/Equity
0.59
0.86
0.85
2.03
1.94
1.18
1.20
1.03
0.83
0.71
Interest Cover
1.89
-0.70
0.59
0.17
-0.46
0.67
1.24
1.47
2.29
2.60

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.