Nifty
Sensex
:
:
20875.55
69399.88
-62.15 (-0.30%)
-253.85 (-0.36%)

Paper & Paper Products

Rating :
63/99

BSE: 500444 | NSE: WSTCSTPAPR

690.55
06-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  693.00
  •  700.85
  •  683.15
  •  680.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  688199
  •  4758.90
  •  780.00
  •  461.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,549.45
  • 4.65
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,582.63
  • 1.45%
  • 1.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.53%
  • 3.41%
  • 22.20%
  • FII
  • DII
  • Others
  • 7.8%
  • 6.74%
  • 3.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.05
  • 19.98
  • 29.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.83
  • 26.29
  • 45.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 56.57
  • 26.05
  • 559.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.70
  • 5.36
  • 6.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.97
  • 1.34
  • 1.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.69
  • 4.11
  • 4.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
1,193.84
1,209.97
-1.33%
1,138.62
1,114.15
2.20%
1,357.48
1,067.37
27.18%
1,239.16
872.20
42.07%
Expenses
883.63
842.66
4.86%
744.09
793.01
-6.17%
864.97
836.35
3.42%
777.93
711.94
9.27%
EBITDA
310.21
367.32
-15.55%
394.53
321.14
22.85%
492.51
231.03
113.18%
461.22
160.25
187.81%
EBIDTM
25.98%
30.36%
34.65%
28.82%
36.28%
21.64%
37.22%
18.37%
Other Income
35.34
17.02
107.64%
35.10
11.26
211.72%
25.68
21.78
17.91%
23.61
10.86
117.40%
Interest
5.86
6.68
-12.28%
6.63
6.14
7.98%
10.41
17.39
-40.14%
13.85
11.58
19.60%
Depreciation
46.02
47.14
-2.38%
43.73
46.10
-5.14%
47.96
52.58
-8.79%
48.28
53.72
-10.13%
PBT
293.67
330.52
-11.15%
379.26
280.16
35.37%
444.45
182.84
143.08%
422.70
105.81
299.49%
Tax
75.12
84.40
-11.00%
100.91
71.20
41.73%
123.49
42.32
191.80%
111.72
17.39
542.44%
PAT
218.54
246.12
-11.21%
278.35
208.95
33.21%
320.96
140.52
128.41%
310.98
88.42
251.71%
PATM
18.31%
20.34%
24.45%
18.75%
23.64%
13.16%
25.10%
10.14%
EPS
28.88
32.50
-11.14%
37.17
28.06
32.47%
42.12
18.86
123.33%
39.93
11.82
237.82%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 05
Net Sales
4,929.10
4,920.76
3,377.67
2,244.53
2,492.85
1,979.15
1,710.20
500.61
Net Sales Growth
15.61%
45.69%
50.48%
-9.96%
25.96%
15.73%
241.62%
 
Cost Of Goods Sold
2,082.11
1,315.95
1,095.49
810.31
791.31
661.07
654.02
189.41
Gross Profit
2,846.99
3,604.81
2,282.18
1,434.22
1,701.54
1,318.08
1,056.18
311.20
GP Margin
57.76%
73.26%
67.57%
63.90%
68.26%
66.60%
61.76%
62.16%
Total Expenditure
3,270.62
3,278.57
2,744.26
1,991.89
1,876.61
1,468.04
1,348.07
439.32
Power & Fuel Cost
-
468.59
356.71
252.76
218.61
178.01
168.53
68.99
% Of Sales
-
9.52%
10.56%
11.26%
8.77%
8.99%
9.85%
13.78%
Employee Cost
-
366.68
358.61
313.15
222.91
139.24
123.26
45.09
% Of Sales
-
7.45%
10.62%
13.95%
8.94%
7.04%
7.21%
9.01%
Manufacturing Exp.
-
965.69
797.90
512.44
541.73
415.81
346.73
102.54
% Of Sales
-
19.62%
23.62%
22.83%
21.73%
21.01%
20.27%
20.48%
General & Admin Exp.
-
66.45
31.58
24.44
23.37
19.84
15.70
12.94
% Of Sales
-
1.35%
0.93%
1.09%
0.94%
1.00%
0.92%
2.58%
Selling & Distn. Exp.
-
34.43
50.50
24.89
23.87
21.27
19.68
14.27
% Of Sales
-
0.70%
1.50%
1.11%
0.96%
1.07%
1.15%
2.85%
Miscellaneous Exp.
-
60.78
53.47
53.90
54.82
32.79
20.15
6.08
% Of Sales
-
1.24%
1.58%
2.40%
2.20%
1.66%
1.18%
1.21%
EBITDA
1,658.47
1,642.19
633.41
252.64
616.24
511.11
362.13
61.29
EBITDA Margin
33.65%
33.37%
18.75%
11.26%
24.72%
25.82%
21.17%
12.24%
Other Income
119.73
77.57
62.13
24.66
53.59
19.81
18.23
4.67
Interest
36.75
37.07
62.61
70.11
74.96
29.25
41.65
9.67
Depreciation
185.99
189.47
212.53
229.35
197.86
176.02
116.22
19.57
PBT
1,540.08
1,493.21
420.40
-22.16
397.02
325.65
222.48
36.71
Tax
411.24
390.82
74.52
-21.79
-9.48
29.65
-0.67
6.75
Tax Rate
26.70%
26.45%
17.73%
83.26%
-2.39%
9.10%
-0.30%
18.39%
PAT
1,128.83
941.97
307.03
-3.10
370.38
296.00
223.15
30.40
PAT before Minority Interest
978.26
1,087.01
345.88
-4.38
406.49
296.00
223.15
29.96
Minority Interest
-150.57
-145.04
-38.85
1.28
-36.11
0.00
0.00
0.44
PAT Margin
22.90%
19.14%
9.09%
-0.14%
14.86%
14.96%
13.05%
6.07%
PAT Growth
65.03%
206.80%
-
-
25.13%
32.65%
634.05%
 
EPS
171.03
142.72
46.52
-0.47
56.12
44.85
33.81
4.61

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 05
Shareholder's Funds
2,580.75
1,686.21
1,388.87
1,388.25
1,103.39
838.93
164.31
Share Capital
13.21
13.21
13.21
13.21
13.21
13.21
8.94
Total Reserves
2,564.76
1,670.22
1,372.88
1,372.27
1,087.41
822.95
155.37
Non-Current Liabilities
325.29
434.67
700.29
775.92
290.51
435.73
284.38
Secured Loans
9.28
158.25
320.43
452.23
63.91
120.44
118.60
Unsecured Loans
60.29
76.84
85.40
82.60
90.40
89.85
122.05
Long Term Provisions
10.54
7.62
98.96
11.80
3.76
71.71
0.00
Current Liabilities
782.79
788.89
757.18
707.29
512.97
383.83
101.13
Trade Payables
304.82
275.44
204.48
208.06
179.39
201.96
85.46
Other Current Liabilities
318.05
314.11
361.68
321.31
169.67
131.51
0.37
Short Term Borrowings
75.14
107.21
107.71
88.39
158.68
44.19
0.00
Short Term Provisions
84.78
92.14
83.30
89.54
5.24
6.17
15.29
Total Liabilities
4,172.66
3,258.60
3,162.12
3,187.42
1,906.87
1,658.49
550.80
Net Block
1,658.98
1,756.93
1,873.35
2,017.71
1,001.24
1,051.89
262.12
Gross Block
3,837.67
3,762.34
3,688.61
3,634.74
2,421.19
2,318.34
465.69
Accumulated Depreciation
2,178.69
2,005.41
1,815.26
1,617.03
1,419.95
1,266.45
203.57
Non Current Assets
2,100.29
1,971.44
2,158.64
2,158.50
1,064.31
1,152.89
310.78
Capital Work in Progress
54.73
21.75
33.68
56.92
37.05
3.39
6.00
Non Current Investment
271.38
138.93
107.83
18.15
0.75
1.00
42.65
Long Term Loans & Adv.
110.39
52.13
143.24
65.42
25.18
96.60
0.00
Other Non Current Assets
4.82
1.69
0.55
0.30
0.09
0.00
0.00
Current Assets
2,072.37
1,287.16
1,003.47
1,028.92
842.57
505.61
240.02
Current Investments
1,038.55
333.00
111.96
26.65
221.89
0.00
0.00
Inventories
492.31
395.78
411.84
548.29
428.27
342.89
144.85
Sundry Debtors
332.31
242.29
203.94
142.01
163.27
118.93
42.95
Cash & Bank
75.04
60.14
91.47
175.04
10.16
10.08
6.99
Other Current Assets
134.17
25.29
19.20
16.80
18.98
33.71
45.24
Short Term Loans & Adv.
118.77
230.66
165.06
120.14
13.65
26.08
45.24
Net Current Assets
1,289.58
498.26
246.29
321.63
329.60
121.78
138.90
Total Assets
4,172.66
3,258.60
3,162.11
3,187.42
1,906.88
1,658.50
550.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 05
Cash From Operating Activity
1,237.71
590.56
337.82
649.10
394.16
326.23
-5.37
PBT
1,477.83
420.40
-26.17
397.02
325.65
222.48
36.71
Adjustment
176.67
222.62
290.08
225.07
194.27
151.57
35.46
Changes in Working Capital
-85.49
44.13
73.71
77.01
-66.35
4.00
-63.21
Cash after chg. in Working capital
1,569.01
687.15
337.62
699.09
453.57
378.05
8.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-331.30
-96.59
0.20
-50.00
-59.41
-51.82
-4.63
Other Direct Exp. Paid
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
Cash From Investing Activity
-894.00
-290.66
-165.95
-881.48
-382.48
-138.66
-14.41
Net Fixed Assets
-33.12
-43.48
-14.24
-102.28
-129.73
-1,947.36
Net Investments
-334.54
-88.71
-0.02
-689.47
-221.64
43.73
Others
-526.34
-158.47
-151.69
-89.73
-31.11
1,764.97
Cash from Financing Activity
-333.79
-294.73
-166.63
218.20
-12.28
-193.92
20.76
Net Cash Inflow / Outflow
9.93
5.17
5.23
-14.19
-0.60
-6.35
0.98
Opening Cash & Equivalents
26.16
21.00
15.76
6.92
7.52
13.87
6.01
Closing Cash & Equivalent
36.09
26.16
21.00
15.76
6.92
7.52
6.99

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 05
Mar 04
Mar 03
Book Value (Rs.)
390.31
254.88
209.86
209.76
166.64
126.60
36.76
33.49
31.15
ROA
29.26%
10.77%
-0.14%
15.96%
16.60%
20.20%
5.72%
5.89%
8.27%
ROE
51.02%
22.54%
-0.32%
32.70%
30.57%
44.61%
19.08%
19.12%
26.23%
ROCE
61.50%
23.03%
2.09%
26.09%
26.98%
33.75%
12.17%
13.80%
16.54%
Fixed Asset Turnover
1.29
0.91
0.61
0.82
0.84
1.25
1.26
1.44
1.94
Receivable days
21.31
24.11
28.13
22.35
26.02
17.04
27.61
30.36
29.06
Inventory Days
32.94
43.64
78.07
71.49
71.11
51.34
77.44
67.43
63.61
Payable days
80.47
79.95
92.91
33.85
42.77
36.53
68.50
75.77
82.45
Cash Conversion Cycle
-26.22
-12.20
13.28
59.99
54.37
31.85
36.55
22.03
10.23
Total Debt/Equity
0.08
0.27
0.48
0.55
0.33
0.38
1.46
1.39
1.31
Interest Cover
40.86
7.72
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.