Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Paper & Paper Products

Rating :
29/99

BSE: 533166 | NSE: SUNDARAM

1.35
13-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  1.35
  •  1.40
  •  1.35
  •  1.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  51901
  •  0.70
  •  2.75
  •  1.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 38.02
  • 13.05
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 97.94
  • N/A
  • 0.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 22.26%
  • 9.96%
  • 57.91%
  • FII
  • DII
  • Others
  • 0.06%
  • 3.31%
  • 6.50%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.90
  • -7.13
  • 3.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.40
  • -8.49
  • -0.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 32.35

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.62
  • 0.96
  • 1.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.25
  • 11.71
  • 9.80

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
38.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
33.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
4.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
12.06%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
3.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
1.95%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
108.63
99.24
98.53
84.92
156.37
189.06
179.94
194.46
150.29
Net Sales Growth
-
9.46%
0.72%
16.03%
-45.69%
-17.29%
5.07%
-7.47%
29.39%
 
Cost Of Goods Sold
-
78.03
69.41
74.73
69.34
116.89
140.56
129.98
143.21
106.92
Gross Profit
-
30.60
29.84
23.79
15.58
39.48
48.51
49.96
51.26
43.38
GP Margin
-
28.17%
30.07%
24.14%
18.35%
25.25%
25.66%
27.76%
26.36%
28.86%
Total Expenditure
-
96.35
81.80
85.91
83.79
139.01
164.72
159.10
173.48
129.89
Power & Fuel Cost
-
0.30
0.30
0.34
0.36
0.88
0.64
1.27
1.10
1.66
% Of Sales
-
0.28%
0.30%
0.35%
0.42%
0.56%
0.34%
0.71%
0.57%
1.10%
Employee Cost
-
4.68
3.47
3.25
3.57
3.74
4.25
4.19
3.82
1.18
% Of Sales
-
4.31%
3.50%
3.30%
4.20%
2.39%
2.25%
2.33%
1.96%
0.79%
Manufacturing Exp.
-
4.94
3.83
3.81
6.59
10.48
9.46
12.35
11.87
11.51
% Of Sales
-
4.55%
3.86%
3.87%
7.76%
6.70%
5.00%
6.86%
6.10%
7.66%
General & Admin Exp.
-
2.79
2.44
2.44
2.14
4.28
6.46
5.14
5.06
2.98
% Of Sales
-
2.57%
2.46%
2.48%
2.52%
2.74%
3.42%
2.86%
2.60%
1.98%
Selling & Distn. Exp.
-
1.47
1.71
1.32
0.99
2.21
3.20
4.95
7.30
5.04
% Of Sales
-
1.35%
1.72%
1.34%
1.17%
1.41%
1.69%
2.75%
3.75%
3.35%
Miscellaneous Exp.
-
4.15
0.64
0.01
0.79
0.53
0.15
1.22
1.12
0.59
% Of Sales
-
3.82%
0.64%
0.01%
0.93%
0.34%
0.08%
0.68%
0.58%
0.39%
EBITDA
-
12.28
17.44
12.62
1.13
17.36
24.34
20.84
20.98
20.40
EBITDA Margin
-
11.30%
17.57%
12.81%
1.33%
11.10%
12.87%
11.58%
10.79%
13.57%
Other Income
-
2.67
1.89
0.40
0.21
1.50
3.74
3.22
2.10
1.34
Interest
-
8.96
11.21
12.31
16.06
17.96
17.15
12.80
7.97
6.56
Depreciation
-
2.69
3.06
3.99
5.29
6.91
6.83
5.27
4.78
4.66
PBT
-
3.29
5.06
-3.28
-20.01
-6.01
4.11
5.99
10.32
10.52
Tax
-
3.64
1.53
-1.45
-0.74
-2.42
3.04
1.15
3.57
2.78
Tax Rate
-
-23.93%
-32.97%
14.26%
3.16%
40.27%
73.97%
19.20%
34.59%
26.43%
PAT
-
-18.85
-6.17
-8.72
-22.67
-3.59
1.07
4.84
6.75
7.74
PAT before Minority Interest
-
-18.85
-6.17
-8.72
-22.67
-3.59
1.07
4.84
6.75
7.74
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-17.35%
-6.22%
-8.85%
-26.70%
-2.30%
0.57%
2.69%
3.47%
5.15%
PAT Growth
-
-
-
-
-
-
-77.89%
-28.30%
-12.79%
 
Unadjusted EPS
-
-0.73
-0.27
-0.40
-1.05
-0.17
0.05
0.22
0.94
1.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
69.64
80.56
81.65
95.02
146.20
105.67
106.93
103.76
98.70
Share Capital
27.16
24.56
21.56
21.56
21.56
21.56
7.19
7.19
7.19
Total Reserves
42.48
56.00
60.09
73.46
124.64
84.11
99.75
96.58
91.51
Non-Current Liabilities
11.28
13.26
18.94
45.60
19.46
29.73
24.51
13.31
72.18
Secured Loans
9.65
15.29
20.28
45.21
18.09
24.42
19.95
9.29
68.22
Unsecured Loans
1.36
1.36
1.56
1.64
2.68
3.88
3.89
1.98
1.50
Long Term Provisions
0.28
0.25
0.12
0.34
0.27
0.27
0.20
0.20
0.00
Current Liabilities
70.98
80.89
84.57
72.91
121.33
138.76
118.38
96.64
19.13
Trade Payables
19.02
14.29
9.66
9.73
14.64
31.83
26.34
10.66
11.79
Other Current Liabilities
8.44
20.35
28.76
23.35
16.65
17.28
16.23
12.56
2.99
Short Term Borrowings
43.46
46.20
46.00
39.43
89.78
86.71
73.92
64.82
0.00
Short Term Provisions
0.06
0.06
0.16
0.40
0.25
2.93
1.88
8.61
4.35
Total Liabilities
151.90
174.71
185.16
213.53
286.99
274.16
249.82
213.71
190.01
Net Block
56.71
58.55
91.93
101.45
137.88
95.09
101.16
90.31
84.83
Gross Block
62.33
61.61
132.79
138.53
172.94
123.50
122.87
106.85
96.70
Accumulated Depreciation
5.62
3.06
40.86
37.07
35.06
28.41
21.71
16.54
11.87
Non Current Assets
57.06
69.01
97.80
107.70
145.36
108.48
107.88
101.77
94.79
Capital Work in Progress
0.00
0.00
0.06
0.00
0.00
2.96
0.10
7.91
9.95
Non Current Investment
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
0.28
10.28
5.81
6.24
7.48
10.42
6.61
3.46
0.00
Other Non Current Assets
0.06
0.19
0.00
0.00
0.00
0.00
0.00
0.09
0.00
Current Assets
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
Inventories
39.48
27.50
44.84
67.25
64.19
57.89
56.96
56.99
32.10
Sundry Debtors
20.27
30.20
30.35
25.18
53.05
84.85
68.29
39.27
47.92
Cash & Bank
0.15
0.21
1.55
1.31
1.53
2.42
2.93
2.05
3.03
Other Current Assets
34.96
41.12
0.60
0.07
22.85
20.51
13.77
13.63
12.07
Short Term Loans & Adv.
14.70
6.66
10.03
12.03
22.41
20.07
12.75
12.49
9.61
Net Current Assets
23.87
24.81
2.79
32.92
20.30
26.91
23.57
15.31
76.00
Total Assets
151.91
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 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
4.72
1.96
23.13
31.70
23.30
-1.14
-2.10
10.45
-2.87
PBT
-15.21
-4.64
-10.17
-23.41
-6.01
4.11
5.99
10.32
10.52
Adjustment
26.61
12.18
8.99
15.30
20.47
18.34
13.95
11.19
11.02
Changes in Working Capital
-6.63
-5.53
24.38
39.70
9.84
-22.38
-19.89
-10.26
-23.35
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
4.56
0.85
9.37
10.97
-2.53
-3.12
-8.40
-10.13
-11.72
Net Fixed Assets
-0.10
62.96
5.95
34.60
-46.17
-3.06
-6.96
-3.81
Net Investments
0.00
-13.70
-9.99
0.00
0.00
0.00
-10.10
0.00
Others
4.66
-48.41
13.41
-23.63
43.64
-0.06
8.66
-6.32
Cash from Financing Activity
-9.34
-4.11
-32.25
-42.89
-21.65
3.74
11.39
-0.93
17.03
Net Cash Inflow / Outflow
-0.06
-1.30
0.24
-0.22
-0.89
-0.52
0.89
-0.62
2.44
Opening Cash & Equivalents
0.21
1.52
1.31
1.53
2.42
2.93
2.05
2.66
0.60
Closing Cash & Equivalent
0.15
0.21
1.55
1.31
1.53
2.42
2.93
2.05
3.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
2.56
3.28
2.13
2.53
4.72
4.90
4.96
4.81
4.57
ROA
-11.54%
-3.43%
-4.37%
-9.06%
-1.28%
0.41%
2.09%
3.34%
4.08%
ROE
-25.10%
-9.75%
-17.34%
-29.00%
-3.46%
1.01%
4.59%
6.67%
7.85%
ROCE
-4.49%
4.56%
1.43%
-3.85%
5.25%
9.46%
9.24%
10.21%
10.15%
Fixed Asset Turnover
1.76
1.05
0.74
0.56
1.08
1.56
1.59
1.92
1.56
Receivable days
84.21
108.49
100.30
163.20
157.70
145.41
107.77
81.46
115.99
Inventory Days
111.76
129.61
202.47
274.23
139.61
109.05
114.17
83.24
77.70
Payable days
62.50
55.65
47.08
42.29
50.94
63.09
42.92
23.25
32.67
Cash Conversion Cycle
133.48
182.44
255.69
395.14
246.38
191.36
179.02
141.45
161.01
Total Debt/Equity
0.86
0.85
2.03
1.94
1.18
1.20
1.03
0.83
0.71
Interest Cover
-0.70
0.59
0.17
-0.46
0.67
1.24
1.47
2.29
2.60

News Update:


  • Sundaram Multi Pap - Quarterly Results
    12th Aug 2019, 18:35 PM

    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.