Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Paper & Paper Products

Rating :
N/A

BSE: 532162 | NSE: JKPAPER

347.55
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  363.80
  •  366.45
  •  346.40
  •  362.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  949497
  •  3328.09
  •  638.75
  •  275.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,580.11
  • 9.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,492.90
  • 2.58%
  • 1.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.63%
  • 3.20%
  • 19.31%
  • FII
  • DII
  • Others
  • 12.18%
  • 4.95%
  • 10.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.92
  • 16.82
  • 18.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.12
  • 13.15
  • 10.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.74
  • 27.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.42
  • 7.96
  • 7.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.39
  • 1.39
  • 1.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.75
  • 5.74
  • 5.57

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
66.22
55.72
68.11
78.56
P/E Ratio
6.42
7.63
6.24
5.41
Revenue
6595
7281
7669
EBITDA
1616
1457
1720
1954
Net Income
1122
944
1154
1331
ROA
12.3
14.7
14.9
P/B Ratio
1.42
1.24
1.06
0.94
ROE
24.64
16.42
17.78
19.58
FCFF
954.92
1139.5
1403
FCFF Yield
11.56
13.8
16.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
1,631.99
1,706.22
-4.35%
1,682.93
1,650.04
1.99%
1,713.65
1,584.36
8.16%
1,718.61
1,719.42
-0.05%
Expenses
1,464.48
1,333.98
9.78%
1,419.33
1,242.76
14.21%
1,433.32
1,107.17
29.46%
1,359.66
1,235.71
10.03%
EBITDA
167.51
372.24
-55.00%
263.60
407.28
-35.28%
280.33
477.19
-41.25%
358.95
483.71
-25.79%
EBIDTM
10.26%
21.82%
15.66%
24.68%
16.36%
30.12%
20.89%
28.13%
Other Income
22.26
56.10
-60.32%
31.95
58.77
-45.64%
29.00
54.84
-47.12%
57.49
41.03
40.12%
Interest
23.98
80.23
-70.11%
68.03
41.97
62.09%
35.59
51.26
-30.57%
34.62
63.11
-45.14%
Depreciation
82.66
83.34
-0.82%
82.27
83.50
-1.47%
80.30
79.91
0.49%
63.35
80.60
-21.40%
PBT
83.13
264.77
-68.60%
145.25
340.58
-57.35%
193.44
400.86
-51.74%
318.47
381.03
-16.42%
Tax
17.84
28.41
-37.21%
16.40
34.90
-53.01%
52.65
88.30
-40.37%
39.87
97.51
-59.11%
PAT
65.29
236.36
-72.38%
128.85
305.68
-57.85%
140.79
312.56
-54.96%
278.60
283.52
-1.74%
PATM
4.00%
13.85%
7.66%
18.53%
8.22%
19.73%
16.21%
16.49%
EPS
3.86
13.88
-72.19%
7.59
17.85
-57.48%
8.25
18.22
-54.72%
16.27
16.54
-1.63%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
6,747.18
6,659.23
6,436.81
3,968.56
2,750.72
3,060.19
3,256.71
2,844.27
2,628.61
2,437.25
2,160.11
Net Sales Growth
1.31%
3.46%
62.20%
44.27%
-10.11%
-6.03%
14.50%
8.20%
7.85%
12.83%
 
Cost Of Goods Sold
3,965.40
2,672.17
2,003.99
1,143.87
946.17
933.80
1,220.21
1,137.93
1,103.68
1,104.03
967.33
Gross Profit
2,781.78
3,987.06
4,432.82
2,824.69
1,804.55
2,126.39
2,036.50
1,706.34
1,524.93
1,333.22
1,192.78
GP Margin
41.23%
59.87%
68.87%
71.18%
65.60%
69.49%
62.53%
59.99%
58.01%
54.70%
55.22%
Total Expenditure
5,676.79
5,043.57
4,425.01
2,971.29
2,188.94
2,189.08
2,388.68
2,242.88
2,111.91
2,048.12
1,901.72
Power & Fuel Cost
-
542.12
685.78
492.31
323.72
295.27
258.67
245.59
212.38
214.63
252.75
% Of Sales
-
8.14%
10.65%
12.41%
11.77%
9.65%
7.94%
8.63%
8.08%
8.81%
11.70%
Employee Cost
-
566.20
483.67
381.52
305.32
287.67
262.73
231.88
218.15
180.62
152.75
% Of Sales
-
8.50%
7.51%
9.61%
11.10%
9.40%
8.07%
8.15%
8.30%
7.41%
7.07%
Manufacturing Exp.
-
1,002.94
1,030.74
718.11
473.99
529.45
511.08
487.64
482.09
459.71
444.63
% Of Sales
-
15.06%
16.01%
18.09%
17.23%
17.30%
15.69%
17.14%
18.34%
18.86%
20.58%
General & Admin Exp.
-
41.92
36.80
32.29
27.42
26.25
19.76
17.44
13.99
12.87
6.08
% Of Sales
-
0.63%
0.57%
0.81%
1.00%
0.86%
0.61%
0.61%
0.53%
0.53%
0.28%
Selling & Distn. Exp.
-
53.89
57.43
92.35
1.14
0.33
2.93
3.74
2.21
4.20
2.51
% Of Sales
-
0.81%
0.89%
2.33%
0.04%
0.01%
0.09%
0.13%
0.08%
0.17%
0.12%
Miscellaneous Exp.
-
164.33
126.60
110.84
111.18
116.31
113.30
118.66
79.41
72.06
2.51
% Of Sales
-
2.47%
1.97%
2.79%
4.04%
3.80%
3.48%
4.17%
3.02%
2.96%
3.50%
EBITDA
1,070.39
1,615.66
2,011.80
997.27
561.78
871.11
868.03
601.39
516.70
389.13
258.39
EBITDA Margin
15.86%
24.26%
31.25%
25.13%
20.42%
28.47%
26.65%
21.14%
19.66%
15.97%
11.96%
Other Income
140.70
227.20
172.65
137.50
112.50
104.06
50.09
42.35
35.15
13.18
8.96
Interest
162.22
208.08
222.48
145.02
129.82
129.30
124.40
146.00
187.64
195.23
205.35
Depreciation
308.58
310.10
281.85
193.05
174.25
149.48
127.68
122.32
120.68
118.29
115.76
PBT
740.29
1,324.68
1,680.12
796.70
370.21
696.39
666.04
375.42
243.53
88.79
-53.76
Tax
126.76
191.48
438.26
252.88
133.49
227.98
241.10
114.84
69.04
28.05
-41.16
Tax Rate
17.12%
14.45%
26.62%
31.74%
36.06%
32.74%
36.20%
30.59%
28.35%
31.59%
69.08%
PAT
613.53
1,121.77
1,195.79
542.60
239.95
475.32
427.28
260.58
174.49
60.74
-18.39
PAT before Minority Interest
609.26
1,133.20
1,208.22
543.82
236.72
468.41
424.94
260.58
174.49
60.74
-18.42
Minority Interest
-4.27
-11.43
-12.43
-1.22
3.23
6.91
2.34
0.00
0.00
0.00
0.03
PAT Margin
9.09%
16.85%
18.58%
13.67%
8.72%
15.53%
13.12%
9.16%
6.64%
2.49%
-0.85%
PAT Growth
-46.09%
-6.19%
120.38%
126.13%
-49.52%
11.24%
63.97%
49.34%
187.27%
-
 
EPS
36.22
66.22
70.59
32.03
14.16
28.06
25.22
15.38
10.30
3.59
-1.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
5,069.50
4,034.00
2,996.04
2,516.08
2,365.49
2,038.10
1,643.09
1,321.25
1,102.10
775.61
Share Capital
169.40
169.40
169.40
169.40
178.24
178.24
175.50
155.96
148.53
136.62
Total Reserves
4,900.10
3,864.60
2,826.64
2,346.68
2,187.25
1,859.86
1,467.59
1,165.29
953.57
638.99
Non-Current Liabilities
2,638.38
3,126.27
3,324.30
2,888.05
1,893.34
1,592.69
1,173.18
1,458.32
1,542.41
1,687.23
Secured Loans
1,554.48
1,963.25
2,494.28
2,246.72
1,313.43
1,210.64
917.30
1,117.36
1,097.78
1,315.93
Unsecured Loans
75.78
119.66
114.29
98.57
111.63
76.70
54.19
181.69
317.61
296.78
Long Term Provisions
14.39
11.66
12.28
9.88
9.10
7.49
6.55
5.78
3.59
1.81
Current Liabilities
1,475.95
1,628.86
1,298.01
1,145.90
1,023.61
840.43
792.18
816.06
833.91
865.29
Trade Payables
677.68
657.86
525.58
397.11
382.22
274.24
255.26
231.45
188.36
238.23
Other Current Liabilities
652.75
841.55
607.75
559.67
513.52
536.65
453.81
449.01
512.26
380.65
Short Term Borrowings
129.46
116.32
155.28
181.48
119.69
18.04
76.03
127.75
128.29
245.21
Short Term Provisions
16.06
13.13
9.40
7.64
8.18
11.50
7.08
7.85
5.00
1.20
Total Liabilities
9,326.24
8,919.88
7,624.53
6,554.86
5,290.45
4,522.10
3,608.45
3,595.63
3,478.44
3,328.15
Net Block
5,793.40
5,703.29
5,226.36
3,030.96
3,087.88
2,653.37
2,603.76
2,636.49
2,751.77
2,369.93
Gross Block
7,255.70
6,883.41
6,121.22
3,750.06
3,635.08
3,068.43
2,899.07
2,813.39
2,867.31
3,077.94
Accumulated Depreciation
1,462.30
1,180.12
894.86
719.10
547.20
415.06
295.31
176.90
115.54
708.01
Non Current Assets
6,268.60
6,208.17
5,598.42
4,940.81
3,863.82
3,121.72
2,756.10
2,751.57
2,848.93
2,458.98
Capital Work in Progress
66.12
123.72
46.29
1,703.74
399.63
328.86
36.70
15.51
20.18
27.46
Non Current Investment
188.57
115.90
105.21
113.89
162.37
82.05
75.08
67.67
60.04
3.86
Long Term Loans & Adv.
106.46
125.92
99.83
79.63
209.53
52.50
30.02
27.67
13.06
57.73
Other Non Current Assets
61.91
86.69
66.64
12.59
4.41
4.94
10.54
4.23
3.88
0.00
Current Assets
3,057.56
2,703.95
2,026.11
1,614.05
1,426.63
1,400.38
852.35
844.06
629.51
842.42
Current Investments
969.74
814.76
619.05
526.77
382.64
646.24
127.22
242.59
10.01
0.00
Inventories
941.63
819.29
519.23
382.98
498.19
346.27
394.23
382.94
334.71
374.35
Sundry Debtors
361.27
349.54
217.20
79.09
73.79
73.48
109.15
110.81
139.18
146.25
Cash & Bank
73.48
51.70
22.20
19.53
42.03
26.74
123.37
30.11
15.78
17.83
Other Current Assets
711.44
213.48
517.10
424.57
429.98
307.65
98.38
77.61
129.83
303.99
Short Term Loans & Adv.
406.36
455.18
131.33
181.11
191.56
209.59
75.01
46.36
69.00
72.09
Net Current Assets
1,581.61
1,075.09
728.10
468.15
403.02
559.95
60.17
28.00
-204.40
-22.87
Total Assets
9,326.16
8,912.12
7,624.53
6,554.86
5,290.45
4,522.10
3,608.45
3,595.63
3,478.44
3,328.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
1,375.89
1,761.95
773.59
475.20
557.73
878.86
560.31
564.70
404.61
259.80
PBT
1,324.68
1,646.48
796.70
370.21
696.39
666.04
375.42
243.53
88.79
-59.58
Adjustment
394.93
458.99
237.45
240.41
196.65
204.93
245.41
269.04
300.02
329.07
Changes in Working Capital
-91.22
-84.62
-131.20
-58.77
-205.00
147.58
8.62
98.64
39.12
-10.72
Cash after chg. in Working capital
1,628.39
2,020.85
902.95
551.85
688.04
1,018.55
629.45
611.21
427.93
258.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-252.50
-258.90
-129.36
-76.65
-130.31
-139.69
-69.14
-46.51
-23.32
1.03
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
-410.85
-967.32
-873.74
-1,281.53
-394.94
-1,115.18
40.27
-261.54
-33.65
-14.45
Net Fixed Assets
-113.59
-102.40
-683.67
-1,251.48
-379.09
-98.06
-104.34
58.11
140.20
41.60
Net Investments
-217.56
-814.11
-131.93
-164.07
211.70
-748.58
106.93
-230.38
-12.60
67.56
Others
-79.70
-50.81
-58.14
134.02
-227.55
-268.54
37.68
-89.27
-161.25
-123.61
Cash from Financing Activity
-937.58
-786.65
103.05
783.83
-147.50
139.69
-507.32
-288.83
-372.74
-239.57
Net Cash Inflow / Outflow
27.46
7.98
2.90
-22.50
15.29
-96.63
93.26
14.33
-1.78
5.78
Opening Cash & Equivalents
35.77
8.88
5.98
42.03
26.74
123.37
30.11
15.78
17.56
12.05
Closing Cash & Equivalent
64.08
35.77
8.88
19.53
42.03
26.74
123.37
30.11
15.78
17.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
299.26
238.13
176.86
148.53
132.71
114.35
93.62
84.72
74.20
54.60
ROA
12.42%
14.61%
7.67%
4.00%
9.55%
10.45%
7.23%
4.93%
1.78%
-0.54%
ROE
24.90%
34.37%
19.73%
9.70%
21.27%
23.09%
17.58%
14.40%
6.57%
-2.42%
ROCE
21.91%
29.07%
16.58%
10.59%
21.31%
24.12%
17.46%
14.34%
9.72%
4.96%
Fixed Asset Turnover
0.99
1.04
0.86
0.81
0.98
1.17
1.09
1.06
0.97
0.81
Receivable days
18.53
15.27
12.74
9.30
8.14
9.54
12.86
15.12
17.98
22.81
Inventory Days
45.91
36.07
38.79
53.60
46.70
38.70
45.45
43.42
44.67
47.98
Payable days
91.21
107.77
147.21
150.32
52.21
41.40
39.44
35.57
37.72
41.73
Cash Conversion Cycle
-26.77
-56.43
-95.68
-87.42
2.64
6.84
18.86
22.97
24.93
29.06
Total Debt/Equity
0.42
0.68
1.02
1.10
0.75
0.77
0.80
1.28
1.72
2.82
Interest Cover
7.37
8.40
6.49
3.85
6.39
6.35
3.57
2.30
1.45
0.71

News Update:


  • JK Paper reports 72% fall in Q3 consolidated net profit
    30th Jan 2025, 16:00 PM

    Total consolidated income of the company decreased by 6.13% at Rs 1654.25 crore

    Read More
  • JK Paper - Quarterly Results
    29th Jan 2025, 17:38 PM

    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.