Nifty
Sensex
:
:
15787.40
52787.16
-452.90 (-2.79%)
-1421.37 (-2.62%)

Paper & Paper Products

Rating :
58/99

BSE: 500444 | NSE: WSTCSTPAPR

343.90
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  335.10
  •  346.40
  •  332.50
  •  338.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  356004
  •  1211.31
  •  394.95
  •  196.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,266.80
  • 8.82
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,843.29
  • 0.29%
  • 1.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.48%
  • 3.41%
  • 26.26%
  • FII
  • DII
  • Others
  • 2.23%
  • 8.48%
  • 3.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.47
  • -5.01
  • 4.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.66
  • -10.78
  • -13.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -56.29
  • -80.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.25
  • 8.07
  • 5.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 1.05
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.05
  • 9.05
  • 4.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
872.20
576.11
51.39%
900.49
429.40
109.71%
537.61
301.99
78.02%
937.03
742.87
26.14%
Expenses
711.94
517.04
37.70%
758.42
409.17
85.36%
437.55
291.42
50.14%
774.26
567.20
36.51%
EBITDA
160.25
59.07
171.29%
142.07
20.24
601.93%
100.05
10.57
846.55%
162.76
175.66
-7.34%
EBIDTM
18.37%
10.25%
15.78%
4.71%
18.61%
3.50%
17.37%
23.65%
Other Income
10.86
5.40
101.11%
11.49
5.74
100.17%
14.10
5.93
137.77%
7.59
10.92
-30.49%
Interest
11.58
21.44
-45.99%
11.38
18.41
-38.19%
18.34
20.14
-8.94%
10.12
26.77
-62.20%
Depreciation
53.72
57.10
-5.92%
53.96
55.70
-3.12%
52.27
55.10
-5.14%
61.46
61.55
-0.15%
PBT
105.81
-14.08
-
88.22
-48.13
-
43.54
-62.74
-
98.78
98.25
0.54%
Tax
17.39
-9.31
-
10.49
-8.15
-
4.33
-15.80
-
11.48
-47.84
-
PAT
88.42
-4.76
-
77.73
-39.98
-
39.21
-46.94
-
87.30
146.10
-40.25%
PATM
10.14%
-0.83%
8.63%
-9.31%
7.29%
-15.54%
9.32%
19.67%
EPS
11.82
-0.44
-
10.97
-5.38
-
4.84
-6.00
-
11.34
18.16
-37.56%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 05
Net Sales
3,247.33
2,244.53
2,492.85
1,979.15
1,710.20
500.61
Net Sales Growth
58.38%
-9.96%
25.96%
15.73%
241.62%
 
Cost Of Goods Sold
1,677.82
810.31
791.31
661.07
654.02
189.41
Gross Profit
1,569.51
1,434.22
1,701.54
1,318.08
1,056.18
311.20
GP Margin
48.33%
63.90%
68.26%
66.60%
61.76%
62.16%
Total Expenditure
2,682.17
1,991.89
1,876.61
1,468.04
1,348.07
439.32
Power & Fuel Cost
-
252.76
218.61
178.01
168.53
68.99
% Of Sales
-
11.26%
8.77%
8.99%
9.85%
13.78%
Employee Cost
-
313.15
222.91
139.24
123.26
45.09
% Of Sales
-
13.95%
8.94%
7.04%
7.21%
9.01%
Manufacturing Exp.
-
512.44
541.73
415.81
346.73
102.54
% Of Sales
-
22.83%
21.73%
21.01%
20.27%
20.48%
General & Admin Exp.
-
24.44
23.37
19.84
15.70
12.94
% Of Sales
-
1.09%
0.94%
1.00%
0.92%
2.58%
Selling & Distn. Exp.
-
24.89
23.87
21.27
19.68
14.27
% Of Sales
-
1.11%
0.96%
1.07%
1.15%
2.85%
Miscellaneous Exp.
-
53.90
54.82
32.79
20.15
6.08
% Of Sales
-
2.40%
2.20%
1.66%
1.18%
1.21%
EBITDA
565.13
252.64
616.24
511.11
362.13
61.29
EBITDA Margin
17.40%
11.26%
24.72%
25.82%
21.17%
12.24%
Other Income
44.04
24.66
53.59
19.81
18.23
4.67
Interest
51.42
70.11
74.96
29.25
41.65
9.67
Depreciation
221.41
229.35
197.86
176.02
116.22
19.57
PBT
336.35
-22.16
397.02
325.65
222.48
36.71
Tax
43.69
-21.79
-9.48
29.65
-0.67
6.75
Tax Rate
12.99%
83.26%
-2.39%
9.10%
-0.30%
18.39%
PAT
292.66
-3.10
370.38
296.00
223.15
30.40
PAT before Minority Interest
257.39
-4.38
406.49
296.00
223.15
29.96
Minority Interest
-35.27
1.28
-36.11
0.00
0.00
0.44
PAT Margin
9.01%
-0.14%
14.86%
14.96%
13.05%
6.07%
PAT Growth
437.78%
-
25.13%
32.65%
634.05%
 
EPS
44.34
-0.47
56.12
44.85
33.81
4.61

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 05
Shareholder's Funds
1,388.87
1,388.25
1,103.39
838.93
164.31
Share Capital
13.21
13.21
13.21
13.21
8.94
Total Reserves
1,372.88
1,372.27
1,087.41
822.95
155.37
Non-Current Liabilities
612.71
775.92
290.51
435.73
284.38
Secured Loans
320.43
452.23
63.91
120.44
118.60
Unsecured Loans
85.40
82.60
90.40
89.85
122.05
Long Term Provisions
11.38
11.80
3.76
71.71
0.00
Current Liabilities
757.18
707.29
512.97
383.83
101.13
Trade Payables
204.48
208.06
179.39
201.96
85.46
Other Current Liabilities
361.68
321.31
169.67
131.51
0.37
Short Term Borrowings
107.71
88.39
158.68
44.19
0.00
Short Term Provisions
83.30
89.54
5.24
6.17
15.29
Total Liabilities
3,074.54
3,187.42
1,906.87
1,658.49
550.80
Net Block
1,873.35
2,017.71
1,001.24
1,051.89
262.12
Gross Block
3,688.61
3,634.74
2,421.19
2,318.34
465.69
Accumulated Depreciation
1,815.26
1,617.03
1,419.95
1,266.45
203.57
Non Current Assets
2,071.07
2,158.50
1,064.31
1,152.89
310.78
Capital Work in Progress
33.68
56.92
37.05
3.39
6.00
Non Current Investment
107.83
18.15
0.75
1.00
42.65
Long Term Loans & Adv.
55.66
65.42
25.18
96.60
0.00
Other Non Current Assets
0.55
0.30
0.09
0.00
0.00
Current Assets
1,003.47
1,028.92
842.57
505.61
240.02
Current Investments
111.96
26.65
221.89
0.00
0.00
Inventories
411.84
548.29
428.27
342.89
144.85
Sundry Debtors
203.94
142.01
163.27
118.93
42.95
Cash & Bank
91.47
175.04
10.16
10.08
6.99
Other Current Assets
184.26
16.80
5.33
7.63
45.24
Short Term Loans & Adv.
165.06
120.14
13.65
26.08
45.24
Net Current Assets
246.29
321.63
329.60
121.78
138.90
Total Assets
3,074.54
3,187.42
1,906.88
1,658.50
550.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 05
Cash From Operating Activity
337.82
649.10
394.16
326.23
-5.37
PBT
-26.17
397.02
325.65
222.48
36.71
Adjustment
290.08
225.07
194.27
151.57
35.46
Changes in Working Capital
73.71
77.01
-66.35
4.00
-63.21
Cash after chg. in Working capital
337.62
699.09
453.57
378.05
8.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.20
-50.00
-59.41
-51.82
-4.63
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
-165.95
-881.48
-382.48
-138.66
-14.41
Net Fixed Assets
-14.24
-102.28
-129.73
-1,947.36
Net Investments
-0.02
-689.47
-221.64
43.73
Others
-151.69
-89.73
-31.11
1,764.97
Cash from Financing Activity
-166.63
218.20
-12.28
-193.92
20.76
Net Cash Inflow / Outflow
5.23
-14.19
-0.60
-6.35
0.98
Opening Cash & Equivalents
15.76
6.92
7.52
13.87
6.01
Closing Cash & Equivalent
21.00
15.76
6.92
7.52
6.99

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 05
Mar 04
Mar 03
Book Value (Rs.)
209.86
209.76
166.64
126.60
36.76
33.49
31.15
ROA
-0.14%
15.96%
16.60%
20.20%
5.72%
5.89%
8.27%
ROE
-0.32%
32.70%
30.57%
44.61%
19.08%
19.12%
26.23%
ROCE
2.09%
26.09%
26.98%
33.75%
12.17%
13.80%
16.54%
Fixed Asset Turnover
0.61
0.82
0.84
1.25
1.26
1.44
1.94
Receivable days
28.13
22.35
26.02
17.04
27.61
30.36
29.06
Inventory Days
78.07
71.49
71.11
51.34
77.44
67.43
63.61
Payable days
92.91
33.85
42.77
36.53
68.50
75.77
82.45
Cash Conversion Cycle
13.28
59.99
54.37
31.85
36.55
22.03
10.23
Total Debt/Equity
0.48
0.55
0.33
0.38
1.46
1.39
1.31
Interest Cover
0.63
6.30
12.14
6.34
4.80
11.25
6.19

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.