Nifty
Sensex
:
:
24631.30
80597.66
11.95 (0.05%)
57.75 (0.07%)

Paper & Paper Products

Rating :
59/99

BSE: 523301 | NSE: TCPLPACK

3352.50
14-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  3332
  •  3374
  •  3320
  •  3332.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2717
  •  9079280.2
  •  4900
  •  2944.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,033.21
  • 22.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,602.16
  • 0.90%
  • 4.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.74%
  • 3.35%
  • 25.23%
  • FII
  • DII
  • Others
  • 0.94%
  • 7.42%
  • 7.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.09
  • 14.39
  • 6.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.05
  • 17.04
  • 4.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.95
  • 33.70
  • 8.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.51
  • 18.51
  • 19.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.75
  • 3.75
  • 4.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.45
  • 9.45
  • 10.30

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
111.39
141.5
179.6
198.1
P/E Ratio
30.10
23.69
18.67
16.92
Revenue
1540
1796
2105
2339
EBITDA
250
292
349
383
Net Income
101
129
163
180
ROA
8
13
13
13.7
P/B Ratio
5.65
4.85
4.02
3.44
ROE
20.95
22.3
23.49
22.09
FCFF
36
64
126
84
FCFF Yield
0.83
1.44
2.86
1.92
Net Debt
479
509
494
461
BVPS
593.12
691.08
834.66
975.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
424.68
405.59
4.71%
422.37
400.53
5.45%
479.66
363.57
31.93%
462.64
405.97
13.96%
Expenses
352.07
334.17
5.36%
350.29
330.17
6.09%
409.06
309.01
32.38%
385.72
340.82
13.17%
EBITDA
72.61
71.42
1.67%
72.07
70.36
2.43%
70.60
54.56
29.40%
76.91
65.15
18.05%
EBIDTM
17.10%
17.61%
17.06%
17.57%
14.72%
15.01%
16.63%
16.05%
Other Income
2.31
1.63
41.72%
3.66
0.51
617.65%
11.99
6.72
78.42%
0.63
2.77
-77.26%
Interest
26.44
13.04
102.76%
17.87
14.33
24.70%
15.00
14.86
0.94%
13.84
13.10
5.65%
Depreciation
19.63
18.70
4.97%
18.37
18.85
-2.55%
19.32
18.22
6.04%
19.11
18.23
4.83%
PBT
28.85
41.31
-30.16%
39.49
37.69
4.78%
48.28
28.20
71.21%
44.60
36.58
21.92%
Tax
6.53
9.59
-31.91%
1.47
9.04
-83.74%
10.55
9.42
12.00%
9.06
8.22
10.22%
PAT
22.32
31.72
-29.63%
38.02
28.64
32.75%
37.73
18.79
100.80%
35.54
28.36
25.32%
PATM
5.25%
7.82%
9.00%
7.15%
7.87%
5.17%
7.68%
6.99%
EPS
24.52
34.86
-29.66%
41.78
31.48
32.72%
41.46
20.41
103.14%
39.05
31.21
25.12%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
1,789.35
1,770.26
1,541.38
1,474.88
1,085.74
903.82
Net Sales Growth
13.56%
14.85%
4.51%
35.84%
20.13%
 
Cost Of Goods Sold
1,016.64
1,006.92
883.79
887.88
654.45
523.09
Gross Profit
772.71
763.34
657.59
587.01
431.29
380.74
GP Margin
43.18%
43.12%
42.66%
39.80%
39.72%
42.13%
Total Expenditure
1,497.14
1,477.15
1,289.82
1,238.74
931.32
770.36
Power & Fuel Cost
-
32.41
30.17
27.96
22.04
19.55
% Of Sales
-
1.83%
1.96%
1.90%
2.03%
2.16%
Employee Cost
-
167.15
145.66
123.45
101.53
90.29
% Of Sales
-
9.44%
9.45%
8.37%
9.35%
9.99%
Manufacturing Exp.
-
155.94
147.19
124.76
95.69
94.38
% Of Sales
-
8.81%
9.55%
8.46%
8.81%
10.44%
General & Admin Exp.
-
39.51
34.21
26.59
19.53
13.31
% Of Sales
-
2.23%
2.22%
1.80%
1.80%
1.47%
Selling & Distn. Exp.
-
49.29
35.94
37.04
29.98
24.78
% Of Sales
-
2.78%
2.33%
2.51%
2.76%
2.74%
Miscellaneous Exp.
-
25.93
12.87
11.07
8.09
4.96
% Of Sales
-
1.46%
0.83%
0.75%
0.75%
0.55%
EBITDA
292.19
293.11
251.56
236.14
154.42
133.46
EBITDA Margin
16.33%
16.56%
16.32%
16.01%
14.22%
14.77%
Other Income
18.59
14.33
10.57
9.62
3.59
2.54
Interest
73.15
58.26
55.98
47.52
34.32
37.16
Depreciation
76.43
75.49
71.57
63.94
55.93
51.50
PBT
161.22
173.68
134.58
134.31
67.76
47.35
Tax
27.61
30.66
35.19
41.14
20.89
13.87
Tax Rate
17.13%
17.65%
26.15%
27.14%
30.83%
29.29%
PAT
133.61
143.01
99.39
111.07
47.35
33.47
PAT before Minority Interest
133.61
143.01
99.39
110.44
46.87
33.47
Minority Interest
0.00
0.00
0.00
0.63
0.48
0.00
PAT Margin
7.47%
8.08%
6.45%
7.53%
4.36%
3.70%
PAT Growth
24.28%
43.89%
-10.52%
134.57%
41.47%
 
EPS
146.82
157.15
109.22
122.05
52.03
36.78

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
643.76
522.60
441.76
339.93
300.45
Share Capital
9.10
9.10
9.10
9.10
9.10
Total Reserves
634.12
513.12
432.56
330.83
291.35
Non-Current Liabilities
363.86
296.19
261.09
274.74
188.10
Secured Loans
261.44
224.78
193.21
208.70
131.58
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
13.80
10.63
7.48
6.64
6.45
Current Liabilities
648.15
542.79
550.65
473.05
365.35
Trade Payables
215.20
180.70
162.15
166.36
140.88
Other Current Liabilities
131.09
137.55
131.02
105.74
88.85
Short Term Borrowings
257.48
188.31
219.01
182.00
119.65
Short Term Provisions
44.38
36.22
38.47
18.95
15.97
Total Liabilities
1,655.77
1,361.58
1,255.28
1,090.13
853.90
Net Block
771.33
695.67
580.08
540.24
448.18
Gross Block
1,183.01
1,043.69
855.10
758.70
621.12
Accumulated Depreciation
411.67
348.02
275.03
218.47
172.93
Non Current Assets
868.99
717.64
644.67
611.68
476.96
Capital Work in Progress
64.26
6.94
44.35
48.10
10.88
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
27.08
9.50
14.94
12.81
17.62
Other Non Current Assets
6.32
5.53
5.31
9.57
0.28
Current Assets
786.79
643.95
610.61
478.45
376.94
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
213.92
205.99
240.98
183.50
144.84
Sundry Debtors
462.76
344.86
295.43
227.68
177.16
Cash & Bank
20.08
24.59
7.34
11.15
6.22
Other Current Assets
90.03
8.46
5.34
7.81
48.71
Short Term Loans & Adv.
83.79
60.05
61.52
48.31
45.36
Net Current Assets
138.63
101.16
59.96
5.40
11.59
Total Assets
1,655.78
1,361.59
1,255.28
1,090.13
853.90

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
132.81
233.99
109.35
96.97
110.99
PBT
173.68
134.58
151.58
67.76
47.35
Adjustment
120.92
121.60
103.08
87.16
84.50
Changes in Working Capital
-118.67
15.49
-108.87
-40.11
-7.57
Cash after chg. in Working capital
175.92
271.67
145.80
114.81
124.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-43.11
-37.68
-36.45
-17.84
-13.30
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-149.50
-156.51
-89.96
-195.19
-41.41
Net Fixed Assets
-177.97
-177.03
-84.83
-94.15
Net Investments
-8.00
1.93
-18.52
-23.98
Others
36.47
18.59
13.39
-77.06
Cash from Financing Activity
17.69
-76.09
-21.73
101.48
-66.72
Net Cash Inflow / Outflow
1.00
1.39
-2.35
3.27
2.86
Opening Cash & Equivalents
5.37
3.99
6.33
3.07
0.21
Closing Cash & Equivalent
6.38
5.37
3.99
6.33
3.07

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
706.84
573.86
485.34
373.55
330.17
ROA
9.48%
7.60%
9.42%
4.82%
3.92%
ROE
24.54%
20.62%
28.26%
14.64%
11.14%
ROCE
20.67%
19.62%
23.16%
14.67%
14.02%
Fixed Asset Turnover
1.59
1.62
1.83
1.57
1.46
Receivable days
83.26
75.81
64.73
68.05
71.55
Inventory Days
43.29
52.92
52.52
55.19
58.49
Payable days
71.76
70.80
67.52
85.68
98.30
Cash Conversion Cycle
54.79
57.93
49.73
37.56
31.74
Total Debt/Equity
0.92
0.94
1.11
1.32
1.01
Interest Cover
3.98
3.40
4.19
2.97
2.27

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.