Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

B&A Packaging India Ltd.

Paper & Paper Products

Rating :

N/A

BSE: 523186 | NSE: Not Listed

Watchlist

NSE BSE

359.45

20-Dec-2024

Open
High
Low
Previous Close

400.00
400.00
352.60
381.65

Volume
Traded Value (lacs)
52 Week High
52 Week Low

979
3.60
533.40
201.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

178.31
14.99
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

167.00
0.56%
2.25

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.77
11.21
0.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.61
6.59
0.46

PAT CAGR (%)

10 Years
5 Years
3 Years

16.67
8.74
7.88

P:E (Median)

8 Years
5 Years
3 Years

11.81
11.90
12.49

P:BV (Average)

8 Years
5 Years
3 Years

1.76
1.76
1.83

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.45
6.58
7.15

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 35.85 35.52 0.93% 34.47 31.13 10.73% 28.83 26.72 7.90% 33.31 30.37 9.68%
Expenses 31.51 28.72 9.71% 29.53 28.49 3.65% 25.25 24.07 4.90% 30.18 26.78 12.70%
EBITDA 4.33 6.80 -36.32% 4.93 2.64 86.74% 3.58 2.65 35.09% 3.13 3.59 -12.81%
EBIDTM 12.08% 19.14% 14.32% 8.48% 12.42% 9.92% 9.40% 11.81%
Other Income 0.38 0.21 80.95% 0.50 0.37 35.14% 0.32 0.26 23.08% 0.20 0.01 1,900.00%
Interest 0.02 0.20 -90.00% 0.11 0.44 -75.00% 0.01 0.24 -95.83% 0.13 0.40 -67.50%
Depreciation 0.47 0.45 4.44% 0.46 0.46 0.00% 0.48 0.90 -46.67% 0.46 0.40 15.00%
PBT 4.22 6.35 -33.54% 4.87 2.10 131.90% 3.41 1.77 92.66% 2.75 2.80 -1.79%
Tax 1.23 1.85 -33.51% 1.42 0.61 132.79% -0.10 1.35 - 0.80 0.81 -1.23%
PAT 2.99 4.50 -33.56% 3.45 1.49 131.54% 3.50 0.42 733.33% 1.95 1.98 -1.52%
PATM 8.35% 12.68% 10.01% 4.79% 12.16% 1.58% 5.85% 6.53%
EPS 5.98 9.01 -33.63% 6.90 2.98 131.54% 7.01 0.84 734.52% 3.90 3.97 -1.76%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 132.46 128.79 131.52 127.98 97.95 75.70 71.68 67.98 53.41 47.32 46.29 Net Sales Growth 7.05% -2.08% 2.77% 30.66% 29.39% 5.61% 5.44% 27.28% 12.87% 2.23% Cost Of Goods Sold 82.11 81.98 88.72 85.62 59.30 47.24 46.39 43.59 33.69 30.66 31.78 Gross Profit 50.35 46.81 42.80 42.37 38.65 28.46 25.29 24.39 19.72 16.65 14.51 GP Margin 38.01% 36.35% 32.54% 33.11% 39.46% 37.60% 35.28% 35.88% 36.92% 35.19% 31.35% Total Expenditure 116.47 112.64 115.64 112.20 81.24 63.96 61.83 57.81 45.59 40.06 40.40 Power & Fuel Cost - 2.88 2.37 2.10 1.41 1.21 1.06 1.12 0.91 0.72 0.72 % Of Sales - 2.24% 1.80% 1.64% 1.44% 1.60% 1.48% 1.65% 1.70% 1.52% 1.56% Employee Cost - 14.19 12.04 12.03 9.98 8.40 7.93 6.98 6.04 4.44 3.52 % Of Sales - 11.02% 9.15% 9.40% 10.19% 11.10% 11.06% 10.27% 11.31% 9.38% 7.60% Manufacturing Exp. - 2.93 3.13 3.03 1.94 1.35 1.63 1.08 0.84 0.98 0.72 % Of Sales - 2.28% 2.38% 2.37% 1.98% 1.78% 2.27% 1.59% 1.57% 2.07% 1.56% General & Admin Exp. - 5.26 3.83 4.05 4.71 3.08 2.48 2.09 1.88 1.71 1.04 % Of Sales - 4.08% 2.91% 3.16% 4.81% 4.07% 3.46% 3.07% 3.52% 3.61% 2.25% Selling & Distn. Exp. - 3.80 4.12 4.18 2.96 1.88 1.74 1.66 1.42 0.88 2.03 % Of Sales - 2.95% 3.13% 3.27% 3.02% 2.48% 2.43% 2.44% 2.66% 1.86% 4.39% Miscellaneous Exp. - 1.60 1.43 1.20 0.95 0.81 0.61 1.28 0.81 0.65 2.03 % Of Sales - 1.24% 1.09% 0.94% 0.97% 1.07% 0.85% 1.88% 1.52% 1.37% 1.27% EBITDA 15.97 16.15 15.88 15.78 16.71 11.74 9.85 10.17 7.82 7.26 5.89 EBITDA Margin 12.06% 12.54% 12.07% 12.33% 17.06% 15.51% 13.74% 14.96% 14.64% 15.34% 12.72% Other Income 1.40 1.10 1.19 0.96 1.95 0.63 0.70 0.34 0.72 0.64 0.81 Interest 0.27 0.78 1.41 1.31 1.31 1.34 1.91 1.61 1.77 2.13 2.35 Depreciation 1.87 1.86 2.05 1.45 1.26 1.30 1.44 1.32 1.28 0.90 0.69 PBT 15.25 14.61 13.60 13.99 16.09 9.73 7.20 7.58 5.50 4.85 3.66 Tax 3.35 3.16 5.17 4.87 5.58 2.20 2.40 2.78 1.73 1.73 1.21 Tax Rate 21.97% 21.63% 38.01% 34.81% 34.68% 22.61% 33.33% 36.68% 31.45% 35.67% 33.06% PAT 11.89 11.45 8.43 9.12 10.52 7.53 4.80 4.80 3.76 3.12 2.45 PAT before Minority Interest 11.89 11.45 8.43 9.12 10.52 7.53 4.80 4.80 3.76 3.12 2.45 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.98% 8.89% 6.41% 7.13% 10.74% 9.95% 6.70% 7.06% 7.04% 6.59% 5.29% PAT Growth 41.72% 35.82% -7.57% -13.31% 39.71% 56.88% 0.00% 27.66% 20.51% 27.35% EPS 23.78 22.90 16.86 18.24 21.04 15.06 9.60 9.60 7.52 6.24 4.90

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 73.93 63.29 55.64 46.50 36.02 28.83 24.32 19.87 16.16 13.34 Share Capital 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 Total Reserves 68.95 58.30 50.66 41.52 31.04 23.85 19.34 14.89 11.18 8.36 Non-Current Liabilities 3.15 4.98 5.15 5.24 4.81 5.50 5.34 4.80 4.58 5.56 Secured Loans 0.00 1.41 2.47 0.13 0.00 2.80 3.02 2.83 0.14 1.38 Unsecured Loans 0.00 0.00 0.00 2.58 2.58 0.00 0.00 0.00 2.58 2.58 Long Term Provisions 1.03 0.89 0.81 0.73 0.61 0.58 0.54 0.43 0.31 0.25 Current Liabilities 15.09 26.76 25.55 23.71 15.12 24.65 24.18 18.42 17.96 19.37 Trade Payables 8.38 14.27 11.05 9.76 8.03 10.46 11.59 6.89 6.01 7.38 Other Current Liabilities 5.13 4.09 4.96 4.88 2.64 3.04 2.55 1.73 1.62 1.85 Short Term Borrowings 0.38 7.54 8.18 8.17 3.61 9.19 8.48 8.77 9.08 9.56 Short Term Provisions 1.20 0.85 1.36 0.90 0.85 1.96 1.56 1.02 1.25 0.58 Total Liabilities 92.17 95.03 86.34 75.45 55.95 58.98 53.84 43.09 38.70 38.27 Net Block 24.88 24.75 19.37 18.81 16.84 17.17 15.95 16.09 15.72 15.12 Gross Block 47.33 45.53 40.27 38.26 35.03 34.10 31.73 30.96 29.33 27.83 Accumulated Depreciation 22.45 20.78 20.90 19.45 18.19 16.94 15.78 14.87 13.61 12.71 Non Current Assets 26.75 25.30 22.05 19.29 17.51 18.19 17.63 17.40 16.43 15.66 Capital Work in Progress 1.35 0.18 2.11 0.11 0.26 0.55 1.18 0.71 0.37 0.24 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.52 0.36 0.57 0.36 0.41 0.47 0.51 0.60 0.34 0.31 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 65.41 69.73 64.28 56.17 38.45 40.79 36.20 25.69 22.26 22.61 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 26.36 38.92 28.06 25.53 18.52 23.52 18.04 12.39 9.16 10.84 Sundry Debtors 22.60 21.86 23.57 22.13 16.88 13.71 14.05 11.07 10.92 8.81 Cash & Bank 11.80 4.54 3.90 5.10 2.05 1.67 2.07 1.17 1.05 1.39 Other Current Assets 4.66 0.01 0.01 0.01 0.99 1.90 2.04 1.07 1.13 1.57 Short Term Loans & Adv. 4.57 4.40 8.74 3.41 0.99 1.89 2.02 1.06 0.98 1.08 Net Current Assets 50.33 42.97 38.73 32.46 23.32 16.14 12.02 7.27 4.30 3.24 Total Assets 92.16 95.03 86.33 75.46 55.96 58.98 53.83 43.09 38.69 38.27

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 22.07 10.63 9.21 0.30 8.37 3.06 4.64 4.33 2.93 2.42 PBT 14.61 13.60 13.99 16.09 9.73 7.20 7.58 5.50 4.85 3.66 Adjustment 3.28 3.53 2.93 1.34 2.77 3.38 2.93 2.92 2.95 2.93 Changes in Working Capital 8.66 -1.16 -3.14 -11.73 -0.30 -5.78 -3.75 -2.41 -1.60 -1.86 Cash after chg. in Working capital 26.55 15.97 13.78 5.71 12.20 4.80 6.76 6.00 6.21 4.73 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2.13 -2.31 Tax Paid -4.48 -5.34 -4.58 -5.41 -3.83 -1.74 -2.12 -1.68 -1.14 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 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 0.00 0.00 0.00 Cash From Investing Activity -14.37 -5.28 -9.91 -3.68 -0.56 -1.54 -2.24 -2.27 -1.55 -1.19 Net Fixed Assets -2.97 -3.33 -4.01 -3.08 -0.64 -1.74 -1.24 -1.97 -1.63 -1.30 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -11.40 -1.95 -5.90 -0.60 0.08 0.20 -1.00 -0.30 0.08 0.11 Cash from Financing Activity -2.79 -2.82 -1.25 -1.11 -1.86 -2.26 -1.75 -1.98 -1.72 -1.00 Net Cash Inflow / Outflow 4.91 2.53 -1.96 -4.50 5.94 -0.75 0.66 0.07 -0.34 0.24 Opening Cash & Equivalents -6.56 -9.09 -7.13 -2.63 -8.58 -7.83 -8.49 -8.57 1.39 1.15 Closing Cash & Equivalent -1.65 -6.56 -9.09 -7.13 -2.63 -8.58 -7.83 -8.49 1.05 1.39

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 148.99 127.54 112.12 93.70 72.58 58.07 48.98 40.02 32.54 26.85 ROA 12.23% 9.30% 11.28% 16.00% 13.10% 8.51% 9.91% 9.20% 8.11% 6.65% ROE 16.69% 14.19% 17.87% 25.50% 23.23% 18.08% 21.75% 20.91% 21.19% 19.96% ROCE 20.38% 21.02% 23.86% 34.07% 26.50% 23.59% 27.09% 23.82% 24.30% 21.68% Fixed Asset Turnover 2.77 3.07 3.26 2.67 2.19 2.18 2.22 1.95 1.83 1.86 Receivable days 63.00 63.05 65.16 72.69 73.76 70.68 65.76 68.14 68.88 64.30 Inventory Days 92.50 92.95 76.43 82.09 101.36 105.82 79.66 66.76 69.83 69.36 Payable days 50.42 52.08 44.36 54.76 71.44 64.82 60.84 52.79 63.47 62.82 Cash Conversion Cycle 105.09 103.91 97.23 100.02 103.68 111.68 84.58 82.11 75.23 70.84 Total Debt/Equity 0.04 0.17 0.23 0.28 0.18 0.43 0.49 0.60 0.81 1.12 Interest Cover 19.81 10.62 11.71 13.31 8.27 4.77 5.71 4.11 3.27 2.56

Top Investors:

investor education and protection fund (iepf)

bhubnesh commercial private limited

amrex marketing pvt ltd

dheeraj kumar lohia

Annual Reports:

News Update:

No Latest News!

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.

Feedback