Andhra Paper Ltd - Stock Valuation and Financial Performance

BSE: 502330 | NSE: ANDHRAPAP | Paper & Paper Products | Small Cap

Andhra Paper Share Price

92.67 -2.27 -2.39%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Andhra Paper

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Andhra Paper stock performance -

mw4me loader
P/E Ratio (SA):
9.92
Market Cap:
1,887.9 Cr.
52-wk low:
90.5
52-wk high:
129.9

Is Andhra Paper Ltd an attractive stock to invest in?

1. Is Andhra Paper Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Andhra Paper Ltd is a good quality company.

2. Is Andhra Paper Ltd undervalued or overvalued?

The key valuation ratios of Andhra Paper Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Andhra Paper Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Andhra Paper Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Andhra Paper:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Andhra Paper Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 4%10.5%8.8%18.9%41.2%27.3%-0.2%18%51.1%25.3%-
Value Creation
Index
-0.7-0.3-0.40.41.91.0-1.00.32.70.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,1631,1601,1721,2641,4271,2708871,3802,0981,8011,589
Sales YoY Gr.--0.3%1.1%7.8%12.9%-11%-30.2%55.7%52%-14.2%-
Adj EPS -0.20.72.64.610.310.7-0.1726.816.79.6
YoY Gr.-NA279.4%78.7%122.8%4.1%-100.9%NA282.9%-37.8%-
BVPS (₹) 20.822.72428.438.449.1495579.695.297.7
Adj Net
Profit
-4.213.651.291.8204213-1.9139534332190
Cash Flow from Ops. 128111172215310177104202536319-
Debt/CF from Ops. 3.94.32.110.10.10.30.30.10.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5%4.8%26.6%-14.2%
Adj EPS NA10.2%NA-37.8%
BVPS18.4%19.9%24.8%19.7%
Share Price 5.2% 9.8% 26.3% -18.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-13.11117.630.824.5-0.213.539.919.19.9
Op. Profit
Mgn %
8.211.314.517.926.7246.916.235.22414.5
Net Profit
Mgn %
-0.41.24.47.314.316.8-0.210.125.418.412
Debt to
Equity
1.21.10.80.40000.100.10.1
Working Cap
Days
119124119108114161244168137192149
Cash Conv.
Cycle
3748372171947192897

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 26.63%

Return on Equity has declined versus last 3 years average to 9.90%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -24.74%

Latest Financials - Andhra Paper Ltd.

Standalone Consolidated
TTM EPS (₹) 9.6 -
TTM Sales (₹ Cr.) 1,589 -
BVPS (₹.) 97.7 -
Reserves (₹ Cr.) 1,902 -
P/BV 0.97 -
PE 9.92 -
From the Market
52 Week Low / High (₹) 90.50 / 129.85
All Time Low / High (₹) 4.29 / 135.00
Market Cap (₹ Cr.) 1,888
Equity (₹ Cr.) 39.8
Face Value (₹) 2
Industry PE 10.6

Management X-Ray of Andhra Paper:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Andhra Paper

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1,1631,1601,1721,2641,4271,2708871,3802,0981,801
Operating Expenses 1,0681,0301,0021,0431,0499678261,1591,3631,370
Manufacturing Costs304276286323358374283270321299
Material Costs520517511499479378356664823851
Employee Cost 122129139152153157143157165169
Other Costs 1221086668595844685450
Operating Profit 9513017022137930261221735431
Operating Profit Margin (%) 8.2%11.2%14.5%17.5%26.5%23.8%6.9%16.0%35.0%23.9%
Other Income 11765151515455295
Interest 45403426955574
Depreciation 69737066687673726366
Exceptional Items 133-28-8-50-40-150
Profit Before Tax -65644126311236-6188701456
Tax -719124311123-249179116
Profit After Tax 0373283200213-5140522340
PAT Margin (%) 0.0%3.2%2.8%6.6%14.0%16.8%-0.5%10.1%24.9%18.9%
Adjusted EPS (₹)0.01.91.64.210.110.7-0.27.026.317.1
Dividend Payout Ratio (%)0%0%0%0%0%0%-432%21%10%12%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 4144514785647649769751,0941,5821,893
Share Capital 40404040404040404040
Reserves 3744114385247249369351,0541,5421,853
Minority Interest0000000000
Debt32944723418113829484597
Long Term Debt2373041446513878547
Short Term Debt91143901160022404050
Trade Payables156155138132171129130163196228
Others Liabilities 362242341284359395369421594761
Total Liabilities 1,2611,2951,1911,1611,3061,5081,5041,7262,4172,979

Fixed Assets

Gross Block1,5111,5368688739069519619781,0281,309
Accumulated Depreciation67871570131198271342393451513
Net Fixed Assets833820798742707680619585577795
CWIP 161734829829114
Investments 1515101516442193838871,029
Inventories201214184155157223164145174237
Trade Receivables6471687074417610314861
Cash Equivalents 4107176717182554726
Others Assets127148122159277347335448556717
Total Assets 1,2611,2951,1911,1611,3061,5081,5041,7262,4172,979

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 128111172215310177104202536319
PBT -65644126311236-6188701456
Adjustment 10477125997270683941-22
Changes in Working Capital 30-131313-6-644230-2319
Tax Paid 0-9-11-23-67-650-55-183-134
Cash Flow From Investing Activity -31-38-29-31-110-167-113-181-499-334
Capex -32-39-30-33-41-24-21-39-113-331
Net Investments 0000-52-130-81-124-511-58
Others 0112-17-14-12-1812655
Cash Flow From Financing Activity -108-67-145-175-201-1111-12-415
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -46-78-59-174-77-2-10-350
Interest Paid -45-41-33-26-9-4-4-4-6-3
Dividend Paid 0000000-20-30-50
Others -1652-5326-116-41612-28
Net Cash Flow -116-39-1-119-4-10
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)0.068.536.9815.9430.1424.48-0.4713.5139.0419.55
ROCE (%)4.0410.488.8118.9241.2227.33-0.1718.0351.0725.34
Asset Turnover Ratio0.950.950.991.091.160.90.590.851.010.67
PAT to CFO Conversion(x)N/A35.382.591.550.83N/A1.441.030.94
Working Capital Days
Receivable Days18202020181624242221
Inventory Days61625948405580412842
Payable Days87708499116145133818091

Andhra Paper Ltd Stock News

Andhra Paper Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Andhra Paper on 21-Nov-2024 16:59 is ₹92.67.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of Andhra Paper stood at ₹1,887.9.
The latest P/E ratio of Andhra Paper as of 21-Nov-2024 16:59 is 9.92.
The latest P/B ratio of Andhra Paper as of 21-Nov-2024 16:59 is 0.97.
The 52-week high of Andhra Paper is ₹129.8 and the 52-week low is ₹90.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Andhra Paper is ₹1,589 ( Cr.) .

About Andhra Paper Ltd

International Paper APPM Limited  previously known as Andhra Pradesh Paper Mills (APPM) was incorporated in 1964 to manufacture paper. The company is part of L N Bangur group which have business interest in area of textile manufacturing, tea plantation, wind energy generation and trading and investment business. In 2001, Andhra Pradesh Paper Mills acquired Coastal Papers.

Company owns two manufacturing facilities having a cumulative production capacity of 1,74,500 TPA. Company owns eight paper machines. It manufactures paper of M.F and M.G quality in the range of 21 to 250 GSM. Company uses raw materials such as Casuarina, Subabul, Eucalyptus, Mixed Hard Woods and Bamboo.

The company manufactures paper of various grades such as writing, printing, industrial, newsprint and copier. APPM has also set up a 34 MW Double Extraction Condensing type turbine to meet its power requirements.

In 2011, The Andhra Pradesh Paper Mills Ltd. was acquired by International Paper (IP), a $30 billion American pulp and paper company founded in 1898. In the first significant domestic acquisition by a foreign paper company, IP bought 75% stake in the company. IP is the largest pulp and paper company in the world, with approximately 61,500 employees across 24 countries. It is headquartered in Memphis, Tennessee, USA. 

In December, 2013, the company was renamed to “International Paper APPM Limited”. The name change intended to recognize the parentage of International Paper, while maintaining the link to the history and positioning of the Andhra Paper Mills brand. This is also to ensure that we direct future investments in brand-building around the IP brand leveraging our global presence and technology.

Company has clientele namely MODI XEROX, INDO NATIONAL, MacMillan, Navaneet Publications and many more.

Company exports to countries that include were Angola, Bangladesh, Egypt, Nigeria, Sri Lanka, United Arab Emirates and Yemen.

Awards

APPM received Best Management Award - 2005 for the outstanding contribution in the maintenance of industrial relations, labour welfare and productivity from the Government of Andhra Pradesh.

Company received Gold Award in the paper sector as recognition of its outstanding achievement in safety management awarded by the Greentech Foundation.

Company received ISO 9001:2000 certification for its quality management

Milestones
2000
Acquired Coastal Paper
2010
Started PM6 Paper Machine.
Andhra Pradesh Paper Mills Ltd awarded 'FSC Certification' for promoting responsible raw material management.
2011
The Andhra Pradesh Paper Mills Ltd. was acquired by International Paper (IP)
2013
The company was renamed to “International Paper APPM Limited”.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.