South India Paper Mills Ltd
₹ 136
1.31%
01 Jul
- close price
About
South India Paper Mills Ltd is primarily engaged in the manufacturing of Paper, Paperboards, Cartons, and Power Generation. [1]
Key Points
- Market Cap ₹ 203 Cr.
- Current Price ₹ 136
- High / Low ₹ 195 / 105
- Stock P/E 10.4
- Book Value ₹ 137
- Dividend Yield 0.74 %
- ROCE 8.33 %
- ROE 9.97 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.99 times its book value
- Company is expected to give good quarter
Cons
- The company has delivered a poor sales growth of 9.43% over past five years.
- Company has a low return on equity of 9.70% for last 3 years.
- Company might be capitalizing the interest cost
- Dividend payout has been low at 9.64% of profits over last 3 years
* 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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
165 | 170 | 168 | 142 | 185 | 206 | 195 | 134 | 241 | 216 | 226 | 305 | |
140 | 147 | 141 | 128 | 155 | 170 | 164 | 122 | 204 | 182 | 188 | 268 | |
Operating Profit | 25 | 23 | 27 | 15 | 29 | 36 | 31 | 13 | 37 | 35 | 38 | 38 |
OPM % | 15% | 13% | 16% | 10% | 16% | 18% | 16% | 9% | 15% | 16% | 17% | 12% |
1 | 6 | 1 | 1 | 1 | 9 | 1 | 2 | 1 | 1 | 3 | 3 | |
Interest | 2 | 3 | 2 | 2 | 2 | 2 | 4 | 5 | 5 | 4 | 5 | 6 |
Depreciation | 5 | 6 | 7 | 7 | 8 | 8 | 10 | 9 | 10 | 10 | 10 | 9 |
Profit before tax | 19 | 20 | 18 | 6 | 21 | 35 | 18 | 1 | 23 | 21 | 27 | 26 |
Tax % | 26% | 23% | 26% | 32% | 35% | 31% | 34% | -19% | 21% | 25% | 28% | 16% |
Net Profit | 14 | 15 | 14 | 4 | 14 | 24 | 12 | 1 | 18 | 16 | 19 | 22 |
EPS in Rs | 9.25 | 10.27 | 9.10 | 2.59 | 9.02 | 16.06 | 7.97 | 0.63 | 12.25 | 10.63 | 12.70 | 14.44 |
Dividend Payout % | 22% | 21% | 24% | 58% | 28% | 19% | 19% | 158% | 12% | 14% | 8% | 7% |
Compounded Sales Growth | |
---|---|
10 Years: | 6% |
5 Years: | 9% |
3 Years: | 8% |
TTM: | 35% |
Compounded Profit Growth | |
---|---|
10 Years: | 5% |
5 Years: | 10% |
3 Years: | 2% |
TTM: | 18% |
Stock Price CAGR | |
---|---|
10 Years: | 14% |
5 Years: | 6% |
3 Years: | 18% |
1 Year: | 27% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 8% |
3 Years: | 10% |
Last Year: | 10% |
Balance Sheet
Figures in Rs. Crores
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | |
Reserves | 62 | 74 | 84 | 85 | 93 | 112 | 126 | 125 | 141 | 154 | 171 | 191 |
21 | 14 | 13 | 15 | 17 | 34 | 45 | 53 | 38 | 42 | 100 | 199 | |
29 | 32 | 30 | 38 | 37 | 55 | 44 | 42 | 45 | 42 | 53 | 66 | |
Total Liabilities | 127 | 135 | 141 | 153 | 162 | 216 | 230 | 235 | 239 | 253 | 339 | 471 |
65 | 79 | 77 | 80 | 79 | 114 | 136 | 130 | 132 | 128 | 120 | 304 | |
CWIP | 2 | 0 | 1 | 3 | 2 | 16 | 11 | 15 | 8 | 15 | 106 | 39 |
Investments | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
59 | 56 | 63 | 69 | 82 | 86 | 83 | 90 | 99 | 110 | 113 | 127 | |
Total Assets | 127 | 135 | 141 | 153 | 162 | 216 | 230 | 235 | 239 | 253 | 339 | 471 |
Cash Flows
Figures in Rs. Crores
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
14 | 22 | 16 | 11 | 15 | 30 | 26 | -2 | 39 | 40 | 22 | 39 | |
-10 | -12 | -8 | -12 | -7 | -44 | -29 | 1 | -12 | -31 | -77 | -105 | |
-2 | -12 | -7 | -0 | -4 | 12 | 3 | -2 | -21 | -3 | 51 | 84 | |
Net Cash Flow | 2 | -3 | 2 | -1 | 3 | -2 | 1 | -2 | 5 | 6 | -4 | 18 |
Ratios
Figures in Rs. Crores
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 | 41 | 43 | 43 | 69 | 60 | 64 | 56 | 104 | 60 | 50 | 75 | 57 |
Inventory Days | 90 | 87 | 119 | 130 | 123 | 103 | 109 | 197 | 120 | 126 | 107 | 83 |
Days Payable | 36 | 54 | 50 | 76 | 54 | 69 | 60 | 98 | 71 | 52 | 57 | 52 |
Cash Conversion Cycle | 95 | 76 | 112 | 124 | 129 | 98 | 105 | 203 | 108 | 123 | 125 | 88 |
Working Capital Days | 63 | 51 | 63 | 82 | 79 | 60 | 81 | 141 | 71 | 62 | 76 | 55 |
ROCE % | 23% | 19% | 19% | 7% | 19% | 20% | 13% | 2% | 14% | 13% | 11% | 8% |
Documents
Announcements
- Closure of Trading Window 1d
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 24 Jun
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
31 May - Submission of Newspaper Advertisement regarding Audited financial results for the Quarter / Year ended 31st March 2022 published in Business Standard & Vishwavani
- Compliances-Reg.24(A)-Annual Secretarial Compliance 30 May
- Revised Outcome - Corrigendum To Audited Financial Results 27 May
Annual reports
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Products
Corrugating case raw materials: Kraft Liner Substitutes, Test Liners, White Kraft Liners, Fluting Grades, high-performance fluting, and Test Liner and some Special Application Grades for packaging.
Paper substance: Ranges between 70GSM to 400 GSM with strength ranging between 14 BF and 35 BF. [1]