Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Star Paper Mills Ltd.

Paper & Paper Products

Rating :

N/A

BSE: 516022 | NSE: STARPAPER

Watchlist

NSE BSE

264.65

05-Jul-2024

Open
High
Low
Previous Close

264.05
269.90
263.45
266.65

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

70269
187.24
288.00
190.01

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

320.28
5.50
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

297.49
1.95%
0.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.06
5.45
10.38

EBITDA CAGR (%)

10 Years
5 Years
3 Years

14.46
3.50
12.27

PAT CAGR (%)

10 Years
5 Years
3 Years

15.21
11.42
20.42

P:E (Median)

8 Years
5 Years
3 Years

5.61
5.95
5.70

P:BV (Average)

8 Years
5 Years
3 Years

0.46
0.46
0.51

EV:EBITDA (Average)

8 Years
5 Years
3 Years

3.76
3.66
3.40

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 110.91 105.66 4.97% 113.85 123.57 -7.87% 100.43 123.41 -18.62% 114.81 115.75 -0.81%
Expenses 101.88 90.38 12.72% 104.03 101.02 2.98% 94.98 108.81 -12.71% 101.02 90.52 11.60%
EBITDA 9.04 15.28 -40.84% 9.82 22.54 -56.43% 5.45 14.60 -62.67% 13.80 25.23 -45.30%
EBIDTM 8.15% 14.46% 8.63% 18.24% 5.43% 11.83% 12.02% 21.80%
Other Income 10.06 8.49 18.49% 8.24 4.00 106.00% 10.60 11.54 -8.15% 8.83 3.48 153.74%
Interest 0.24 0.20 20.00% 0.23 0.11 109.09% 0.34 0.20 70.00% 0.19 0.11 72.73%
Depreciation 1.39 1.38 0.72% 1.37 1.32 3.79% 1.37 1.39 -1.44% 1.38 1.30 6.15%
PBT 17.48 22.19 -21.23% 16.47 25.11 -34.41% 14.30 21.49 -33.46% 19.30 18.11 6.57%
Tax 2.96 7.00 -57.71% 2.56 5.38 -52.42% -0.02 5.03 - 4.54 5.37 -15.46%
PAT 14.52 15.19 -4.41% 13.91 19.73 -29.50% 14.31 16.45 -13.01% 14.76 12.74 15.86%
PATM 13.09% 14.38% 12.21% 15.97% 14.25% 13.33% 12.86% 11.01%
EPS 9.31 9.74 -4.41% 8.91 12.65 -29.57% 9.17 10.55 -13.08% 9.46 8.17 15.79%

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 /

Consolidated

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 440.00 444.47 492.69 330.54 233.37 340.95 377.75 346.58 324.18 272.45 271.30 Net Sales Growth -6.06% -9.79% 49.06% 41.64% -31.55% -9.74% 8.99% 6.91% 18.99% 0.42% Cost Of Goods Sold 210.94 143.44 133.93 99.82 69.82 94.26 92.33 76.08 76.51 78.93 88.28 Gross Profit 229.06 301.04 358.76 230.71 163.55 246.69 285.41 270.50 247.68 193.52 183.02 GP Margin 52.06% 67.73% 72.82% 69.80% 70.08% 72.35% 75.56% 78.05% 76.40% 71.03% 67.46% Total Expenditure 401.91 387.40 412.97 298.54 212.17 292.90 328.45 274.30 253.28 245.83 256.51 Power & Fuel Cost - 85.13 116.10 73.33 50.99 85.12 110.09 84.75 71.27 64.32 73.67 % Of Sales - 19.15% 23.56% 22.18% 21.85% 24.97% 29.14% 24.45% 21.98% 23.61% 27.15% Employee Cost - 30.17 26.89 24.67 22.50 27.87 28.14 28.12 29.09 26.11 27.17 % Of Sales - 6.79% 5.46% 7.46% 9.64% 8.17% 7.45% 8.11% 8.97% 9.58% 10.01% Manufacturing Exp. - 91.07 105.05 76.06 45.53 62.47 69.91 60.72 52.88 49.81 49.69 % Of Sales - 20.49% 21.32% 23.01% 19.51% 18.32% 18.51% 17.52% 16.31% 18.28% 18.32% General & Admin Exp. - 19.97 14.32 10.75 8.32 7.08 5.24 5.36 7.87 11.87 6.05 % Of Sales - 4.49% 2.91% 3.25% 3.57% 2.08% 1.39% 1.55% 2.43% 4.36% 2.23% Selling & Distn. Exp. - 2.79 2.59 1.64 4.15 2.41 1.53 0.00 0.00 0.00 0.00 % Of Sales - 0.63% 0.53% 0.50% 1.78% 0.71% 0.41% 0% 0% 0% 0% Miscellaneous Exp. - 14.83 14.08 12.27 10.86 13.69 21.22 19.28 15.66 14.79 0.00 % Of Sales - 3.34% 2.86% 3.71% 4.65% 4.02% 5.62% 5.56% 4.83% 5.43% 4.30% EBITDA 38.11 57.07 79.72 32.00 21.20 48.05 49.30 72.28 70.90 26.62 14.79 EBITDA Margin 8.66% 12.84% 16.18% 9.68% 9.08% 14.09% 13.05% 20.86% 21.87% 9.77% 5.45% Other Income 37.73 31.91 21.71 18.03 9.49 6.91 7.28 5.04 2.08 0.93 0.94 Interest 1.00 0.84 0.56 0.47 0.58 0.65 0.65 1.05 1.27 2.55 3.36 Depreciation 5.51 5.44 5.28 5.36 5.23 5.16 4.39 4.07 4.12 4.25 4.86 PBT 67.55 82.70 95.60 44.20 24.88 49.15 51.53 72.20 67.58 20.74 7.51 Tax 10.04 16.90 17.67 7.55 7.37 11.88 -1.66 17.94 7.23 4.24 -8.03 Tax Rate 14.86% 20.89% 21.20% 17.08% 29.62% 24.17% -3.22% 24.85% 10.70% 20.44% -106.92% PAT 57.50 64.00 65.67 36.65 17.52 37.27 53.19 54.26 60.36 16.50 15.54 PAT before Minority Interest 57.50 64.00 65.67 36.65 17.52 37.27 53.19 54.26 60.36 16.50 15.54 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 13.07% 14.40% 13.33% 11.09% 7.51% 10.93% 14.08% 15.66% 18.62% 6.06% 5.73% PAT Growth -10.31% -2.54% 79.18% 109.19% -52.99% -29.93% -1.97% -10.11% 265.82% 6.18% EPS 36.86 41.03 42.10 23.49 11.23 23.89 34.10 34.78 38.69 10.58 9.96

Description TTM Mar 09 Sep 07
Net Sales - 360.21 317.16 Net Sales Growth - 13.57% Cost Of Goods Sold - 93.52 90.74 Gross Profit - 266.70 226.42 GP Margin - 74.04% 71.39% Total Expenditure - 322.41 279.32 Power & Fuel Cost - 99.89 78.51 % Of Sales - 27.73% 24.75% Employee Cost - 36.72 33.69 % Of Sales - 10.19% 10.62% Manufacturing Exp. - 66.78 62.40 % Of Sales - 18.54% 19.67% General & Admin Exp. - 6.29 5.00 % Of Sales - 1.75% 1.58% Selling & Distn. Exp. - 3.29 0.00 % Of Sales - 0.91% 0% Miscellaneous Exp. - 15.92 8.97 % Of Sales - 4.42% 2.83% EBITDA - 37.80 37.84 EBITDA Margin - 10.49% 11.93% Other Income - 11.65 8.27 Interest - 10.02 11.61 Depreciation - 17.79 16.12 PBT - 21.64 18.39 Tax - 5.98 6.99 Tax Rate - 27.63% 109.22% PAT - 15.66 -0.58 PAT before Minority Interest - 15.66 -0.58 Minority Interest - 0.00 0.00 PAT Margin - 4.35% -0.18% PAT Growth - - EPS - 10.04 -0.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 647.28 594.42 534.82 501.89 488.29 455.28 406.01 352.82 63.56 47.06 Share Capital 15.61 15.61 15.61 15.61 15.61 15.61 15.61 15.61 15.61 15.61 Total Reserves 631.67 578.81 519.21 486.28 472.69 439.68 390.40 337.21 47.96 31.45 Non-Current Liabilities 88.83 79.47 84.29 89.63 89.68 85.66 96.59 97.58 29.83 27.46 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3.80 3.55 5.08 6.95 8.17 8.73 8.96 10.34 10.44 10.37 Current Liabilities 53.45 54.50 52.72 58.81 52.52 50.70 59.21 63.64 82.41 109.43 Trade Payables 24.20 30.39 29.16 29.22 43.90 39.42 41.61 42.87 61.59 70.52 Other Current Liabilities 28.16 20.43 21.24 27.76 6.78 7.10 11.68 15.38 8.39 8.65 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 1.41 1.53 4.25 6.63 13.69 Short Term Provisions 1.09 3.68 2.33 1.84 1.83 2.78 4.39 1.15 5.79 16.57 Total Liabilities 789.56 728.39 671.83 650.33 630.49 591.64 561.81 514.04 175.80 183.95 Net Block 425.40 413.69 414.57 414.92 412.26 410.47 405.13 404.40 85.15 85.78 Gross Block 462.79 445.65 441.48 436.69 428.81 421.86 412.73 408.01 259.71 257.01 Accumulated Depreciation 37.39 31.97 26.91 21.77 16.55 11.40 7.60 3.62 174.56 171.23 Non Current Assets 458.25 442.36 446.94 448.45 447.04 440.45 438.94 428.98 126.60 129.44 Capital Work in Progress 3.17 3.19 2.79 5.75 7.49 3.77 7.36 2.45 0.54 0.60 Non Current Investment 17.11 18.16 19.03 19.03 19.03 18.02 16.90 13.83 32.30 32.30 Long Term Loans & Adv. 11.98 6.29 9.11 8.54 7.95 8.19 9.55 8.30 8.61 10.76 Other Non Current Assets 0.59 1.02 1.44 0.22 0.30 0.00 0.00 0.00 0.00 0.00 Current Assets 331.31 286.04 224.89 201.88 183.46 151.20 122.87 85.05 49.21 54.52 Current Investments 176.76 28.69 94.39 75.15 69.92 63.18 61.57 32.56 0.00 0.00 Inventories 115.17 95.58 75.26 76.45 79.53 49.03 44.14 32.88 26.93 23.22 Sundry Debtors 3.90 2.55 6.01 0.33 3.60 7.27 7.53 6.68 10.31 6.52 Cash & Bank 24.85 143.89 38.57 41.36 23.33 23.73 3.89 5.60 5.27 6.04 Other Current Assets 10.61 6.62 1.62 1.16 7.08 7.98 5.73 7.33 6.70 18.75 Short Term Loans & Adv. 7.52 8.70 9.04 7.44 6.49 6.64 4.89 6.45 5.76 17.90 Net Current Assets 277.86 231.53 172.17 143.06 130.94 100.50 63.66 21.41 -33.20 -54.91 Total Assets 789.56 728.40 671.83 650.33 630.50 591.65 561.81 514.03 175.81 183.96

Description Mar 09 Sep 07
Shareholder's Funds 115.54 102.95 Share Capital 15.61 15.61 Total Reserves 99.93 87.34 Non-Current Liabilities 65.99 84.77 Secured Loans 35.05 55.40 Unsecured Loans 0.01 0.02 Long Term Provisions 0.00 0.00 Current Liabilities 74.92 72.96 Trade Payables 44.02 33.21 Other Current Liabilities 7.80 8.09 Short Term Borrowings 0.00 0.00 Short Term Provisions 23.10 31.66 Total Liabilities 256.45 260.68 Net Block 140.51 152.85 Gross Block 249.78 245.06 Accumulated Depreciation 109.27 92.20 Non Current Assets 163.27 175.82 Capital Work in Progress 1.69 1.90 Non Current Investment 21.07 21.07 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 93.18 84.85 Current Investments 0.00 0.00 Inventories 44.56 36.53 Sundry Debtors 9.57 7.52 Cash & Bank 1.14 2.46 Other Current Assets 37.91 2.25 Short Term Loans & Adv. 35.53 36.10 Net Current Assets 18.25 11.89 Total Assets 256.45 260.67

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 25.84 46.77 18.67 28.54 17.50 30.77 35.50 38.89 12.08 14.69 PBT 80.90 83.34 44.20 24.88 49.15 51.53 72.20 67.58 20.74 7.51 Adjustment -16.16 -8.29 1.49 -0.28 -1.03 3.34 -7.14 1.27 10.97 7.62 Changes in Working Capital -16.59 -8.05 -17.21 9.55 -21.85 -13.11 -15.83 -16.73 -19.09 -0.40 Cash after chg. in Working capital 48.15 67.01 28.47 34.15 26.28 41.77 49.23 52.13 12.62 14.74 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -22.32 -20.24 -9.80 -5.61 -8.78 -11.00 -13.73 -13.24 -0.54 -0.05 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 -9.48 -41.12 -13.46 -25.24 -4.24 -27.76 -30.56 -35.02 -3.08 -0.16 Net Fixed Assets -17.12 -4.57 -1.83 -6.14 -10.67 -5.54 -9.63 -150.21 -2.64 -0.22 Net Investments -147.02 66.57 -19.24 -5.23 -7.75 -2.73 -32.08 -14.09 0.00 0.00 Others 154.66 -103.12 7.61 -13.87 14.18 -19.49 11.15 129.28 -0.44 0.06 Cash from Financing Activity -8.96 -6.50 -4.89 -4.96 -7.99 -5.44 -7.00 -3.17 -9.91 -9.56 Net Cash Inflow / Outflow 7.40 -0.86 0.32 -1.65 5.27 -2.43 -2.07 0.70 -0.91 4.97 Opening Cash & Equivalents 3.47 4.33 4.01 5.66 0.40 2.83 4.90 4.20 5.15 0.18 Closing Cash & Equivalent 10.86 3.47 4.33 4.01 5.66 0.40 2.83 4.90 4.24 5.15

Description Mar 09 Sep 07
Cash From Operating Activity 36.82 51.55 PBT 21.64 6.40 Adjustment 24.57 38.80 Changes in Working Capital -3.41 8.77 Cash after chg. in Working capital 42.80 53.97 Interest Paid 0.00 0.00 Tax Paid -5.98 -2.42 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -1.81 -27.64 Net Fixed Assets -4.52 Net Investments -1.58 Others 4.29 Cash from Financing Activity -36.33 -22.80 Net Cash Inflow / Outflow -1.32 1.12 Opening Cash & Equivalents 2.46 1.34 Closing Cash & Equivalent 1.14 2.46

Financial Ratios

Standalone /

Consolidated

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.) 414.70 380.83 342.65 321.55 312.84 291.69 260.12 226.05 40.72 30.15 ROA 8.43% 9.38% 5.54% 2.74% 6.10% 9.22% 10.09% 17.50% 9.17% 8.79% ROE 10.31% 11.63% 7.07% 3.54% 7.90% 12.35% 14.30% 28.99% 29.83% 39.18% ROCE 13.17% 14.86% 8.62% 5.14% 10.54% 12.08% 19.16% 32.23% 35.58% 19.16% Fixed Asset Turnover 1.04 1.16 0.79 0.57 0.80 0.91 0.86 1.03 1.12 1.12 Receivable days 2.49 3.03 3.32 2.91 5.82 7.15 7.38 9.02 10.64 8.59 Inventory Days 81.46 60.52 79.46 115.46 68.82 45.02 40.01 31.76 31.71 29.96 Payable days 69.46 81.14 106.72 191.12 53.28 48.42 60.83 81.87 108.80 105.68 Cash Conversion Cycle 14.49 -17.58 -23.94 -72.76 21.36 3.74 -13.44 -41.09 -66.45 -67.13 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.10 0.29 Interest Cover 97.59 149.98 94.34 43.92 76.87 80.14 69.83 54.06 9.13 3.23

Description Mar 09 Sep 07
Book Value (Rs.) 74.02 65.96 ROA 6.06% -0.22% ROE 14.33% -0.57% ROCE 20.49% 11.37% Fixed Asset Turnover 1.58 1.46 Receivable days 7.96 7.69 Inventory Days 37.80 37.35 Payable days 42.68 42.12 Cash Conversion Cycle 3.08 2.92 Total Debt/Equity 0.30 0.54 Interest Cover 3.16 1.55

Top Investors:

lok prakashan limited

tushar rameshchandra mehta

acadian emerging markets micro cap equity master f

abhay krishi udyog private ltd

tushar r mehra huf

taradevi muktilal paldiwal

muktilal ganulal paldiwal

raviraj developers limited

abhishek chhajer

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