Orient Paper & Industries Ltd

About [ edit ]

Orient Paper & Industries is engaged in the business of Pulp & Paper.

Key Points [ edit ]
  • Market Cap 575 Cr.
  • Current Price 27.1
  • High / Low 30.7 / 11.6
  • Stock P/E
  • Book Value 62.2
  • Dividend Yield 1.85 %
  • ROCE 2.34 %
  • ROE 1.84 %
  • Face Value 1.00

Pros

  • Company is almost debt free.
  • Stock is trading at 0.44 times its book value
  • Company has been maintaining a healthy dividend payout of 39.75%

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -18.31% over past five years.
  • Company has a low return on equity of 4.89% for last 3 years.
  • Contingent liabilities of Rs.413.37 Cr.

Peer comparison

Sector: Paper Industry: Paper

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
182 136 187 190 198 150 159 164 134 81 90 118
147 111 147 153 161 132 140 153 134 97 106 125
Operating Profit 34 25 40 36 37 18 19 11 1 -16 -16 -7
OPM % 19% 18% 21% 19% 19% 12% 12% 6% 0% -20% -18% -6%
Other Income 3 12 10 8 4 1 4 3 3 2 3 1
Interest 3 2 3 2 2 1 1 1 1 1 2 2
Depreciation 9 8 8 8 8 8 8 8 9 8 8 8
Profit before tax 26 27 40 34 30 10 13 4 -6 -23 -23 -16
Tax % 38% 30% 25% 38% -8% 19% 12% 16% 50% 25% 36% 34%
Net Profit 16 19 30 21 32 8 12 3 -3 -17 -15 -11
EPS in Rs 0.74 0.88 1.40 0.98 1.53 0.38 0.54 0.16 -0.14 -0.82 -0.69 -0.50
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
1,500 1,615 1,980 2,490 1,268 1,575 1,667 1,819 511 661 710 607 423
1,111 1,312 1,660 2,063 1,275 1,529 1,640 1,719 480 549 572 559 461
Operating Profit 389 304 319 427 -7 46 27 99 32 112 138 48 -38
OPM % 26% 19% 16% 17% -1% 3% 2% 5% 6% 17% 19% 8% -9%
Other Income -23 20 16 22 17 39 19 17 47 11 34 12 9
Interest 21 35 44 42 19 37 44 51 21 15 10 5 6
Depreciation 35 55 81 88 37 47 44 44 25 28 32 33 33
Profit before tax 310 234 210 318 -45 1 -42 21 33 80 130 21 -68
Tax % 35% 32% 32% 33% 29% -190% 32% 2% -16% 38% 22% 5%
Net Profit 200 159 143 212 -32 4 -29 21 38 49 102 20 -46
EPS in Rs 10.01 7.97 7.16 10.00 -1.52 0.20 -1.35 0.99 1.79 2.32 4.79 0.94 -2.15
Dividend Payout % 14% 18% 20% 19% -6% 48% -7% 24% 56% 43% 23% 53%
Compounded Sales Growth
10 Years:-9%
5 Years:-18%
3 Years:6%
TTM:-37%
Compounded Profit Growth
10 Years:-19%
5 Years:22%
3 Years:18%
TTM:-183%
Stock Price CAGR
10 Years:23%
5 Years:17%
3 Years:-11%
1 Year:45%
Return on Equity
10 Years:6%
5 Years:4%
3 Years:5%
Last Year:2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
20 20 20 20 20 20 20 20 21 21 21 21 21
Reserves 633 756 865 1,098 418 412 379 394 953 997 1,067 1,070 1,299
Borrowings 466 516 489 510 305 337 380 443 186 90 28 36 67
323 427 561 602 362 448 444 442 642 701 688 568 414
Total Liabilities 1,441 1,719 1,935 2,230 1,106 1,218 1,223 1,299 1,803 1,809 1,805 1,695 1,801
385 1,116 1,196 1,232 548 518 515 493 1,280 1,354 1,331 1,323 1,325
CWIP 659 57 27 173 6 2 3 19 86 11 18 53 43
Investments 9 47 66 87 9 9 9 19 238 297 289 148 262
389 499 646 737 544 688 697 769 199 148 168 171 171
Total Assets 1,441 1,719 1,935 2,230 1,106 1,218 1,223 1,299 1,803 1,809 1,805 1,695 1,801

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
263 262 237 282 -20 38 36 76 36 126 99 68
-499 -223 -192 -247 -20 -24 -30 -45 -78 15 1 -47
243 -26 -33 -42 6 -7 -4 1 -7 -146 -100 -21
Net Cash Flow 7 13 12 -7 -34 7 2 31 -49 -5 -1 0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 43% 22% 19% 24% -2% 5% 0% 9% 2% 8% 11% 2%
Debtor Days 34 42 44 51 95 98 79 77 17 20 15 16
Inventory Turnover 6.15 6.19 6.57 6.97 5.44 7.32 5.66 5.18 1.65 4.19 4.31 4.01

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
38.52 38.52 38.52 38.52 38.52 38.52 38.74 38.74 38.74 38.74 38.74 38.74
1.71 0.49 0.35 0.43 0.43 0.41 0.39 0.39 0.10 0.10 0.04 0.04
19.94 20.49 16.66 17.34 17.80 17.04 15.26 15.32 15.36 14.25 12.23 12.30
0.38 0.38 0.38 0.38 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
39.45 40.12 44.09 43.33 43.25 44.03 45.62 45.56 45.80 46.91 49.00 48.92

Documents

Add document