West Coast Paper Mills Ltd

₹ 660 1.00%

05 Dec 11:28 a.m.

westcoastpaper.com BSE: 500444 NSE : WSTCSTPAPR

About

West Coast Paper Mills Ltd is one of the oldest and the largest producers of paper for printing, writing, and packaging in India. Established in 1955, the Mill is located at Dandeli in Uttara Kannada district in Karnataka. The global quality paper produced by the Company serves the needs of innumerable industries in printing, writing, publishing, stationary, notebooks and packaging sectors in India, in the process contributing to the development of the nation. ^[1]

Key Points

Business Segments & Revenue Mix FY22
Paper and Paperboard Division (96% of revenues)
The company produces the finest papers under the WESCO brand Paper & boards, along with a range of office stationery, premium printing products, and other value-added products under this brand. ^[1] ^[2]
The production of Paper and Paperboard was 296785 MT (93 % capacity utilization). ^[3]

Website BSE NSE

Market Cap ₹ 4,359 Cr.
Current Price ₹ 660
High / Low ₹ 780 / 461
Stock P/E 4.42
Book Value ₹ 448
Dividend Yield 1.50 %
ROCE 52.9 %
ROE 44.8 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Company has delivered good profit growth of 34.0% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 25.1%
Company's working capital requirements have reduced from 35.8 days to 23.3 days

Cons

* 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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023
	429	576	937	538	900	872	1,067	1,114	1,210	1,239	1,357	1,139	1,194
	409	517	774	438	758	712	836	793	843	778	865	744	884
Operating Profit	20	59	163	100	142	160	231	321	367	461	493	395	310
OPM %	5%	10%	17%	19%	16%	18%	22%	29%	30%	37%	36%	35%	26%
	6	5	8	14	11	11	22	11	17	24	10	35	35
Interest	18	21	10	18	11	12	17	6	7	14	10	7	6
Depreciation	56	57	61	52	54	54	53	46	47	48	48	44	46
Profit before tax	-48	-14	99	44	88	106	183	280	331	423	444	379	294
Tax %	17%	66%	12%	10%	12%	16%	23%	25%	26%	26%	28%	27%	26%
	-40	-5	87	39	78	88	141	209	246	311	321	278	219
EPS in Rs	-5.38	-0.44	11.34	4.84	10.97	11.82	18.86	28.06	32.50	39.93	42.12	37.17	28.88
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
	1,710	1,979	2,493	2,245	3,378	4,921	4,929
	1,348	1,468	1,875	1,983	2,740	3,274	3,271
Operating Profit	362	511	618	261	638	1,647	1,658
OPM %	21%	26%	25%	12%	19%	33%	34%
	18	20	52	12	54	58	104
Interest	42	29	75	70	59	37	37
Depreciation	116	176	198	229	213	189	186
Profit before tax	222	326	397	-26	420	1,478	1,540
Tax %	-0%	9%	-2%	83%	18%	26%
	223	296	406	-4	346	1,087	1,129
EPS in Rs	33.79	44.82	56.08	-0.47	46.49	142.62	148.10
Dividend Payout %	12%	11%	9%	-213%	13%	7%

Compounded Sales Growth
10 Years:	%
5 Years:	24%
3 Years:	25%
TTM:	16%

Compounded Profit Growth
10 Years:	%
5 Years:	34%
3 Years:	37%
TTM:	64%

Stock Price CAGR
10 Years:	30%
5 Years:	15%
3 Years:	56%
1 Year:	11%

Return on Equity
10 Years:	%
5 Years:	27%
3 Years:	25%
Last Year:	45%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
Equity Capital	13	13	13	13	13	13	13
Reserves	826	1,090	1,375	1,373	1,670	2,565	2,949
	315	361	753	676	478	231	133
	436	455	1,043	1,007	1,097	1,364	1,532
Total Liabilities	1,590	1,920	3,184	3,069	3,259	4,173	4,627
	1,035	991	2,010	1,873	1,757	1,659	1,642
CWIP	3	37	57	34	22	55	89
Investments	1	223	45	220	472	1,310	1,737
	551	669	1,072	942	1,008	1,149	1,159
Total Assets	1,590	1,920	3,184	3,069	3,259	4,173	4,627

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
	326	394	649	338	591	1,238
	-139	-382	-858	-166	-291	-894
	-194	-12	218	-167	-295	-334
Net Cash Flow	-6	-1	9	5	5	10

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	25	30	21	33	26	25
Inventory Days	137	159	167	128	85	88
Days Payable	81	67	63	64	59	54
Cash Conversion Cycle	82	123	124	98	52	58
Working Capital Days	33	47	30	49	35	23
ROCE %		27%	24%	2%	20%	53%

Shareholding Pattern

Numbers in percentages

2 Recently

	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023
	56.20%	56.29%	56.35%	56.45%	56.47%	56.48%	56.48%	56.51%	56.52%	56.53%	56.53%	56.53%
	2.67%	2.19%	1.97%	1.95%	2.23%	2.23%	2.35%	3.67%	5.62%	7.04%	7.38%	7.80%
	10.00%	8.99%	8.39%	8.48%	8.44%	8.80%	8.76%	7.46%	7.60%	7.57%	7.18%	6.77%
	31.13%	32.53%	33.28%	33.11%	32.86%	32.48%	32.41%	32.34%	30.26%	28.87%	28.92%	28.90%
No. of Shareholders	35,861	33,489	32,776	32,537	30,058	31,426	34,319	40,550	42,761	42,603	52,029	57,706

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
	55.80%	56.04%	56.72%	56.14%	56.29%	56.48%	56.53%	56.53%
	3.40%	6.44%	4.91%	3.26%	2.19%	2.23%	7.04%	7.80%
	12.26%	10.88%	11.38%	12.89%	8.99%	8.80%	7.57%	6.77%
	28.54%	26.64%	27.00%	27.71%	32.53%	32.48%	28.87%	28.90%
No. of Shareholders	16,363	21,033	24,816	28,886	33,489	31,426	42,603	57,706

* 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.

West Coast Paper Mills Ltd

West Coast Paper Mills Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls