Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Paper & Paper Products

Rating :
68/99

BSE: 500444 | NSE: WSTCSTPAPR

496.50
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 502.00
  • 503.60
  • 484.55
  • 497.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  267721
  •  1318.80
  •  650.00
  •  217.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,266.45
  • 7.15
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,657.97
  • 1.21%
  • 1.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.48%
  • 3.65%
  • 26.01%
  • FII
  • DII
  • Others
  • 2.35%
  • 8.49%
  • 3.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.16
  • 14.58
  • 10.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.21
  • 11.83
  • 0.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.25
  • 6.59
  • -6.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.12
  • 7.76
  • 5.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.74
  • 1.16
  • 1.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.27
  • 7.80
  • 4.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,114.15
537.61
107.24%
1,067.37
937.03
13.91%
872.20
576.11
51.39%
900.49
429.40
109.71%
Expenses
793.01
437.55
81.24%
836.35
774.26
8.02%
711.94
517.04
37.70%
758.42
409.17
85.36%
EBITDA
321.14
100.05
220.98%
231.03
162.76
41.95%
160.25
59.07
171.29%
142.07
20.24
601.93%
EBIDTM
28.82%
18.61%
21.64%
17.37%
18.37%
10.25%
15.78%
4.71%
Other Income
11.26
14.10
-20.14%
21.78
7.59
186.96%
10.86
5.40
101.11%
11.49
5.74
100.17%
Interest
6.14
18.34
-66.52%
17.39
10.12
71.84%
11.58
21.44
-45.99%
11.38
18.41
-38.19%
Depreciation
46.10
52.27
-11.80%
52.58
61.46
-14.45%
53.72
57.10
-5.92%
53.96
55.70
-3.12%
PBT
280.16
43.54
543.45%
182.84
98.78
85.10%
105.81
-14.08
-
88.22
-48.13
-
Tax
71.20
4.33
1,544.34%
42.32
11.48
268.64%
17.39
-9.31
-
10.49
-8.15
-
PAT
208.95
39.21
432.90%
140.52
87.30
60.96%
88.42
-4.76
-
77.73
-39.98
-
PATM
18.75%
7.29%
13.16%
9.32%
10.14%
-0.83%
8.63%
-9.31%
EPS
28.06
4.84
479.75%
18.86
11.34
66.31%
11.82
-0.44
-
10.97
-5.38
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 05
Net Sales
3,954.21
3,377.67
2,244.53
2,492.85
1,979.15
1,710.20
500.61
Net Sales Growth
59.43%
50.48%
-9.96%
25.96%
15.73%
241.62%
 
Cost Of Goods Sold
1,977.21
1,095.49
810.31
791.31
661.07
654.02
189.41
Gross Profit
1,977.00
2,282.18
1,434.22
1,701.54
1,318.08
1,056.18
311.20
GP Margin
50.00%
67.57%
63.90%
68.26%
66.60%
61.76%
62.16%
Total Expenditure
3,099.72
2,744.26
1,991.89
1,876.61
1,468.04
1,348.07
439.32
Power & Fuel Cost
-
356.71
252.76
218.61
178.01
168.53
68.99
% Of Sales
-
10.56%
11.26%
8.77%
8.99%
9.85%
13.78%
Employee Cost
-
358.61
313.15
222.91
139.24
123.26
45.09
% Of Sales
-
10.62%
13.95%
8.94%
7.04%
7.21%
9.01%
Manufacturing Exp.
-
797.90
512.44
541.73
415.81
346.73
102.54
% Of Sales
-
23.62%
22.83%
21.73%
21.01%
20.27%
20.48%
General & Admin Exp.
-
31.58
24.44
23.37
19.84
15.70
12.94
% Of Sales
-
0.93%
1.09%
0.94%
1.00%
0.92%
2.58%
Selling & Distn. Exp.
-
50.50
24.89
23.87
21.27
19.68
14.27
% Of Sales
-
1.50%
1.11%
0.96%
1.07%
1.15%
2.85%
Miscellaneous Exp.
-
53.47
53.90
54.82
32.79
20.15
6.08
% Of Sales
-
1.58%
2.40%
2.20%
1.66%
1.18%
1.21%
EBITDA
854.49
633.41
252.64
616.24
511.11
362.13
61.29
EBITDA Margin
21.61%
18.75%
11.26%
24.72%
25.82%
21.17%
12.24%
Other Income
55.39
62.13
24.66
53.59
19.81
18.23
4.67
Interest
46.49
62.61
70.11
74.96
29.25
41.65
9.67
Depreciation
206.36
212.53
229.35
197.86
176.02
116.22
19.57
PBT
657.03
420.40
-22.16
397.02
325.65
222.48
36.71
Tax
141.40
74.52
-21.79
-9.48
29.65
-0.67
6.75
Tax Rate
21.52%
17.73%
83.26%
-2.39%
9.10%
-0.30%
18.39%
PAT
515.62
307.03
-3.10
370.38
296.00
223.15
30.40
PAT before Minority Interest
460.42
345.88
-4.38
406.49
296.00
223.15
29.96
Minority Interest
-55.20
-38.85
1.28
-36.11
0.00
0.00
0.44
PAT Margin
13.04%
9.09%
-0.14%
14.86%
14.96%
13.05%
6.07%
PAT Growth
530.57%
-
-
25.13%
32.65%
634.05%
 
EPS
78.12
46.52
-0.47
56.12
44.85
33.81
4.61

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 05
Shareholder's Funds
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
8.94
Total Reserves
1,670.22
1,372.88
1,372.27
1,087.41
822.95
155.37
Non-Current Liabilities
536.61
700.29
775.92
290.51
435.73
284.38
Secured Loans
158.25
320.43
452.23
63.91
120.44
118.60
Unsecured Loans
76.84
85.40
82.60
90.40
89.85
122.05
Long Term Provisions
109.56
98.96
11.80
3.76
71.71
0.00
Current Liabilities
788.89
757.18
707.29
512.97
383.83
101.13
Trade Payables
275.44
204.48
208.06
179.39
201.96
85.46
Other Current Liabilities
314.11
361.68
321.31
169.67
131.51
0.37
Short Term Borrowings
107.21
107.71
88.39
158.68
44.19
0.00
Short Term Provisions
92.14
83.30
89.54
5.24
6.17
15.29
Total Liabilities
3,360.54
3,162.12
3,187.42
1,906.87
1,658.49
550.80
Net Block
1,756.93
1,873.35
2,017.71
1,001.24
1,051.89
262.12
Gross Block
3,762.34
3,688.61
3,634.74
2,421.19
2,318.34
465.69
Accumulated Depreciation
2,005.41
1,815.26
1,617.03
1,419.95
1,266.45
203.57
Non Current Assets
2,073.38
2,158.64
2,158.50
1,064.31
1,152.89
310.78
Capital Work in Progress
21.75
33.68
56.92
37.05
3.39
6.00
Non Current Investment
138.93
107.83
18.15
0.75
1.00
42.65
Long Term Loans & Adv.
154.07
143.24
65.42
25.18
96.60
0.00
Other Non Current Assets
1.69
0.55
0.30
0.09
0.00
0.00
Current Assets
1,287.16
1,003.47
1,028.92
842.57
505.61
240.02
Current Investments
333.00
111.96
26.65
221.89
0.00
0.00
Inventories
395.78
411.84
548.29
428.27
342.89
144.85
Sundry Debtors
242.29
203.94
142.01
163.27
118.93
42.95
Cash & Bank
60.14
91.47
175.04
10.16
10.08
6.99
Other Current Assets
255.95
19.20
16.80
5.33
33.71
45.24
Short Term Loans & Adv.
230.66
165.06
120.14
13.65
26.08
45.24
Net Current Assets
498.26
246.29
321.63
329.60
121.78
138.90
Total Assets
3,360.54
3,162.11
3,187.42
1,906.88
1,658.50
550.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 05
Cash From Operating Activity
590.56
337.82
649.10
394.16
326.23
-5.37
PBT
420.40
-26.17
397.02
325.65
222.48
36.71
Adjustment
222.62
290.08
225.07
194.27
151.57
35.46
Changes in Working Capital
44.13
73.71
77.01
-66.35
4.00
-63.21
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-289.02
-165.95
-881.48
-382.48
-138.66
-14.41
Net Fixed Assets
-43.48
-14.24
-102.28
-129.73
-1,947.36
Net Investments
-88.71
-0.02
-689.47
-221.64
43.73
Others
-156.83
-151.69
-89.73
-31.11
1,764.97
Cash from Financing Activity
-294.73
-166.63
218.20
-12.28
-193.92
20.76
Net Cash Inflow / Outflow
6.81
5.23
-14.19
-0.60
-6.35
0.98
Opening Cash & Equivalents
21.00
15.76
6.92
7.52
13.87
6.01
Closing Cash & Equivalent
27.80
21.00
15.76
6.92
7.52
6.99

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 05
Mar 04
Mar 03
Book Value (Rs.)
254.88
209.86
209.76
166.64
126.60
36.76
33.49
31.15
ROA
10.61%
-0.14%
15.96%
16.60%
20.20%
5.72%
5.89%
8.27%
ROE
22.54%
-0.32%
32.70%
30.57%
44.61%
19.08%
19.12%
26.23%
ROCE
23.03%
2.09%
26.09%
26.98%
33.75%
12.17%
13.80%
16.54%
Fixed Asset Turnover
0.91
0.61
0.82
0.84
1.25
1.26
1.44
1.94
Receivable days
24.11
28.13
22.35
26.02
17.04
27.61
30.36
29.06
Inventory Days
43.64
78.07
71.49
71.11
51.34
77.44
67.43
63.61
Payable days
79.95
92.91
33.85
42.77
36.53
68.50
75.77
82.45
Cash Conversion Cycle
-12.20
13.28
59.99
54.37
31.85
36.55
22.03
10.23
Total Debt/Equity
0.27
0.48
0.55
0.33
0.38
1.46
1.39
1.31
Interest Cover
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.