Sundaram Multi Pap Ltd

Sundaram Multi Pap Ltd

₹ 3.23 2.54%
01 Mar 1:28 p.m.
About

Incorporated in 1985, Sundaram Multi Pap Ltd is in the business of School & Office stationery and E-learning[1]

Key Points

Business Overview:[1][2]
SMPL started off as a school and office paper stationery manufacturing company and diversified into related verticals. At present, it designs, manufactures and markets paper stationery products for students and office/ corporate stationery products, printing, writing & packaging paper, etc. under the brand name Sundaram. It has 200+ product range and sells 5+ lakh books everyday through its distribution network of 15000 dealers and distributors.

  • Market Cap 153 Cr.
  • Current Price 3.23
  • High / Low 4.20 / 1.95
  • Stock P/E
  • Book Value 1.99
  • Dividend Yield 0.00 %
  • ROCE 7.48 %
  • ROE 5.77 %
  • Face Value 1.00

Pros

  • Company is expected to give good quarter
  • Debtor days have improved from 82.9 to 40.2 days.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 1.44% over past five years.
  • Promoter holding is low: 31.1%
  • Company has a low return on equity of 0.49% 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

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
9.00 20.46 11.82 15.53 17.93 25.08 25.96 25.38 22.02 41.01 42.29 22.30 21.94
9.37 20.48 10.66 12.46 14.50 21.53 21.18 21.85 22.11 39.98 40.06 22.54 22.41
Operating Profit -0.37 -0.02 1.16 3.07 3.43 3.55 4.78 3.53 -0.09 1.03 2.23 -0.24 -0.47
OPM % -4.11% -0.10% 9.81% 19.77% 19.13% 14.15% 18.41% 13.91% -0.41% 2.51% 5.27% -1.08% -2.14%
0.76 0.50 0.23 0.64 0.44 0.75 0.77 0.46 0.72 -0.58 -1.16 -0.32 0.38
Interest 1.57 1.43 1.43 1.38 1.36 1.26 1.35 1.02 1.14 0.59 0.93 0.77 0.98
Depreciation 0.97 0.96 0.95 0.95 0.95 0.97 0.97 0.97 0.97 0.98 0.97 1.02 1.07
Profit before tax -2.15 -1.91 -0.99 1.38 1.56 2.07 3.23 2.00 -1.48 -1.12 -0.83 -2.35 -2.14
Tax % 0.00% 9.42% 0.00% 0.00% -3.85% 8.70% 0.00% 0.00% -5.41% 3.57% 0.00% 0.00% 0.00%
-2.15 -1.72 -0.99 1.38 1.62 1.90 3.23 2.00 -1.56 -1.07 -0.83 -2.35 -2.14
EPS in Rs -0.05 -0.04 -0.02 0.03 0.03 0.04 0.07 0.04 -0.03 -0.02 -0.02 -0.05 -0.05
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
175 182 154 83 96 94 106 100 97 51 70 114 128
153 158 135 82 84 79 95 85 90 52 59 105 125
Operating Profit 22 23 19 1 12 15 12 15 7 -1 11 10 3
OPM % 13% 13% 12% 1% 12% 16% 11% 15% 7% -3% 16% 8% 2%
4 6 3 0 -4 -8 -16 2 5 2 2 1 -2
Interest 13 17 17 16 12 10 9 7 10 6 5 4 3
Depreciation 4 5 5 3 3 2 2 4 4 4 4 4 4
Profit before tax 10 7 1 -17 -8 -5 -15 6 -3 -9 4 3 -6
Tax % 25% 39% 85% 4% 18% 0% 0% 0% 0% 2% 3% 2%
8 5 0 -17 -6 -5 -15 6 -3 -9 4 3 -6
EPS in Rs 0.36 0.21 0.00 -0.78 -0.30 -0.20 -0.55 0.22 -0.10 -0.19 0.08 0.05 -0.14
Dividend Payout % 19% 47% 216% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -5%
5 Years: 1%
3 Years: 6%
TTM: 30%
Compounded Profit Growth
10 Years: 3%
5 Years: 9%
3 Years: 46%
TTM: -138%
Stock Price CAGR
10 Years: -8%
5 Years: 11%
3 Years: 33%
1 Year: 29%
Return on Equity
10 Years: 0%
5 Years: 0%
3 Years: 0%
Last Year: 6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 7 22 22 22 22 25 27 47 47 47 47 47 47
Reserves 105 92 137 91 80 79 69 55 52 44 48 50 47
110 123 116 103 91 64 56 43 45 44 39 35 42
34 42 24 17 14 30 23 17 13 13 12 6 14
Total Liabilities 256 278 299 232 207 196 175 163 158 148 146 138 151
91 86 131 96 87 54 53 67 64 60 57 71 71
CWIP 0 3 0 0 0 0 0 0 0 0 0 0 0
Investments 15 15 15 15 25 39 39 0 0 0 0 0 0
150 174 153 121 94 104 84 96 94 88 89 67 80
Total Assets 256 278 299 232 207 196 175 163 158 148 146 138 151

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
2 5 29 29 21 1 4 8 3 6 5 11
-17 -3 -2 15 10 1 5 -4 4 2 -0 -1
16 -3 -27 -44 -31 -3 -9 -3 -7 -8 -5 -9
Net Cash Flow 1 -1 -1 0 1 -1 -0 0 0 -1 -0 2

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 136 162 116 95 103 96 56 78 64 126 82 40
Inventory Days 151 143 191 340 207 131 173 213 201 301 283 155
Days Payable 73 83 44 50 47 65 83 45 13 51 28 11
Cash Conversion Cycle 213 223 262 385 263 162 146 246 252 376 337 185
Working Capital Days 203 237 289 384 209 227 189 280 283 499 404 188
ROCE % 12% 10% 7% 1% 6% 8% 8% 9% 3% -2% 8% 7%

Shareholding Pattern

Numbers in percentages

48 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
31.05% 31.05% 31.05% 31.05% 31.05% 31.05% 31.05% 31.05% 31.07% 31.07% 31.07% 31.09%
1.93% 1.93% 1.93% 1.93% 1.93% 1.93% 1.93% 1.93% 0.03% 0.03% 0.03% 0.03%
67.02% 67.02% 67.02% 67.02% 67.02% 67.02% 67.01% 67.02% 68.89% 68.90% 68.90% 68.88%
No. of Shareholders 23,54326,86927,09630,28246,85248,02851,87251,81152,77953,45356,32357,827

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents