Yash Pakka Ltd

₹ 87.2 3.50%
01 Jul - close price
About

Incorporated in 1981, Yash Pakka Limited, is engaged in the business of specialty packaging products manufacturing and trading in specialty papers and Moulded (Tableware) products. [1]

Key Points

Products
The Company’s product offerings comprise:
Packaging materials and solutions - low grammage MG industrial bleached and unbleached paper grades ranging between 30-80 GSM and specialised grades for wrapping, packaging and interleaving for food and pharmaceutical uses, etc.
Compostable moulded products: made from bagasse, under brand ‘Chuk’, to cater to the food industry - compostable disposables for food services and egg trays for food transportation and storage.
The Company commenced trading activities for creating a platform for upcoming glassine and grease-proof paper grades and launched new plate designs under Chuk for meeting the diverse food portion preferences of customers. [1][2]

  • Market Cap 332 Cr.
  • Current Price 87.2
  • High / Low 104 / 66.0
  • Stock P/E 8.69
  • Book Value 44.0
  • Dividend Yield 1.15 %
  • ROCE 25.4 %
  • ROE 25.7 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 35.67% CAGR over last 5 years
  • Promoter holding has increased by 4.01% over last quarter.

Cons

  • The company has delivered a poor sales growth of 10.86% over past five years.
  • Promoters have pledged 84.99% of their holding.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Paper Industry: Paper

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
65.63 65.72 65.12 55.92 32.17 40.45 52.17 58.87 60.60 70.47 78.47 81.54
49.65 52.92 50.41 46.21 26.05 32.25 44.93 48.22 42.02 51.49 62.51 69.94
Operating Profit 15.98 12.80 14.71 9.71 6.12 8.20 7.24 10.65 18.58 18.98 15.96 11.60
OPM % 24.35% 19.48% 22.59% 17.36% 19.02% 20.27% 13.88% 18.09% 30.66% 26.93% 20.34% 14.23%
1.07 1.17 1.00 5.48 0.80 1.21 5.92 3.39 1.32 0.89 2.79 3.14
Interest 3.40 3.53 2.70 2.99 2.89 2.47 2.60 2.98 2.66 2.42 1.94 2.34
Depreciation 2.29 2.36 2.23 2.88 2.39 2.44 2.44 2.39 2.46 2.53 2.57 2.65
Profit before tax 11.36 8.08 10.78 9.32 1.64 4.50 8.12 8.67 14.78 14.92 14.24 9.75
Tax % 26.76% 30.94% 30.80% 32.73% 30.49% 29.56% 29.93% 22.49% 29.97% 29.56% 30.62% 23.59%
Net Profit 8.32 5.58 7.46 6.26 1.15 3.18 5.69 6.71 10.35 10.51 9.88 7.45
EPS in Rs 2.36 1.58 2.12 1.78 0.33 0.90 1.61 1.90 2.94 2.98 2.80 2.11

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
100 109 116 147 172 173 174 199 250 252 184 291
85 92 96 126 147 149 144 162 205 199 151 226
Operating Profit 15 17 20 22 25 25 30 38 45 53 32 65
OPM % 15% 16% 17% 15% 15% 14% 17% 19% 18% 21% 18% 22%
5 1 2 2 -14 1 3 3 5 9 11 8
Interest 11 12 13 14 16 15 15 13 17 13 11 9
Depreciation 6 6 6 6 4 7 7 6 9 10 10 10
Profit before tax 3 -1 3 3 -9 4 11 22 25 40 23 54
Tax % -16% -19% 33% 36% 23% 35% 29% 44% 17% 30% 27% 29%
Net Profit 3 -1 2 2 -7 3 8 12 21 28 17 38
EPS in Rs 1.27 -0.47 0.61 0.70 -2.40 0.96 2.41 3.54 5.88 7.84 4.74 10.84
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 17% 13% 21% 0%
Compounded Sales Growth
10 Years: 10%
5 Years: 11%
3 Years: 5%
TTM: 59%
Compounded Profit Growth
10 Years: 45%
5 Years: 36%
3 Years: 22%
TTM: 127%
Stock Price CAGR
10 Years: 31%
5 Years: 21%
3 Years: 23%
1 Year: 3%
Return on Equity
10 Years: 19%
5 Years: 22%
3 Years: 22%
Last Year: 26%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
24 24 28 28 28 30 32 35 35 35 35 35
Reserves 15 14 16 18 11 15 24 38 58 81 95 132
87 90 102 114 110 103 134 138 119 98 94 104
19 23 19 24 24 23 21 57 58 44 38 55
Total Liabilities 145 151 166 184 174 171 211 268 271 258 262 327
97 92 90 94 92 92 93 162 168 167 168 177
CWIP 0 0 0 0 1 0 10 2 0 5 6 18
Investments 0 0 0 0 0 0 0 0 0 0 0 4
47 59 76 89 80 78 107 104 103 86 88 128
Total Assets 145 151 166 184 174 171 211 268 271 258 262 327

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
10 5 3 13 23 22 22 48 51 55 27 35
-1 -1 -4 -11 -4 -7 -36 -47 -15 -16 -12 -33
-9 -4 -0 -13 -19 -13 17 -8 -35 -39 -16 2
Net Cash Flow 1 0 -1 -12 1 2 4 -6 -0 0 -0 3

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 38 43 46 35 27 34 25 27 23 26 31 28
Inventory Days 262 225 306 392 296 202 236 510 373 328 571 247
Days Payable 117 102 69 93 63 47 41 120 69 50 72 34
Cash Conversion Cycle 184 166 283 335 259 190 220 417 327 304 530 241
Working Capital Days 50 124 157 141 80 84 102 99 60 66 97 106
ROCE % 11% 9% 11% 11% 15% 13% 16% 17% 20% 24% 16% 25%

Shareholding Pattern

Numbers in percentages

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 May 2022
45.06 45.06 45.06 45.15 45.15 45.15 45.15 45.15 45.15 45.15 45.15 49.16
0.00 0.00 0.00 0.00 0.57 2.55 2.59 2.62 2.76 3.22 3.22 2.98
0.01 0.03 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
54.93 54.91 54.93 54.84 54.28 52.30 52.26 52.23 52.09 51.63 51.63 47.85

Documents