Nifty
:
23349.90
Sensex
:
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)
Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Seshasayee Paper and Boards Ltd.

Paper & Paper Products

Rating :
N/A

BSE: 502450 | NSE: SESHAPAPER

NSE BSE
357.60
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  358.60
  •  364.90
  •  352.65
  •  357.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  116361
  •  417.23
  •  383.30
  •  279.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,793.34
  • 9.38
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,133.74
  • 1.76%
  • 0.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.78%
  • 1.47%
  • 25.06%
  • FII
  • DII
  • Others
  • 13.11%
  • 14.27%
  • 3.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.91
  • 8.76
  • 9.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.28
  • 4.95
  • 15.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.59
  • 9.36
  • 38.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.14
  • 7.49
  • 7.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 1.04
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.88
  • 4.08
  • 4.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
398.47
362.36
9.97%
422.23
426.57
-1.02%
539.43
573.17
-5.89%
473.47
555.81
-14.81%
Expenses
367.73
272.95
34.72%
374.42
331.47
12.96%
471.69
416.33
13.30%
385.80
405.97
-4.97%
EBITDA
30.74
89.41
-65.62%
47.81
95.10
-49.73%
67.74
156.84
-56.81%
87.67
149.84
-41.49%
EBIDTM
7.71%
24.67%
11.32%
22.29%
12.56%
27.36%
18.52%
26.96%
Other Income
15.32
14.31
7.06%
14.53
11.02
31.85%
13.34
8.64
54.40%
11.36
8.59
32.25%
Interest
1.39
0.50
178.00%
1.02
0.50
104.00%
0.64
1.47
-56.46%
0.50
0.51
-1.96%
Depreciation
11.34
11.02
2.90%
11.46
11.45
0.09%
10.60
10.26
3.31%
10.78
11.59
-6.99%
PBT
33.33
92.20
-63.85%
49.86
94.17
-47.05%
69.84
153.75
-54.58%
87.75
146.33
-40.03%
Tax
8.56
23.10
-62.94%
13.12
24.28
-45.96%
16.72
37.93
-55.92%
21.98
36.87
-40.39%
PAT
24.77
69.10
-64.15%
36.74
69.89
-47.43%
53.12
115.82
-54.14%
65.77
109.46
-39.91%
PATM
6.22%
19.07%
8.70%
16.38%
9.85%
20.21%
13.89%
19.69%
EPS
4.73
12.16
-61.10%
6.15
11.92
-48.41%
9.44
19.55
-51.71%
11.46
18.53
-38.15%

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
1,833.60
1,801.83
2,082.80
1,355.20
782.06
1,184.25
1,325.51
1,105.03
1,107.97
1,025.63
1,014.44
Net Sales Growth
-4.40%
-13.49%
53.69%
73.29%
-33.96%
-10.66%
19.95%
-0.27%
8.03%
1.10%
 
Cost Of Goods Sold
1,092.49
616.98
635.18
520.67
201.05
331.24
446.92
392.50
409.19
427.59
424.44
Gross Profit
741.11
1,184.85
1,447.62
834.53
581.01
853.01
878.59
712.53
698.78
598.04
590.00
GP Margin
40.42%
65.76%
69.50%
61.58%
74.29%
72.03%
66.28%
64.48%
63.07%
58.31%
58.16%
Total Expenditure
1,599.64
1,461.91
1,548.67
1,189.49
674.51
917.31
1,029.66
897.70
894.03
918.39
924.94
Power & Fuel Cost
-
257.09
281.18
184.77
104.05
138.80
155.64
139.96
116.64
130.00
144.34
% Of Sales
-
14.27%
13.50%
13.63%
13.30%
11.72%
11.74%
12.67%
10.53%
12.68%
14.23%
Employee Cost
-
92.88
97.90
84.59
81.34
82.32
69.28
68.36
69.72
79.56
64.13
% Of Sales
-
5.15%
4.70%
6.24%
10.40%
6.95%
5.23%
6.19%
6.29%
7.76%
6.32%
Manufacturing Exp.
-
402.88
414.44
295.79
219.57
292.81
293.52
242.15
223.77
200.60
207.08
% Of Sales
-
22.36%
19.90%
21.83%
28.08%
24.73%
22.14%
21.91%
20.20%
19.56%
20.41%
General & Admin Exp.
-
9.68
8.96
9.21
8.56
6.38
8.75
7.31
8.79
17.85
17.31
% Of Sales
-
0.54%
0.43%
0.68%
1.09%
0.54%
0.66%
0.66%
0.79%
1.74%
1.71%
Selling & Distn. Exp.
-
52.59
80.46
68.45
36.38
35.42
32.14
25.77
38.93
57.04
61.47
% Of Sales
-
2.92%
3.86%
5.05%
4.65%
2.99%
2.42%
2.33%
3.51%
5.56%
6.06%
Miscellaneous Exp.
-
29.81
30.55
26.01
23.56
30.34
23.41
21.65
26.99
5.75
61.47
% Of Sales
-
1.65%
1.47%
1.92%
3.01%
2.56%
1.77%
1.96%
2.44%
0.56%
0.61%
EBITDA
233.96
339.92
534.13
165.71
107.55
266.94
295.85
207.33
213.94
107.24
89.50
EBITDA Margin
12.76%
18.87%
25.64%
12.23%
13.75%
22.54%
22.32%
18.76%
19.31%
10.46%
8.82%
Other Income
54.55
50.03
29.29
15.53
18.44
22.32
22.88
8.86
7.89
4.29
5.85
Interest
3.55
2.14
3.19
2.87
2.91
6.89
13.81
14.30
23.22
32.36
37.28
Depreciation
44.18
43.85
45.29
40.87
37.64
35.03
33.82
31.99
30.68
28.81
29.35
PBT
240.78
343.96
514.94
137.50
85.44
247.34
271.10
169.90
167.93
50.35
28.71
Tax
60.38
86.08
129.65
35.50
-13.86
74.27
81.36
52.37
40.02
14.75
8.11
Tax Rate
25.08%
25.03%
25.18%
25.82%
-16.22%
30.03%
30.01%
29.97%
23.83%
29.29%
31.82%
PAT
180.40
270.77
395.84
102.00
99.30
173.07
189.74
122.37
127.91
35.60
17.39
PAT before Minority Interest
180.40
270.77
395.84
102.00
99.30
173.07
189.74
122.37
127.91
35.60
17.39
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
9.84%
15.03%
19.01%
7.53%
12.70%
14.61%
14.31%
11.07%
11.54%
3.47%
1.71%
PAT Growth
-50.48%
-31.60%
288.08%
2.72%
-42.62%
-8.79%
55.05%
-4.33%
259.30%
104.72%
 
EPS
28.59
42.91
62.73
16.16
15.74
27.43
30.07
19.39
20.27
5.64
2.76

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
1,911.31
1,635.36
1,255.26
1,142.73
1,019.25
893.20
725.47
604.95
442.37
413.91
Share Capital
12.04
12.04
12.04
12.04
12.04
12.61
12.61
12.61
12.61
12.61
Total Reserves
1,899.27
1,623.32
1,243.22
1,130.69
1,007.21
880.59
712.86
592.34
429.75
401.30
Non-Current Liabilities
165.58
160.13
158.67
156.89
195.43
211.29
226.22
231.47
297.59
283.63
Secured Loans
0.00
0.00
0.00
0.00
0.00
42.61
81.17
103.90
135.69
130.33
Unsecured Loans
0.00
0.00
0.54
3.49
6.63
8.87
10.63
12.94
21.75
27.24
Long Term Provisions
20.32
21.88
18.60
16.64
20.17
17.92
16.55
10.78
9.99
9.87
Current Liabilities
314.52
283.34
245.74
217.89
233.39
331.66
329.30
281.99
394.83
425.29
Trade Payables
259.36
232.98
195.59
171.30
195.00
258.54
236.46
188.06
220.54
225.70
Other Current Liabilities
29.80
28.95
40.36
39.96
32.40
68.30
86.17
84.66
60.94
59.84
Short Term Borrowings
21.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
97.28
126.05
Short Term Provisions
4.36
21.41
9.79
6.63
5.99
4.82
6.67
9.27
16.07
13.69
Total Liabilities
2,391.41
2,078.83
1,659.67
1,517.51
1,448.07
1,436.15
1,280.99
1,118.41
1,134.79
1,122.83
Net Block
787.77
807.41
826.83
746.14
686.37
683.64
684.43
648.98
638.05
661.46
Gross Block
1,085.20
1,061.18
1,036.13
915.06
817.86
779.36
746.91
679.60
1,052.77
1,090.08
Accumulated Depreciation
297.43
253.77
209.30
168.92
131.49
95.72
62.48
30.62
414.72
428.62
Non Current Assets
1,341.65
1,220.60
1,066.06
953.32
847.85
853.31
848.11
818.89
760.94
739.01
Capital Work in Progress
35.06
19.87
13.87
32.20
31.03
23.36
26.82
40.75
50.44
13.40
Non Current Investment
248.12
196.74
177.95
153.75
104.68
107.70
109.52
94.05
47.11
41.05
Long Term Loans & Adv.
21.03
26.29
10.47
17.04
21.58
34.42
25.34
33.11
25.34
23.10
Other Non Current Assets
248.49
169.07
35.70
4.19
4.19
4.19
2.00
2.00
0.00
0.00
Current Assets
1,049.76
858.23
593.61
564.19
600.22
582.84
432.88
299.52
373.85
383.81
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.54
Inventories
287.91
240.88
124.12
227.25
169.44
134.57
157.78
128.97
114.07
134.42
Sundry Debtors
119.20
95.36
101.45
81.67
81.01
79.67
106.86
105.71
129.33
123.54
Cash & Bank
608.46
497.26
330.55
206.96
326.35
311.50
143.81
20.11
10.40
10.34
Other Current Assets
34.19
6.94
12.69
35.70
23.42
57.10
24.43
44.73
120.05
113.97
Short Term Loans & Adv.
27.45
17.79
24.80
12.61
7.61
6.58
6.71
27.45
112.19
104.56
Net Current Assets
735.24
574.89
347.87
346.30
366.83
251.18
103.58
17.53
-20.98
-41.47
Total Assets
2,391.41
2,078.83
1,659.67
1,517.51
1,448.07
1,436.15
1,280.99
1,118.41
1,134.79
1,122.82

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
202.17
328.55
275.57
-7.09
165.27
272.76
225.14
200.45
111.77
104.73
PBT
343.96
514.94
137.50
85.44
247.34
271.10
174.74
167.93
50.35
25.50
Adjustment
-1.35
22.00
35.37
32.64
23.76
33.41
39.49
57.57
60.87
69.30
Changes in Working Capital
-44.77
-79.24
131.63
-108.02
-60.23
25.38
45.39
-5.87
0.14
11.60
Cash after chg. in Working capital
297.84
457.70
304.50
10.06
210.87
329.89
259.62
219.63
111.36
106.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-95.67
-129.15
-28.93
-17.15
-45.60
-57.13
-34.48
-19.18
0.41
-1.67
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
-225.22
-371.81
-250.96
-53.55
-26.12
-16.05
-50.35
-36.30
-46.21
-20.05
Net Fixed Assets
-39.21
-31.05
-102.74
-98.37
-46.17
-28.99
-53.38
380.02
0.27
-10.69
Net Investments
-36.71
-9.45
-17.01
-41.24
10.98
3.34
-14.63
-46.35
-4.08
-10.77
Others
-149.30
-331.31
-131.21
86.06
9.07
9.60
17.66
-369.97
-42.40
1.41
Cash from Financing Activity
-18.88
-22.35
-22.04
-30.56
-124.30
-89.02
-51.09
-154.45
-65.51
-104.34
Net Cash Inflow / Outflow
-41.93
-65.61
2.57
-91.20
14.85
167.69
123.70
9.70
0.06
-19.66
Opening Cash & Equivalents
50.56
116.17
113.60
204.80
311.50
143.81
20.11
10.41
10.34
30.01
Closing Cash & Equivalent
8.63
50.56
116.17
113.60
326.35
311.50
143.81
20.11
10.40
10.34

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.)
317.49
271.65
208.51
189.82
169.31
141.67
115.06
95.95
70.14
65.63
ROA
12.11%
21.18%
6.42%
6.70%
12.00%
13.97%
10.20%
11.35%
3.15%
1.55%
ROE
15.27%
27.39%
8.51%
9.19%
18.10%
23.44%
18.40%
24.43%
8.31%
4.48%
ROCE
20.12%
36.53%
11.65%
8.11%
25.18%
30.56%
22.91%
25.15%
11.12%
8.15%
Fixed Asset Turnover
1.78
2.09
1.45
0.95
1.56
1.81
1.64
1.35
1.01
0.98
Receivable days
20.53
16.38
23.55
36.13
23.58
24.63
33.18
36.75
42.84
38.03
Inventory Days
50.61
30.37
45.18
88.10
44.61
38.60
44.76
38.01
42.10
37.84
Payable days
145.63
123.14
128.60
332.50
85.66
87.51
85.94
83.25
88.47
67.10
Cash Conversion Cycle
-74.49
-76.38
-59.87
-208.27
-17.48
-24.28
-7.99
-8.49
-3.54
8.77
Total Debt/Equity
0.01
0.00
0.00
0.01
0.01
0.11
0.21
0.28
0.68
0.79
Interest Cover
167.75
165.73
48.91
30.36
36.90
20.63
13.22
8.23
2.56
1.68

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Seshasayee Paper - Quarterly Results
    19th Oct 2024, 13:01 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.