JK Paper Ltd

JK Paper is engaged in Indias largest producer of branded papers and a leading player in Coated Papers and High-end Packaging Boards.(Source : 201903 Annual Report Page No: 103)

  • Market Cap: 1,649 Cr.
  • Current Price: 92.50
  • 52 weeks High / Low 151.95 / 62.00
  • Book Value: 132.85
  • Stock P/E: 3.35
  • Dividend Yield: 4.32 %
  • ROCE: 24.77 %
  • ROE: 23.31 %
  • Sales Growth (3Yrs): 10.14 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.70 times its book value
Stock is providing a good dividend yield of 4.32%.
Company has good consistent profit growth of 54.46% over 5 years
Cons:
Promoter holding has decreased over last 3 years: -3.60%

Peer comparison Sector: Paper // Industry: Paper

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
631 671 790 752 795 785 869 807 713 790 821 730
478 532 636 585 596 580 622 588 467 552 584 549
Operating Profit 153 139 154 168 199 205 248 218 246 239 238 182
OPM % 24% 21% 19% 22% 25% 26% 28% 27% 35% 30% 29% 25%
Other Income 6 6 6 7 7 10 14 24 21 22 19 19
Interest 40 33 37 33 28 28 31 35 31 31 29 31
Depreciation 30 30 31 30 31 31 32 31 35 35 38 35
Profit before tax 90 81 92 111 147 156 199 176 200 194 189 135
Tax % 33% 30% 24% 34% 35% 30% 40% 36% 32% 32% 30% 32%
Net Profit 60 57 70 74 95 110 120 112 136 133 132 91
EPS in Rs 3.70 3.35 4.02 4.19 5.37 6.15 6.75 7.42 7.64 7.46 6.30 5.13
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
608 1,074 1,103 1,233 1,330 1,459 1,738 2,159 2,437 2,629 2,844 3,256 3,054
503 900 863 974 1,177 1,311 1,618 1,904 2,046 2,116 2,231 2,386 2,150
Operating Profit 105 174 241 259 153 148 120 254 391 512 613 870 904
OPM % 17% 16% 22% 21% 11% 10% 7% 12% 16% 19% 22% 27% 30%
Other Income 17 16 13 13 24 12 1 12 10 26 26 56 81
Interest 41 67 57 51 51 50 122 204 195 188 143 122 123
Depreciation 46 70 70 72 73 73 122 114 117 120 121 125 144
Profit before tax 35 54 127 148 52 37 -123 -51 89 232 375 678 719
Tax % 1% 30% 28% 28% 5% -1% 37% 75% 32% 30% 31% 36%
Net Profit 35 38 91 106 49 38 -77 -13 61 163 260 437 493
EPS in Rs 3.37 2.67 0.00 0.00 4.10 10.44 14.82 24.53 26.53
Dividend Payout % 34% 36% 17% 17% 42% 181% -0% -0% 12% 14% 17% 14%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:11.73%
5 Years:13.38%
3 Years:10.14%
TTM:-6.20%
Compounded Profit Growth
10 Years:27.46%
5 Years:54.46%
3 Years:91.79%
TTM:12.70%
Stock Price CAGR
10 Years:6.45%
5 Years:24.32%
3 Years:-4.47%
1 Year:-28.63%
Return on Equity
10 Years:11.23%
5 Years:14.10%
3 Years:18.50%
Last Year:23.31%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
79 79 78 78 137 137 137 137 149 156 176 178 178
Reserves 314 330 397 511 715 739 661 641 963 1,150 1,470 1,863 2,190
Borrowings 721 696 548 647 1,094 1,746 2,189 2,089 1,892 1,698 1,310 1,350 1,133
266 263 319 226 438 443 484 448 483 590 653 844 1,243
Total Liabilities 1,379 1,368 1,343 1,461 2,383 3,064 3,472 3,315 3,486 3,594 3,608 4,236 4,743
949 929 880 844 807 771 2,468 2,297 2,751 2,636 2,603 2,568 2,522
CWIP 16 14 21 25 582 1,541 17 27 20 16 34 52 349
Investments 3 3 42 83 73 15 96 28 41 271 164 913 701
411 422 400 509 921 738 890 963 674 672 806 703 1,172
Total Assets 1,379 1,368 1,343 1,461 2,383 3,064 3,472 3,315 3,486 3,594 3,608 4,236 4,743

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
94 203 244 229 7 124 130 254 404 561 555 853
-94 -25 -66 -100 -596 -792 -332 -50 -34 -260 46 -837
-2 -147 -204 -107 706 554 176 -195 -373 -289 -507 -123
Net Cash Flow -1 31 -26 23 117 -114 -25 9 -3 13 95 -107

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 11% 17% 18% 6% 3% 0% 5% 10% 13% 17% 25%
Debtor Days 67 36 35 32 40 30 36 25 21 15 14 9
Inventory Turnover 9.05 9.04 9.69 9.12 7.68 6.85 6.49 6.88 7.33 7.32 9.09