Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Paper & Paper Products

Rating :
57/99

BSE: 500444 | NSE: WSTCSTPAPR

631.75
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  643.00
  •  644.85
  •  628.65
  •  643.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  83898
  •  533.51
  •  815.00
  •  465.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,241.33
  • 4.99
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,274.51
  • 1.56%
  • 1.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.53%
  • 3.49%
  • 21.65%
  • FII
  • DII
  • Others
  • 8.19%
  • 6.95%
  • 3.19%

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
  • 45.40

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
  • 4.98
  • 5.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 1.28
  • 1.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.85
  • 3.86
  • 4.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,045.13
1,239.16
-15.66%
1,193.84
1,209.97
-1.33%
1,138.62
1,114.15
2.20%
1,357.48
1,067.37
27.18%
Expenses
827.54
777.93
6.38%
883.63
842.66
4.86%
744.09
793.01
-6.17%
864.97
836.35
3.42%
EBITDA
217.59
461.22
-52.82%
310.21
367.32
-15.55%
394.53
321.14
22.85%
492.51
231.03
113.18%
EBIDTM
20.82%
37.22%
25.98%
30.36%
34.65%
28.82%
36.28%
21.64%
Other Income
41.38
23.61
75.26%
35.34
17.02
107.64%
35.10
11.26
211.72%
25.68
21.78
17.91%
Interest
5.84
13.85
-57.83%
5.86
6.68
-12.28%
6.63
6.14
7.98%
10.41
17.39
-40.14%
Depreciation
46.36
48.28
-3.98%
46.02
47.14
-2.38%
43.73
46.10
-5.14%
47.96
52.58
-8.79%
PBT
206.77
422.70
-51.08%
293.67
330.52
-11.15%
379.26
280.16
35.37%
444.45
182.84
143.08%
Tax
48.01
111.72
-57.03%
75.12
84.40
-11.00%
100.91
71.20
41.73%
123.49
42.32
191.80%
PAT
158.76
310.98
-48.95%
218.54
246.12
-11.21%
278.35
208.95
33.21%
320.96
140.52
128.41%
PATM
15.19%
25.10%
18.31%
20.34%
24.45%
18.75%
23.64%
13.16%
EPS
20.58
39.93
-48.46%
28.88
32.50
-11.14%
37.17
28.06
32.47%
42.12
18.86
123.33%

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
4,735.07
4,920.76
3,377.67
2,244.53
2,492.85
1,979.15
1,710.20
500.61
Net Sales Growth
2.25%
45.69%
50.48%
-9.96%
25.96%
15.73%
241.62%
 
Cost Of Goods Sold
2,120.63
1,315.95
1,095.49
810.31
791.31
661.07
654.02
189.41
Gross Profit
2,614.44
3,604.81
2,282.18
1,434.22
1,701.54
1,318.08
1,056.18
311.20
GP Margin
55.21%
73.26%
67.57%
63.90%
68.26%
66.60%
61.76%
62.16%
Total Expenditure
3,320.23
3,278.69
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.
-
60.90
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
1,414.84
1,642.07
633.41
252.64
616.24
511.11
362.13
61.29
EBITDA Margin
29.88%
33.37%
18.75%
11.26%
24.72%
25.82%
21.17%
12.24%
Other Income
137.50
77.68
62.13
24.66
53.59
19.81
18.23
4.67
Interest
28.74
37.07
62.61
70.11
74.96
29.25
41.65
9.67
Depreciation
184.07
189.47
212.53
229.35
197.86
176.02
116.22
19.57
PBT
1,324.15
1,493.21
420.40
-22.16
397.02
325.65
222.48
36.71
Tax
347.53
390.82
74.52
-21.79
-9.48
29.65
-0.67
6.75
Tax Rate
26.25%
26.45%
17.73%
83.26%
-2.39%
9.10%
-0.30%
18.39%
PAT
976.61
941.97
307.03
-3.10
370.38
296.00
223.15
30.40
PAT before Minority Interest
850.44
1,087.01
345.88
-4.38
406.49
296.00
223.15
29.96
Minority Interest
-126.17
-145.04
-38.85
1.28
-36.11
0.00
0.00
0.44
PAT Margin
20.63%
19.14%
9.09%
-0.14%
14.86%
14.96%
13.05%
6.07%
PAT Growth
7.73%
206.80%
-
-
25.13%
32.65%
634.05%
 
EPS
147.97
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
744.01
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
429.26
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
4,591.38
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
2,519.01
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.
529.11
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
4,591.38
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
26.58%
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

News Update:


  • West Coast Paper Mills’ division doubles optical fibre cable capacity
    15th Feb 2024, 12:44 PM

    The newly commissioned plant has started its commercial production on February 14

    Read More

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.