Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Andhra Paper
Join Channel
Consolidated Standalone

Andhra Paper

₹519.4 11.6 | 2.3%

Market Cap ₹2066 Cr.

Stock P/E 4.5

P/B 1.1

Current Price ₹519.4

Book Value ₹ 462.7

Face Value 10

52W High ₹675

Dividend Yield 2.41%

52W Low ₹ 392.5

Edit Ratio

Andhra Paper Research see more...

Overview Inc. Year: 1964Industry: Paper & Paper Products

Andhra Paper Ltd, previously known as International Paper APPM Ltd, is an integrated paper and pulp production enterprise. The Company is engaged inside the enterprise of manufacture and sale of pulp, paper and paper board. It produces writing, printing, copier and industrial papers for foreign and domestic markets and offers various speciality grade products which are custom engineered to suit specific and a number of applications. It offers various office documentation and multipurpose papers, from financial system to top class grades for each domestic and business use. It operates over two manufacturing units at Kadiyam and Rajahmundry. Its unit at Rajahmundry produces approximately 174,000 metric tons (MT) of finished paper and 181,500 MT of bleached pulp yearly. Its unit at Kadiyam has a rated capability to provide about 67,000 MT/annum of finished paper, inclusive of cream wove, coloured copiers and kraft liner the usage of recycled fiber and purchased pulp as base raw substances.

Read More..

Andhra Paper Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Andhra Paper Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 349 346 426 452 485 571 590 478 482 477
Other Income 9 7 16 9 13 16 14 22 21 24
Total Income 359 354 442 461 498 587 604 499 503 501
Total Expenditure 314 284 344 328 339 334 362 323 351 367
Operating Profit 45 69 98 132 159 253 242 176 153 134
Interest 1 1 2 1 1 1 3 1 1 1
Depreciation 18 18 18 17 15 16 16 16 17 17
Exceptional Income / Expenses 0 0 0 0 0 0 -15 0 0 0
Profit Before Tax 25 50 78 114 143 236 208 159 135 116
Provision for Tax 6 13 20 29 29 66 54 41 34 34
Profit After Tax 19 37 57 85 113 170 154 119 100 82
Adjustments 0 -0 0 0 -0 0 0 0 0 0
Profit After Adjustments 19 37 57 85 113 170 154 119 100 82
Adjusted Earnings Per Share 4.7 9.4 14.4 21.4 28.5 42.8 38.7 29.8 25.2 20.7

Andhra Paper Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 1231 1092 1163 1160 1172 1264 1427 1270 887 1380 2098 2027
Other Income 23 13 11 7 6 5 15 15 15 45 52 81
Total Income 1254 1104 1174 1167 1178 1269 1442 1284 902 1425 2150 2107
Total Expenditure 1115 1030 1068 1030 1002 1043 1049 967 826 1159 1363 1403
Operating Profit 139 74 106 137 176 227 393 317 76 266 787 705
Interest 55 43 45 40 34 26 9 5 5 5 7 6
Depreciation 88 87 69 73 70 66 68 76 73 72 63 66
Exceptional Income / Expenses -16 0 1 33 -28 -8 -5 0 -4 0 -15 -15
Profit Before Tax -21 -56 -6 56 44 126 311 236 -6 188 701 618
Provision for Tax 3 -15 -7 19 12 43 111 23 -2 49 179 163
Profit After Tax -24 -42 0 37 32 83 200 213 -5 140 522 455
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -24 -42 0 37 32 83 200 213 -5 140 522 455
Adjusted Earnings Per Share -6 -10.5 0.1 9.3 8.1 20.9 50.3 53.5 -1.2 35.1 131.4 114.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 52% 18% 11% 5%
Operating Profit CAGR 196% 35% 28% 19%
PAT CAGR 273% 35% 44% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 13% 31% 5% 8%
ROE Average 39% 17% 21% 11%
ROCE Average 51% 23% 27% 17%

Andhra Paper Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 457 415 414 451 478 564 764 976 975 1094 1582
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 322 389 237 304 144 65 13 8 7 8 5
Other Non-Current Liabilities 139 124 116 151 130 172 266 302 271 321 497
Total Current Liabilities 303 402 493 389 439 360 264 223 250 303 334
Total Liabilities 1221 1330 1261 1295 1191 1161 1306 1508 1504 1726 2417
Fixed Assets 821 877 833 820 798 742 707 680 619 585 577
Other Non-Current Assets 139 102 112 133 100 131 198 257 329 416 692
Total Current Assets 261 351 315 341 293 288 400 571 556 724 1149
Total Assets 1221 1330 1261 1295 1191 1161 1306 1508 1504 1726 2417

Andhra Paper Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 20 15 15 4 10 7 16 15 14 15 25
Cash Flow from Operating Activities 174 20 128 111 172 215 310 177 104 202 536
Cash Flow from Investing Activities -90 -89 -31 -38 -29 -31 -110 -167 -113 -181 -499
Cash Flow from Financing Activities -90 68 -108 -67 -145 -175 -201 -11 11 -12 -41
Net Cash Inflow / Outflow -5 -0 -11 6 -3 9 -1 -1 1 9 -4
Closing Cash & Cash Equivalent 15 15 4 10 7 16 15 14 15 25 21

Andhra Paper Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) -5.96 -10.46 0.06 9.28 8.15 20.89 50.31 53.54 -1.16 35.14 131.37
CEPS(Rs) 16.15 11.42 17.41 27.68 25.75 37.44 67.37 72.62 17.3 53.24 147.26
DPS(Rs) 0 0 0 0 0 0 0 0 5 7.5 12.5
Book NAV/Share(Rs) 114.86 104.4 104.11 113.39 120.18 141.82 192.06 245.37 245.21 275.11 397.83
Core EBITDA Margin(%) 8.91 5.3 7.76 10.71 13.82 17.3 26.52 23.82 6.87 16.01 35.03
EBIT Margin(%) 2.67 -1.12 3.11 7.95 6.32 11.92 22.41 18.99 -0.19 14.04 33.76
Pre Tax Margin(%) -1.6 -4.87 -0.51 4.63 3.59 9.88 21.81 18.57 -0.7 13.65 33.42
PAT Margin (%) -1.83 -3.59 0.02 3.03 2.63 6.49 14.02 16.77 -0.52 10.12 24.91
Cash Profit Margin (%) 4.95 3.92 5.63 9.05 8.32 11.63 18.77 22.75 7.76 15.34 27.92
ROA(%) -1.9 -3.26 0.02 2.89 2.61 7.06 16.22 15.13 -0.31 8.65 25.22
ROE(%) -5.06 -9.54 0.06 8.53 6.98 15.94 30.14 24.48 -0.47 13.51 39.04
ROCE(%) 3.72 -1.38 4.04 10.48 8.81 18.92 41.22 27.33 -0.17 18.03 51.07
Receivable days 11.36 16.36 18.12 20.19 20.49 19.55 18.3 16.43 23.95 23.56 21.76
Inventory Days 50.13 55.46 60.63 62.26 58.94 48.29 39.86 54.68 79.8 40.91 27.73
Payable days 89.88 103.31 87.08 70.07 83.53 98.93 115.63 144.83 133.21 80.5 79.64
PER(x) 0 0 5065.81 31.67 39.58 13.91 8.88 2.7 0 8.45 3.15
Price/Book(x) 1.68 2.21 3.03 2.59 2.68 2.05 2.33 0.59 0.9 1.08 1.04
Dividend Yield(%) 0 0 0 0 0 0 0 0 2.28 2.53 3.02
EV/Net Sales(x) 0.97 1.34 1.51 1.41 1.4 1.07 1.21 0.33 0.93 0.85 0.78
EV/Core EBITDA(x) 8.64 19.82 16.52 11.92 9.3 5.95 4.39 1.3 10.81 4.42 2.09
Net Sales Growth(%) 106.73 -11.28 6.56 -0.3 1.08 7.82 12.92 -11.04 -30.16 55.65 51.98
EBIT Growth(%) 50.98 -137.64 393.65 152.46 -19.49 96.02 109.69 -24.62 -100.7 11598.9 265.4
PAT Growth(%) 75.77 -75.56 100.6 0 -12.19 156.41 140.86 6.42 -102.16 3138.58 273.9
EPS Growth(%) 75.77 -75.56 100.6 0 -12.19 156.42 140.86 6.42 -102.16 3138.57 273.9
Debt/Equity(x) 0.98 1.36 1.21 1.06 0.76 0.37 0.02 0.01 0.03 0.05 0.03
Current Ratio(x) 0.86 0.87 0.64 0.88 0.67 0.8 1.52 2.56 2.22 2.39 3.44
Quick Ratio(x) 0.38 0.36 0.23 0.33 0.25 0.37 0.92 1.56 1.57 1.91 2.92
Interest Cover(x) 0.63 -0.3 0.86 2.4 2.32 5.85 37.45 45.29 -0.37 35.59 98.75
Total Debt/Mcap(x) 0.59 0.61 0.4 0.41 0.28 0.18 0.01 0.02 0.04 0.04 0.03

Andhra Paper Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 72.2 72.2 72.2 72.24 72.24 72.24 72.31 72.31 72.31 72.31
FII 0 0.19 0.26 0.93 0.99 1.28 1.96 2.65 2.62 2.33
DII 11.67 9.17 8.84 7.18 6.75 6.29 5.13 2.56 2.22 2.6
Public 16.13 18.44 18.7 19.66 20.02 20.19 20.59 22.48 22.85 22.75
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 44% CAGR over last 5 years
  • Debtor days have improved from 80.5 to 79.64days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Andhra Paper News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!