Shree Ajit Pulp and Paper Ltd

Shree Ajit Pulp and Paper Ltd

₹ 238 4.18%
14 Jun - close price
About

Incorporated in 1995, Shree Ajit Pulp And Paper Ltd does manufacturing of Kraft Paper (Testliner / Multilayer Testliner) which is mainly used for manufacturing of corrugated boxes[1]

Key Points

Product Profile:[1][2]
Company does manufacturing of Premium Grade Kraft Paper – Testliner (single wire) & Multilayer Testliner (triple wire) with GSM range of 80 – 300 & BF range of 20 – 35. It manufactures M.G. Kraft paper and Multi-layer Test Liner using Waste Paper. The products Fluting Medium, Test Liner & Semi Kraft Liner are available in Natural Shade, while Test Liner and Semi Kraft Liner is available in Ajit Gold Shade

  • Market Cap 182 Cr.
  • Current Price 238
  • High / Low 297 / 159
  • Stock P/E 22.0
  • Book Value 255
  • Dividend Yield 0.42 %
  • ROCE 4.50 %
  • ROE 3.79 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.93 times its book value
  • Promoter holding has increased by 2.51% over last quarter.

Cons

  • The company has delivered a poor sales growth of 1.78% over past five years.
  • Company has a low return on equity of 8.54% over last 3 years.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.7.01 Cr.
  • Dividend payout has been low at 1.69% of profits over last 3 years
  • Debtor days have increased from 52.0 to 66.4 days.

* 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

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
92.35 87.01 101.61 106.79 122.84 103.27 106.23 86.62 75.75 75.87 68.10 43.07 107.47
75.46 72.23 90.95 96.94 115.70 95.84 100.24 76.01 71.90 70.39 63.22 38.09 102.00
Operating Profit 16.89 14.78 10.66 9.85 7.14 7.43 5.99 10.61 3.85 5.48 4.88 4.98 5.47
OPM % 18.29% 16.99% 10.49% 9.22% 5.81% 7.19% 5.64% 12.25% 5.08% 7.22% 7.17% 11.56% 5.09%
0.24 0.31 0.36 0.26 0.13 0.01 0.28 10.83 -0.04 0.89 0.39 0.08 5.65
Interest 1.32 0.61 0.66 0.79 2.48 2.03 1.18 2.43 0.85 0.84 0.98 0.98 4.61
Depreciation 1.83 1.83 1.85 1.84 1.80 1.82 1.81 1.79 1.79 1.82 1.86 1.85 3.58
Profit before tax 13.98 12.65 8.51 7.48 2.99 3.59 3.28 17.22 1.17 3.71 2.43 2.23 2.93
Tax % 31.55% 30.99% 30.43% 28.48% 45.82% 29.25% 29.27% 10.51% 64.96% 28.03% 52.67% 28.70% 3.07%
9.57 8.73 5.92 5.35 1.62 2.54 2.33 15.41 0.42 2.67 1.14 1.59 2.85
EPS in Rs 10.75 9.81 6.65 6.01 1.82 2.85 2.62 17.31 0.47 3.00 1.28 1.79 3.20
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
174 205 203 237 209 249 270 240 267 418 372 295
147 179 183 209 190 226 225 206 222 376 343 274
Operating Profit 27 26 20 28 19 24 44 34 45 43 29 21
OPM % 16% 13% 10% 12% 9% 10% 16% 14% 17% 10% 8% 7%
0 0 0 0 0 -0 1 1 1 1 10 7
Interest 4 4 5 5 4 6 5 4 4 5 6 7
Depreciation 4 5 5 5 5 6 7 8 8 7 7 9
Profit before tax 20 18 10 18 9 11 33 23 34 32 25 11
Tax % 30% 33% 27% 34% 29% 32% 28% 15% 30% 32% 18% 27%
14 12 7 12 6 8 24 20 24 22 21 8
EPS in Rs 15.85 13.19 7.99 13.24 7.24 8.62 26.91 22.39 26.97 24.29 23.26 9.27
Dividend Payout % 2% 2% 4% 3% 6% 5% 2% 2% 2% 2% 3% 0%
Compounded Sales Growth
10 Years: 4%
5 Years: 2%
3 Years: 3%
TTM: -21%
Compounded Profit Growth
10 Years: -3%
5 Years: -19%
3 Years: -30%
TTM: -60%
Stock Price CAGR
10 Years: %
5 Years: 11%
3 Years: 2%
1 Year: 29%
Return on Equity
10 Years: 11%
5 Years: 11%
3 Years: 9%
Last Year: 4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 5 5 5 5 5 5 5 5 5 5 5 8
Reserves 52 63 70 81 88 95 118 138 161 182 203 220
35 43 41 33 44 51 36 30 24 46 169 226
24 30 33 38 36 36 40 37 54 48 51 63
Total Liabilities 116 142 149 157 173 187 199 210 245 282 429 516
61 89 91 91 89 111 127 134 129 128 140 294
CWIP 9 3 3 1 6 2 3 3 1 3 139 44
Investments 2 0 0 0 5 5 8 8 7 4 13 0
45 51 54 65 73 69 62 65 108 147 136 179
Total Assets 116 142 149 157 173 187 199 210 245 282 429 516

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
17 14 16 17 14 18 45 32 25 -7 21 19
-14 -16 -9 -4 -27 -18 -24 -14 0 -15 -146 -87
-6 2 -8 -13 13 1 -21 -10 -10 16 110 66
Net Cash Flow -3 -0 -1 -0 0 0 0 8 15 -7 -15 -2

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 47 50 46 61 55 60 43 51 58 49 41 66
Inventory Days 51 43 56 42 57 50 56 53 78 73 84 118
Days Payable 35 31 36 40 45 35 40 42 57 32 33 76
Cash Conversion Cycle 63 61 66 63 67 75 58 62 79 90 91 108
Working Capital Days 32 39 46 50 60 56 41 47 61 75 79 109
ROCE % 27% 21% 13% 19% 10% 12% 25% 17% 21% 17% 10%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
55.60% 55.60% 55.60% 55.60% 55.60% 55.60% 56.30% 56.30% 56.83% 56.84% 56.84% 59.34%
44.40% 44.40% 44.40% 44.40% 44.40% 44.41% 43.70% 43.71% 43.17% 43.17% 43.17% 40.67%
No. of Shareholders 1,4811,8341,8521,8671,9521,9291,9781,9061,9211,8991,8952,593

Documents