Nifty
Sensex
:
:
13113.75
44618.04
4.70 (0.04%)
-37.40 (-0.08%)

Paper & Paper Products

Rating :
40/99

BSE: 500444 | NSE: WSTCSTPAPR

162.50
02-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  165.70
  •  165.70
  •  161.55
  •  164.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  88021
  •  144.19
  •  257.60
  •  100.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,082.54
  • 9.02
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,665.99
  • 3.05%
  • 0.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.17%
  • 3.65%
  • 23.65%
  • FII
  • DII
  • Others
  • 3%
  • 10.93%
  • 2.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.35
  • 3.12
  • 13.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.25
  • 14.04
  • 11.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.86
  • -
  • 18.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.78
  • 7.52
  • 6.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.44
  • 0.72
  • 1.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.98
  • 9.69
  • 8.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
429.40
509.93
-15.79%
301.99
533.31
-43.37%
742.87
580.38
28.00%
706.75
435.33
62.35%
Expenses
409.17
381.15
7.35%
291.42
374.10
-22.10%
567.20
431.24
31.53%
554.16
326.30
69.83%
EBITDA
20.24
128.78
-84.28%
10.57
159.22
-93.36%
175.66
149.15
17.77%
152.58
109.03
39.94%
EBIDTM
4.71%
25.25%
3.50%
29.85%
23.65%
25.70%
21.59%
25.05%
Other Income
5.74
13.99
-58.97%
5.93
14.45
-58.96%
10.92
4.36
150.46%
14.23
2.77
413.72%
Interest
18.41
11.97
53.80%
20.14
10.09
99.60%
26.77
5.90
353.73%
26.13
2.50
945.20%
Depreciation
55.70
42.39
31.40%
55.10
39.76
38.58%
61.55
49.17
25.18%
54.15
44.90
20.60%
PBT
-48.13
88.40
-
-62.74
123.82
-
98.25
98.44
-0.19%
86.54
64.40
34.38%
Tax
-8.15
6.72
-
-15.80
20.30
-
-47.84
41.54
-
11.34
-2.53
-
PAT
-39.98
81.68
-
-46.94
103.52
-
146.10
56.89
156.81%
75.20
66.93
12.36%
PATM
-9.31%
16.02%
-15.54%
19.41%
19.67%
9.80%
10.64%
15.37%
EPS
-6.06
12.38
-
-7.11
15.69
-
22.14
8.62
156.84%
11.39
10.14
12.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 05
Net Sales
2,181.01
2,492.85
1,979.15
1,710.20
500.61
Net Sales Growth
5.93%
25.96%
15.73%
241.62%
 
Cost Of Goods Sold
1,034.50
791.31
661.07
654.02
189.41
Gross Profit
1,146.51
1,701.54
1,318.08
1,056.18
311.20
GP Margin
52.57%
68.26%
66.60%
61.76%
62.16%
Total Expenditure
1,821.95
1,876.61
1,468.04
1,348.07
439.32
Power & Fuel Cost
-
218.61
178.01
168.53
68.99
% Of Sales
-
8.77%
8.99%
9.85%
13.78%
Employee Cost
-
222.91
139.24
123.26
45.09
% Of Sales
-
8.94%
7.04%
7.21%
9.01%
Manufacturing Exp.
-
541.73
415.81
346.73
102.54
% Of Sales
-
21.73%
21.01%
20.27%
20.48%
General & Admin Exp.
-
23.37
19.84
15.70
12.94
% Of Sales
-
0.94%
1.00%
0.92%
2.58%
Selling & Distn. Exp.
-
23.87
21.27
19.68
14.27
% Of Sales
-
0.96%
1.07%
1.15%
2.85%
Miscellaneous Exp.
-
54.82
32.79
20.15
6.08
% Of Sales
-
2.20%
1.66%
1.18%
1.21%
EBITDA
359.05
616.24
511.11
362.13
61.29
EBITDA Margin
16.46%
24.72%
25.82%
21.17%
12.24%
Other Income
36.82
53.59
19.81
18.23
4.67
Interest
91.45
74.96
29.25
41.65
9.67
Depreciation
226.50
197.86
176.02
116.22
19.57
PBT
73.92
397.02
325.65
222.48
36.71
Tax
-60.45
-9.48
29.65
-0.67
6.75
Tax Rate
-81.78%
-2.39%
9.10%
-0.30%
18.39%
PAT
134.38
370.38
296.00
223.15
30.40
PAT before Minority Interest
120.01
406.49
296.00
223.15
29.96
Minority Interest
-14.37
-36.11
0.00
0.00
0.44
PAT Margin
6.16%
14.86%
14.96%
13.05%
6.07%
PAT Growth
-56.51%
25.13%
32.65%
634.05%
 
EPS
20.36
56.12
44.85
33.81
4.61

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 05
Shareholder's Funds
1,388.25
1,103.39
838.93
164.31
Share Capital
13.21
13.21
13.21
8.94
Total Reserves
1,372.27
1,087.41
822.95
155.37
Non-Current Liabilities
772.63
290.51
435.73
284.38
Secured Loans
452.23
63.91
120.44
118.60
Unsecured Loans
82.60
90.40
89.85
122.05
Long Term Provisions
8.51
3.76
71.71
0.00
Current Liabilities
707.29
512.97
383.83
101.13
Trade Payables
208.06
179.39
201.96
85.46
Other Current Liabilities
321.31
169.67
131.51
0.37
Short Term Borrowings
88.39
158.68
44.19
0.00
Short Term Provisions
89.54
5.24
6.17
15.29
Total Liabilities
3,184.13
1,906.87
1,658.49
550.80
Net Block
2,017.71
1,001.24
1,051.89
262.12
Gross Block
3,634.74
2,421.19
2,318.34
465.69
Accumulated Depreciation
1,617.03
1,419.95
1,266.45
203.57
Non Current Assets
2,155.20
1,064.31
1,152.89
310.78
Capital Work in Progress
56.92
37.05
3.39
6.00
Non Current Investment
18.15
0.75
1.00
42.65
Long Term Loans & Adv.
62.12
25.18
96.60
0.00
Other Non Current Assets
0.30
0.09
0.00
0.00
Current Assets
1,028.92
842.57
505.61
240.02
Current Investments
26.65
221.89
0.00
0.00
Inventories
548.29
428.27
342.89
144.85
Sundry Debtors
142.01
163.27
118.93
42.95
Cash & Bank
175.04
10.16
10.08
6.99
Other Current Assets
136.94
5.33
7.63
0.00
Short Term Loans & Adv.
124.99
13.65
26.08
45.24
Net Current Assets
321.63
329.60
121.78
138.90
Total Assets
3,184.12
1,906.88
1,658.50
550.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 05
Cash From Operating Activity
649.10
394.16
326.23
-5.37
PBT
397.02
325.65
222.48
36.71
Adjustment
225.07
194.27
151.57
35.46
Changes in Working Capital
77.01
-66.35
4.00
-63.21
Cash after chg. in Working capital
699.09
453.57
378.05
8.96
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-50.00
-59.41
-51.82
-4.63
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-881.48
-382.48
-138.66
-14.41
Net Fixed Assets
-102.28
-129.73
-1,947.36
Net Investments
-689.47
-221.64
43.73
Others
-89.73
-31.11
1,764.97
Cash from Financing Activity
218.20
-12.28
-193.92
20.76
Net Cash Inflow / Outflow
-14.19
-0.60
-6.35
0.98
Opening Cash & Equivalents
6.92
7.52
13.87
6.01
Closing Cash & Equivalent
15.76
6.92
7.52
6.99

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 05
Mar 04
Mar 03
Book Value (Rs.)
209.76
166.64
126.60
36.76
33.49
31.15
ROA
15.97%
16.60%
20.20%
5.72%
5.89%
8.27%
ROE
32.70%
30.57%
44.61%
19.08%
19.12%
26.23%
ROCE
26.09%
26.98%
33.75%
12.17%
13.80%
16.54%
Fixed Asset Turnover
0.82
0.84
1.25
1.26
1.44
1.94
Receivable days
22.35
26.02
17.04
27.61
30.36
29.06
Inventory Days
71.49
71.11
51.34
77.44
67.43
63.61
Payable days
33.85
42.77
36.53
68.50
75.77
82.45
Cash Conversion Cycle
59.99
54.37
31.85
36.55
22.03
10.23
Total Debt/Equity
0.55
0.33
0.38
1.46
1.39
1.31
Interest Cover
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.