Nifty
Sensex
:
:
11319.40
38410.70
18.95 (0.17%)
100.21 (0.26%)

Paper & Paper Products

Rating :
57/99

BSE: 500444 | NSE: WSTCSTPAPR

187.05
13-Aug-2020
  • Open
  • High
  • Low
  • Previous Close
  •  187.30
  •  192.00
  •  185.10
  •  186.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  124636
  •  234.08
  •  286.00
  •  100.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,233.79
  • 3.33
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,591.08
  • 2.68%
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.17%
  • 3.96%
  • 21.28%
  • FII
  • DII
  • Others
  • 3.15%
  • 10.93%
  • 4.51%

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
  • -
  • 7.24
  • 7.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.41
  • 0.67
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.87
  • 9.52
  • 10.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
742.87
580.43
27.99%
706.75
435.33
62.35%
510.02
504.81
1.03%
535.24
458.75
16.67%
Expenses
567.20
431.51
31.45%
554.16
326.30
69.83%
381.24
369.99
3.04%
376.02
340.63
10.39%
EBITDA
175.66
148.92
17.96%
152.58
109.03
39.94%
128.78
134.82
-4.48%
159.22
118.12
34.80%
EBIDTM
14.01%
25.66%
21.59%
25.05%
25.25%
26.71%
29.75%
25.75%
Other Income
10.92
4.43
146.50%
14.23
2.77
413.72%
13.87
2.48
459.27%
14.40
10.14
42.01%
Interest
26.77
5.81
360.76%
26.13
2.50
945.20%
11.86
10.30
15.15%
10.04
10.48
-4.20%
Depreciation
61.55
49.16
25.20%
54.15
44.90
20.60%
42.39
42.61
-0.52%
39.76
39.35
1.04%
PBT
98.25
98.38
-0.13%
86.54
64.40
34.38%
88.40
84.38
4.76%
123.82
78.43
57.87%
Tax
-47.84
36.37
-
11.34
-2.53
-
6.72
-3.77
-
20.30
-5.60
-
PAT
146.10
62.01
135.61%
75.20
66.93
12.36%
81.68
88.15
-7.34%
103.52
84.03
23.19%
PATM
7.11%
10.68%
10.64%
15.37%
16.02%
17.46%
19.34%
18.32%
EPS
22.14
9.39
135.78%
11.39
10.14
12.33%
12.38
13.36
-7.34%
15.68
12.73
23.17%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 05
Net Sales
2,494.88
1,979.34
1,710.20
500.61
Net Sales Growth
26.05%
15.74%
241.62%
 
Cost Of Goods Sold
5,499.51
661.27
654.02
189.41
Gross Profit
-3,004.63
1,318.08
1,056.18
311.20
GP Margin
-120.43%
66.59%
61.76%
62.16%
Total Expenditure
1,878.62
1,468.23
1,348.07
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
20.15
6.08
% Of Sales
-
1.54%
1.18%
1.21%
EBITDA
616.24
511.11
362.13
61.29
EBITDA Margin
24.70%
25.82%
21.17%
12.24%
Other Income
53.42
19.54
18.23
4.67
Interest
74.80
28.98
41.65
9.67
Depreciation
197.85
176.02
116.22
19.57
PBT
397.01
325.65
222.48
36.71
Tax
-9.48
29.65
-0.67
6.75
Tax Rate
-2.39%
9.10%
-0.30%
18.39%
PAT
406.50
296.00
223.15
30.40
PAT before Minority Interest
406.50
296.00
223.15
29.96
Minority Interest
0.00
0.00
0.00
0.44
PAT Margin
16.29%
14.95%
13.05%
6.07%
PAT Growth
35.00%
32.65%
634.05%
 
EPS
61.59
44.85
33.81
4.61

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 05
Shareholder's Funds
1,103.39
838.93
164.31
Share Capital
13.21
13.21
8.94
Total Reserves
1,087.41
822.95
155.37
Non-Current Liabilities
358.55
435.73
284.38
Secured Loans
63.91
120.44
118.60
Unsecured Loans
90.40
89.85
122.05
Long Term Provisions
71.80
71.71
0.00
Current Liabilities
512.97
383.83
101.13
Trade Payables
189.92
201.96
85.46
Other Current Liabilities
158.84
131.51
0.37
Short Term Borrowings
158.68
44.19
0.00
Short Term Provisions
5.53
6.17
15.29
Total Liabilities
1,974.91
1,658.49
550.80
Net Block
1,001.24
1,051.89
262.12
Gross Block
2,421.19
2,318.34
465.69
Accumulated Depreciation
1,419.95
1,266.45
203.57
Non Current Assets
1,132.44
1,152.89
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
96.60
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
121.78
138.90
Total Assets
1,974.91
1,658.50
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
-129.73
-1,947.36
Net Investments
-221.64
43.73
Others
-30.36
1,764.97
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%
20.20%
5.72%
5.89%
8.27%
ROE
30.57%
44.61%
19.08%
19.12%
26.23%
ROCE
26.96%
33.75%
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
36.53
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
6.34
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.