Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Paper & Paper Products

Rating :
59/99

BSE: 500444 | NSE: WSTCSTPAPR

264.55
23-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  265.90
  •  270.10
  •  261.35
  •  264.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  138301
  •  368.36
  •  414.75
  •  210.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,744.35
  • 5.55
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,101.64
  • 1.89%
  • 1.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.72%
  • 4.28%
  • 21.88%
  • FII
  • DII
  • Others
  • 0.14%
  • 10.09%
  • 6.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.24
  • 3.73
  • 3.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.45
  • 15.70
  • 8.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.40
  • 205.09
  • 32.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.37
  • 9.42
  • 8.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 1.47
  • 1.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.86
  • 5.42
  • 5.47

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
535.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
376.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
159.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
29.75%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
14.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
10.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
39.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
123.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
20.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
103.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
19.34%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
15.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 05
Net Sales
-
1,979.34
1,710.20
500.61
Net Sales Growth
-
15.74%
241.62%
 
Cost Of Goods Sold
-
661.27
654.02
189.41
Gross Profit
-
1,318.08
1,056.18
311.20
GP Margin
-
66.59%
61.76%
62.16%
Total Expenditure
-
1,468.23
1,347.35
439.32
Power & Fuel Cost
-
180.14
168.53
68.99
% Of Sales
-
9.10%
9.85%
13.78%
Employee Cost
-
139.06
123.26
45.09
% Of Sales
-
7.03%
7.21%
9.01%
Manufacturing Exp.
-
415.80
346.73
102.54
% Of Sales
-
21.01%
20.27%
20.48%
General & Admin Exp.
-
20.20
15.70
12.94
% Of Sales
-
1.02%
0.92%
2.58%
Selling & Distn. Exp.
-
21.27
19.68
14.27
% Of Sales
-
1.07%
1.15%
2.85%
Miscellaneous Exp.
-
30.50
19.44
6.08
% Of Sales
-
1.54%
1.14%
1.21%
EBITDA
-
511.11
362.85
61.29
EBITDA Margin
-
25.82%
21.22%
12.24%
Other Income
-
19.54
18.23
4.67
Interest
-
28.98
42.37
9.67
Depreciation
-
176.02
116.22
19.57
PBT
-
325.65
222.48
36.71
Tax
-
29.65
-0.67
6.75
Tax Rate
-
9.10%
-0.30%
18.39%
PAT
-
296.00
223.15
30.40
PAT before Minority Interest
-
296.00
223.15
29.96
Minority Interest
-
0.00
0.00
0.44
PAT Margin
-
14.95%
13.05%
6.07%
PAT Growth
-
32.65%
634.05%
 
Unadjusted EPS
-
44.82
33.79
33.51

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 05
Shareholder's Funds
1,103.39
838.94
164.31
Share Capital
13.21
13.21
8.94
Total Reserves
1,087.41
822.96
155.37
Non-Current Liabilities
358.55
413.22
284.38
Secured Loans
63.91
120.44
118.60
Unsecured Loans
90.40
89.85
122.05
Long Term Provisions
71.80
49.20
0.00
Current Liabilities
512.97
383.57
101.13
Trade Payables
189.92
201.96
85.46
Other Current Liabilities
158.84
126.97
0.37
Short Term Borrowings
158.68
44.19
0.00
Short Term Provisions
5.53
10.45
15.29
Total Liabilities
1,974.91
1,635.73
550.80
Net Block
1,001.24
1,051.64
262.12
Gross Block
2,421.19
2,315.76
465.69
Accumulated Depreciation
1,419.95
1,264.11
203.57
Non Current Assets
1,132.44
1,130.13
310.78
Capital Work in Progress
37.05
3.39
6.00
Non Current Investment
0.75
1.00
42.65
Long Term Loans & Adv.
93.41
74.09
0.00
Other Non Current Assets
0.00
0.00
0.00
Current Assets
842.47
505.61
240.02
Current Investments
221.89
0.00
0.00
Inventories
428.27
342.89
144.85
Sundry Debtors
163.27
118.93
42.95
Cash & Bank
10.16
10.08
6.99
Other Current Assets
18.87
7.63
0.00
Short Term Loans & Adv.
13.45
26.08
45.24
Net Current Assets
329.50
122.03
138.90
Total Assets
1,974.91
1,635.74
550.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 05
Cash From Operating Activity
393.41
326.23
-5.37
PBT
325.65
222.48
36.71
Adjustment
193.52
151.57
35.46
Changes in Working Capital
-66.35
4.00
-63.21
Cash after chg. in Working capital
452.82
378.05
8.96
Interest Paid
0.00
0.00
0.00
Tax Paid
-59.41
-51.82
-4.63
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-381.73
-138.66
-14.41
Net Fixed Assets
-132.31
-1,944.78
Net Investments
-221.64
43.73
Others
-27.78
1,762.39
Cash from Financing Activity
-12.28
-193.92
20.76
Net Cash Inflow / Outflow
-0.60
-6.35
0.98
Opening Cash & Equivalents
7.52
13.87
6.01
Closing Cash & Equivalent
6.92
7.52
6.99

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 05
Mar 04
Mar 03
Book Value (Rs.)
166.64
126.60
36.76
33.49
31.15
ROA
16.29%
20.41%
5.72%
5.89%
8.27%
ROE
30.57%
44.61%
19.08%
19.12%
26.23%
ROCE
26.96%
33.84%
12.17%
13.80%
16.54%
Fixed Asset Turnover
0.84
1.25
1.26
1.44
1.94
Receivable days
26.02
17.04
27.61
30.36
29.06
Inventory Days
71.10
51.34
77.44
67.43
63.61
Payable days
43.89
36.52
68.50
75.77
82.45
Cash Conversion Cycle
53.24
31.85
36.55
22.03
10.23
Total Debt/Equity
0.33
0.38
1.46
1.39
1.31
Interest Cover
12.24
6.25
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.