WEBSITE BSE:544577 NSE: WORTHPERI Inc. Year: 1996 Industry: Paper & Paper Products My Bucket: Add Stock
Last updated: 15:24
No Notes Added Yet
1. Business Overview
Worth Peripherals Ltd. operates in the Paper & Paper Products sector in India. Its core business involves the manufacturing and sale of various paper-based products. Given its industry, the company likely produces items such as paperboard, corrugated boxes, specialty papers, or other paper-based packaging solutions catering to industrial and possibly consumer markets. The company generates revenue by selling these manufactured paper products to its customer base.
2. Key Segments / Revenue Mix
Specific details regarding key business segments or a detailed revenue mix for Worth Peripherals Ltd. are not publicly provided. Typically, companies in this sector might differentiate revenue by product type (e.g., packaging paper, writing paper, specialty paper) or end-use industry. Without specific data, it can be inferred that the company's revenue primarily derives from its core paper and paper products manufacturing operations.
3. Industry & Positioning
The Indian Paper & Paper Products industry is diverse, encompassing both large integrated players and smaller, specialized manufacturers. It is often characterized by its capital-intensive nature, reliance on raw materials like wood pulp and waste paper, and susceptibility to cyclical demand. The industry also faces evolving environmental regulations and competition from both domestic and international players. Worth Peripherals Ltd. operates within this competitive landscape, likely carving out its position through product specialization (implied by "Peripherals"), operational efficiencies, or customer relationships within its target markets.
4. Competitive Advantage (Moat)
In the paper and paper products industry, durable competitive advantages can be challenging to establish due to the often commoditized nature of products. Potential moats for Worth Peripherals Ltd., if present, could include:
Cost Advantage: Achieved through economies of scale, efficient manufacturing processes, or access to low-cost raw materials.
Specialized Product Niche: If "Peripherals" implies unique or high-value added paper products that are harder to replicate.
Customer Relationships & Distribution: Strong, long-standing relationships with key industrial clients and an effective distribution network.
Operational Efficiency: Superior process technology leading to higher yields or lower energy consumption.
Without specific operational details, a strong, wide moat is not readily apparent, and the industry generally has limited structural moats.
5. Growth Drivers
Key factors that could drive growth for Worth Peripherals Ltd. over the next 3-5 years include:
E-commerce Boom: Increasing demand for packaging solutions (e.g., corrugated boxes) driven by the growth of online retail in India.
Plastic Ban & Sustainability Trends: Growing preference for paper-based packaging alternatives due to environmental concerns and regulatory actions against single-use plastics.
Indian Economic Growth: General economic expansion driving demand across various end-use industries (FMCG, retail, pharmaceuticals) that require paper and packaging products.
Increased Literacy & Education: Rising demand for writing, printing, and specialty papers.
Product Diversification: Expansion into higher-margin or specialized paper products.
6. Risks
Raw Material Price Volatility: Fluctuations in the cost of wood pulp, waste paper, and other inputs can significantly impact profitability.
Energy Costs: Manufacturing paper is an energy-intensive process, making the company vulnerable to rising fuel and power costs.
Environmental Regulations: Stringent environmental norms regarding deforestation, water usage, and pollution can lead to increased compliance costs or operational restrictions.
Cyclical Demand: The paper industry can be cyclical, with demand often tied to economic growth, leading to revenue and profit volatility.
Competition: Intense competition from domestic and international players can put pressure on pricing and market share.
Capital Intensity: High capital expenditure requirements for capacity expansion or modernization.
7. Management & Ownership
As is common with many Indian companies, Worth Peripherals Ltd. is likely led by its promoters (founding family or individuals). The ownership structure is typically characterized by a significant promoter holding, which often provides long-term vision but can also concentrate decision-making power. Specific details on management quality or ownership percentages are not available in the provided information.
8. Outlook
Worth Peripherals Ltd. operates in a foundational industry within India, poised to benefit from several macro trends. The increasing demand for paper-based packaging driven by e-commerce growth and the shift away from plastics due to environmental concerns present a positive long-term demand outlook. Operational efficiencies and strategic product positioning within its "Peripherals" niche could enable the company to capitalize on these tailwinds.
However, the company faces inherent industry challenges including the cyclical nature of demand, volatility in raw material and energy prices, and a competitive landscape. Stricter environmental regulations also pose an ongoing operational and cost risk. The company's ability to manage these input costs, maintain efficient operations, and potentially differentiate its product offerings will be key to navigating these challenges and achieving sustainable growth.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹206 Cr.
Stock P/E 11.9
P/B 1.1
Current Price ₹131
Book Value ₹ 119
Face Value 10
52W High ₹201.6
Dividend Yield 0.76%
52W Low ₹ 114.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 59 | 59 | 66 | 70 | 68 | 71 | 76 | 77 | 75 | 76 |
| Other Income | 1 | 5 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 |
| Total Income | 61 | 64 | 67 | 71 | 69 | 73 | 77 | 79 | 75 | 76 |
| Total Expenditure | 54 | 53 | 60 | 64 | 61 | 63 | 69 | 69 | 67 | 67 |
| Operating Profit | 6 | 11 | 7 | 7 | 8 | 10 | 8 | 10 | 8 | 9 |
| Interest | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit Before Tax | 4 | 9 | 5 | 5 | 6 | 7 | 6 | 8 | 6 | 7 |
| Provision for Tax | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Profit After Tax | 3 | 7 | 4 | 4 | 5 | 5 | 4 | 6 | 4 | 5 |
| Adjustments | 0 | -0 | -0 | -1 | -1 | -0 | -1 | -1 | -1 | -1 |
| Profit After Adjustments | 3 | 7 | 3 | 3 | 4 | 5 | 3 | 5 | 3 | 3 |
| Adjusted Earnings Per Share | 1.9 | 4.2 | 2.1 | 1.9 | 2.6 | 3.2 | 2.2 | 2.9 | 2 | 2.2 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 138 | 158 | 193 | 175 | 217 | 293 | 297 | 238 | 276 | 304 |
| Other Income | 6 | 3 | 1 | 4 | 6 | 7 | 2 | 8 | 5 | 2 |
| Total Income | 144 | 161 | 193 | 179 | 223 | 300 | 300 | 247 | 280 | 307 |
| Total Expenditure | 122 | 136 | 167 | 151 | 189 | 264 | 263 | 217 | 248 | 272 |
| Operating Profit | 22 | 25 | 26 | 28 | 34 | 36 | 36 | 30 | 33 | 35 |
| Interest | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 0 |
| Depreciation | 4 | 4 | 5 | 6 | 6 | 6 | 6 | 6 | 7 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 15 | 19 | 20 | 20 | 26 | 29 | 29 | 22 | 24 | 27 |
| Provision for Tax | 4 | 12 | 5 | 5 | 8 | 8 | 8 | 6 | 7 | 8 |
| Profit After Tax | 11 | 7 | 15 | 15 | 18 | 21 | 21 | 16 | 17 | 19 |
| Adjustments | 0 | 0 | -2 | -1 | -2 | -2 | -3 | -0 | -2 | -4 |
| Profit After Adjustments | 11 | 7 | 13 | 14 | 16 | 19 | 18 | 16 | 15 | 14 |
| Adjusted Earnings Per Share | 0 | 4.7 | 8.2 | 8.9 | 10.1 | 12.2 | 11.5 | 10.1 | 9.8 | 9.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 16% | -2% | 10% | 0% |
| Operating Profit CAGR | 10% | -3% | 3% | 0% |
| PAT CAGR | 6% | -7% | 3% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -12% | 8% | 16% | NA% |
| ROE Average | 10% | 12% | 14% | 17% |
| ROCE Average | 14% | 17% | 19% | 22% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 42 | 66 | 78 | 92 | 107 | 126 | 143 | 159 | 174 |
| Minority's Interest | 0 | 0 | 7 | 8 | 9 | 11 | 14 | 15 | 15 |
| Borrowings | 16 | 10 | 7 | 19 | 19 | 1 | 1 | 8 | 5 |
| Other Non-Current Liabilities | 0 | 6 | 6 | 6 | 8 | 9 | 9 | 10 | 11 |
| Total Current Liabilities | 24 | 22 | 18 | 14 | 21 | 43 | 16 | 19 | 29 |
| Total Liabilities | 82 | 104 | 115 | 139 | 163 | 190 | 183 | 210 | 234 |
| Fixed Assets | 49 | 52 | 56 | 83 | 79 | 76 | 79 | 91 | 84 |
| Other Non-Current Assets | 2 | 1 | 5 | 0 | 3 | 7 | 7 | 5 | 17 |
| Total Current Assets | 31 | 51 | 53 | 56 | 81 | 108 | 97 | 114 | 133 |
| Total Assets | 82 | 104 | 115 | 139 | 163 | 190 | 183 | 210 | 234 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 0 | 0 | 12 | 0 | 4 | 7 | 1 | 1 |
| Cash Flow from Operating Activities | 10 | 8 | 16 | 17 | 13 | 16 | 34 | 13 | 21 |
| Cash Flow from Investing Activities | -6 | -7 | 5 | -37 | -7 | -9 | -23 | -18 | -26 |
| Cash Flow from Financing Activities | -5 | 11 | -9 | 9 | -2 | -3 | -17 | 5 | 7 |
| Net Cash Inflow / Outflow | -1 | 12 | 12 | -11 | 4 | 3 | -6 | -0 | 2 |
| Closing Cash & Cash Equivalent | 0 | 12 | 12 | 0 | 4 | 7 | 1 | 1 | 3 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 4.7 | 8.24 | 8.89 | 10.15 | 12.15 | 11.47 | 10.08 | 9.8 |
| CEPS(Rs) | 12.59 | 7.23 | 12.46 | 13.46 | 15.35 | 17.19 | 17.05 | 14.26 | 15.18 |
| DPS(Rs) | 0 | 0 | 1.5 | 2.25 | 2 | 1 | 1 | 1 | 1 |
| Book NAV/Share(Rs) | 0 | 41.82 | 49.73 | 58.39 | 67.97 | 79.86 | 91.09 | 100.91 | 110.42 |
| Core EBITDA Margin(%) | 10.68 | 13.76 | 13.34 | 13.76 | 12.71 | 9.99 | 11.46 | 8.96 | 10.1 |
| EBIT Margin(%) | 12.37 | 13.25 | 11.11 | 12.59 | 12.61 | 10.2 | 10.08 | 9.92 | 9.4 |
| Pre Tax Margin(%) | 10.42 | 12 | 10.19 | 11.34 | 11.82 | 9.82 | 9.66 | 9.21 | 8.69 |
| PAT Margin (%) | 7.38 | 4.63 | 7.56 | 8.74 | 8.28 | 7.11 | 6.94 | 6.84 | 6.29 |
| Cash Profit Margin (%) | 9.99 | 7.12 | 10.19 | 12.08 | 11.16 | 9.25 | 9.02 | 9.42 | 8.67 |
| ROA(%) | 13.06 | 7.98 | 13.32 | 12.06 | 11.86 | 11.76 | 11.07 | 8.3 | 7.81 |
| ROE(%) | 25.7 | 13.77 | 20.19 | 18.01 | 18.03 | 17.87 | 15.35 | 10.79 | 10.42 |
| ROCE(%) | 27.52 | 28.95 | 25.33 | 22.05 | 22.75 | 21.98 | 20.66 | 15.04 | 14.36 |
| Receivable days | 37.93 | 36.39 | 39.71 | 52 | 50.62 | 48.53 | 49 | 58.61 | 54.25 |
| Inventory Days | 24.63 | 26.32 | 26.82 | 29.91 | 25.77 | 25.88 | 24.32 | 26.92 | 23.76 |
| Payable days | 45.62 | 37.31 | 33.01 | 38.06 | 28.23 | 24.09 | 21.88 | 21.47 | 16.71 |
| PER(x) | 0 | 20.62 | 8.49 | 4.61 | 4.74 | 8.46 | 8.02 | 10.01 | 15.27 |
| Price/Book(x) | 0 | 2.32 | 1.41 | 0.7 | 0.71 | 1.29 | 1.01 | 1 | 1.36 |
| Dividend Yield(%) | 0 | 0 | 2.14 | 5.49 | 4.16 | 0.97 | 1.09 | 0.99 | 0.67 |
| EV/Net Sales(x) | 0.25 | 0.99 | 0.56 | 0.42 | 0.34 | 0.51 | 0.36 | 0.5 | 0.67 |
| EV/Core EBITDA(x) | 1.6 | 6.18 | 4.08 | 2.61 | 2.21 | 4.12 | 2.93 | 3.99 | 5.71 |
| Net Sales Growth(%) | 0 | 14.49 | 22.31 | -8.91 | 23.5 | 35.09 | 1.61 | -19.84 | 15.66 |
| EBIT Growth(%) | 0 | 18.11 | 1.04 | 3.28 | 23.66 | 9.28 | 0.43 | -21.14 | 9.65 |
| PAT Growth(%) | 0 | -30.83 | 96.69 | 5.31 | 17 | 15.98 | -0.7 | -21.02 | 6.28 |
| EPS Growth(%) | 0 | -49.5 | 75.37 | 7.85 | 14.16 | 19.77 | -5.63 | -12.07 | -2.82 |
| Debt/Equity(x) | 0.56 | 0.23 | 0.12 | 0.22 | 0.19 | 0.15 | 0.02 | 0.06 | 0.11 |
| Current Ratio(x) | 1.3 | 2.32 | 3.04 | 3.87 | 3.93 | 2.51 | 6.01 | 5.94 | 4.65 |
| Quick Ratio(x) | 0.89 | 1.71 | 2.18 | 2.92 | 3.11 | 1.94 | 5.08 | 4.89 | 4.1 |
| Interest Cover(x) | 6.34 | 10.65 | 12.09 | 10.06 | 16.01 | 26.9 | 24.04 | 14.02 | 13.24 |
| Total Debt/Mcap(x) | 0 | 0.1 | 0.09 | 0.32 | 0.27 | 0.11 | 0.02 | 0.06 | 0.08 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Oct 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.51 | 74.51 | 74.51 | 68.16 | 68.16 | 68.16 | 0 | 68.16 | 68.16 | 68.16 |
| FII | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.49 | 25.49 | 25.49 | 31.84 | 31.84 | 31.84 | 0 | 31.84 | 31.84 | 31.84 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 0 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Oct 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.17 | 1.17 | 1.17 | 1.07 | 1.07 | 1.07 | 0 | 1.07 | 1.07 | 1.07 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0 | 0.5 | 0.5 | 0.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 0 | 1.58 | 1.58 | 1.58 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.