Sirpur Paper Mills Ltd - Stock Valuation and Financial Performance

BSE: 502455 | NSE: SIRPAPER | Paper & Paper Products | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Sirpur Paper Mills

M-Cap below 100cr DeciZen not available

Sirpur Paper Mills stock performance -

mw4me loader
P/E Ratio (SA):
0.45
Market Cap:
18.1 Cr.
52-wk low:
10.6
52-wk high:
10.6

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Sirpur Paper Mills:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'12Mar'13Mar'14Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 4.3%-13.3%-11.2%-19.6%-3.8%-2.6%-3.9%12%43.2%34.8%-
Value Creation
Index
-0.7-2.0NANA-1.3-1.2-1.3-0.12.11.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3903544200154.1205531935934531
Sales YoY Gr.--9.1%18.8%-100%NA5,591.6%278.8%159.3%76%-0.1%-
Adj EPS -10.8-58.2-53.6-27.3-0.6-1.2-4.42.218.411.823.7
YoY Gr.-NANANANANANANA734.4%-36.2%-
BVPS (₹) 97.336.6-16.7-1479.68.74.46.824.736.8-52.4
Adj Net
Profit
-17.2-95.6-91-46.4-11.7-21.7-79.640.233621440
Cash Flow from Ops. -0.2-8.8-1.3-1-61.4-85-84.8160358318-
Debt/CF from Ops. -1845.7-39.6-305.1-370-3.5-6.4-9.14.61.40.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.2%296.8%65.8%-0.1%
Adj EPS NANANA-36.2%
BVPS-10.2%30.8%102.9%49%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'12Mar'13Mar'14Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-8-61.8-152.639.431.3-13-66.639.411738.2-305.5
Op. Profit
Mgn %
10.1-10.3-5.70-498.4-74.6-379.334.726.8-6.6
Net Profit
Mgn %
-4.4-27-21.60-1225-40.1-38.97.635.922.97.6
Debt to
Equity
25.8-13.4-1.51.23.49.661.10.4-
Working Cap
Days
133161134018,54796742319312014257
Cash Conv.
Cycle
36422004,21614221-1210-39

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

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

Latest Financials - Sirpur Paper Mills Ltd.

Standalone Consolidated
TTM EPS (₹) 23.7 9.9
TTM Sales (₹ Cr.) 531 217
BVPS (₹.) -52.4 59.1
Reserves (₹ Cr.) -106 83
P/BV -0.20 0.18
PE 0.45 1.07
From the Market
52 Week Low / High (₹) 10.64 / 10.64
All Time Low / High (₹) 7.66 / 205.60
Market Cap (₹ Cr.) 18.1
Equity (₹ Cr.) 17
Face Value (₹) 10
Industry PE 11.7

Management X-Ray of Sirpur Paper Mills:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *93.1993.1993.1993.1993.1993.1993.1993.1993.1993.19
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Sirpur Paper Mills

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales389.50354.01420.4900.9554.07204.84531.11934.60934.06
Operating Expenses 350.44393.75444.5031.915.7194.39280.69481.93610.15684.06
Manufacturing Costs167.55133.56131.3614.200.0364.14143.53159.96206.86214.18
Material Costs100.34173.73229.1100.6513.2884.42257.34330.15393.66
Employee Cost 66.3867.1069.631.210.8210.2944.7957.5664.6665.86
Other Costs 16.1719.3614.4016.504.206.687.957.068.4810.35
Operating Profit 39.06-39.74-24.02-31.91-4.76-40.32-75.8549.18324.45250
Operating Profit Margin (%) 10.0%-11.2%-5.7%--498.0%-74.6%-37.0%9.3%34.7%26.8%
Other Income 10.7311.2010.101.621.0530.3764.6076.31101.46105.79
Interest 41.8744.8848.22027.4349.4762.9951.8929.25
Depreciation 29.9929.2728.8416.065.984.2918.9022.2325.9126.89
Exceptional Items 00000000-11.080
Profit Before Tax -22.07-102.69-90.98-46.35-11.69-21.67-79.6240.27337.02299.66
Tax -4.76-5.590000009.1685.57
Profit After Tax -17.31-97.10-90.98-46.35-11.69-21.67-79.6240.27327.85214.08
PAT Margin (%) -4.4%-27.4%-21.6%--1,225.0%-40.1%-38.9%7.6%35.1%22.9%
Adjusted EPS (₹)-10.9-59.1-53.6-27.3-0.6-1.2-4.42.218.011.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 204.72104.9614.31-249.65175.04158.6380.33123.99449.91670.37
Share Capital 15.8916.4416.9916.99182182182182182182
Reserves 188.8388.52-2.69-266.64-6.96-23.37-101.67-58.01267.91488.37
Minority Interest0000000000
Debt246.70343.20353.3486.24212.55544.81746.33690.81443.98263.90
Long Term Debt200.77308.46315.1628.38212.55541.79740.69688.78443.19262.06
Short Term Debt45.9334.7438.1957.8603.025.642.040.791.85
Trade Payables57.1880.4094.7090.7810.9744.7755.6942.0238.6136.52
Others Liabilities 132.1766.83102.24361.1221.7992.17120.58159.46133.83250.36
Total Liabilities 640.78595.40564.59288.49420.36840.381,002.941,016.291,066.331,221.16

Fixed Assets

Gross Block755.22743.37753.40282.6179.08563.08573.33760.33790.99819.64
Accumulated Depreciation306.89325.16354.4632.644.107.7426.6448.8774.5697.65
Net Fixed Assets448.33418.21398.94249.9774.98555.34546.69711.46716.42721.99
CWIP 10.309.3600275.5448.71141.036.308.4311.93
Investments 00000000067.35
Inventories46.2140.9646.126.8323.8050.9037.3954.2170.1379.93
Trade Receivables62.4863.4260.086.4800.0716.81010.330
Cash Equivalents 13.933.701.491.2110.149.509.977.617.702.91
Others Assets59.5259.7657.972435.89175.87251.03236.70253.32337.06
Total Assets 640.78595.40564.59288.49420.36840.381,002.941,016.291,066.331,221.16

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -0.17-8.78-1.25-1-61.39-84.96-84.82159.91357.60318.22
PBT -22.07-102.69-90.98-46.35-11.69-21.67-79.6240.27337.02299.66
Adjustment 62.5966.6869.7315.408.0811.1166.8082.5986.2251.49
Changes in Working Capital -40.6925.6420.430.02-57.77-74.33-71.8737.69-65.67-25.87
Tax Paid 01.60-0.39-0.07-0.01-0.07-0.13-0.640.04-7.06
Cash Flow From Investing Activity -1.86-4.81-1.640.32-96.05-248.98-105.97-49.74-44.76-95.20
Capex 7.421.230.110.26-96.36-249.15-106.20-50.39-48.17-38.38
Net Investments 00.430000002.56-57.46
Others -9.29-6.47-1.750.060.310.170.230.650.850.64
Cash Flow From Financing Activity -1.3413.360.630.85166.36333.29191.26-112.53-310.19-225.53
Net Proceeds from Shares 02.392.37013900000
Net Proceeds from Borrowing 000031.1419570.36-21.82-142.51-102.31
Interest Paid -37.68-46.52-38.800-3.78-2.73-34.72-76.11-46.44-24.27
Dividend Paid 0000000000
Others 36.3357.4937.070.850141.02155.62-14.60-121.25-98.94
Net Cash Flow -3.37-0.23-2.260.178.93-0.650.48-2.362.65-2.51
PARTICULARSMar'12Mar'13Mar'14Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-10.63-90.45-571.83N/A0-12.99-66.6339.42114.2538.22
ROCE (%)4.32-13.25-11.24N/A-3.81-2.61-3.871243.2134.75
Asset Turnover Ratio0.650.610.77000.090.250.560.930.86
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/A3.971.091.49
Working Capital Days
Receivable Days52615000013040
Inventory Days34423605,85725270302328
Payable Days18914413900766217694535

Sirpur Paper Mills Ltd Stock News

Sirpur Paper Mills Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sirpur Paper Mills on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Sirpur Paper Mills stood at ₹18.07.
The latest P/E ratio of Sirpur Paper Mills as of 01-Jan-1970 05:30 is 0.45.
The latest P/B ratio of Sirpur Paper Mills as of 01-Jan-1970 05:30 is -0.20.
The 52-week high of Sirpur Paper Mills is ₹10.64 and the 52-week low is ₹10.64.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sirpur Paper Mills is ₹531.1 ( Cr.) .

About Sirpur Paper Mills Ltd

Sirpur Paper Mills incorporated in 1938, is amongst the largest paper manufacturers of variety and colour paper in India. The company manufactures wide range of papers – writing and printing paper, typewriting paper, duplicating paper, creamwove, maplitho, ledger, bank account book paper, bond, parchment, fancy wrapping, pastel paper, cover paper, pulp board, lofty greeting, industrial Kraft, base paper for coated paper, duplex and triplex board.

Headquartered New Delhi, the company’s manufacturing units are located at Sirpur-Kaghaznagar (Andhra Pradesh). The company commenced production with a capacity of 5000 TPA, which currently stands at 1,38,300 TPA.

Company has a pan-India presence with a network of six specialised depots located in Delhi, Mumbai, Kolkata, Chennai, Jaipur and Hyderabad. It also has reach to more than 50 wholesalers spread across in 33 cities.

Company’s products are not only marketed in India but also internationally to countries like Sri Lanka, Malaysia, Bangladesh, Nepal, UAE, South Africa, Singapore, Nigeria and Mauritius.

The company has clientele namely Manipal Press, Greenply, Formica, Eveready, Nippo and Navneet Publications are among others.

Milestones

1938- Sirpur Paper Mills was incorporated under the management of Hyderabad Construction Company.

1942- The company started its production with a capacity of 14 TPD. 

1949- The management was taken over by industrial trust funds of the state government. 

1953- Company commissioned paper machine 2 with a capacity of 16 TPD and in the same year, management taken over by Birla Brothers. 

1956- Company commissioned turbo alternator 2 and 3 with capacity of 7.5 MW each. 

1959- Company started paper machine 3 with a capacity of 60 TPD.

1966- Company set up paper machine 4 commissioned with a capacity of 10 TPD.

1974- SPML’s paper machine 6 for the manufacture of boards commissioned with a capacity of 60 TPD. 

1976- Company commissioned paper machine 5 with a capacity of 10 TPD.

1980- Company’s turbo alternator 4 commissioned with a capacity of 2.4 MW.

1982- Company set up evaporator with a capacity of 50 TPH.

1984- A recovery boiler for processing thick black liquor solids of 275 TPD was set up. Company was in the initial phase of effluent plant. 

1985- Company set up turbo alternator 5 with a capacity of 5 MW.

1986- Company set up its secondary stage effluent treatment plant

1987- SPML’s drum chipper started functioning with a capacity of 20 TPH.

1994- Its second drum chipper commissioned with a capacity of 20 TPH. 75 TPH FBC boiler commissioned, enabling the Company to use low-grade, high-ash content coal for captive power generation.

The same year the management was taken over by Shri Ranjan Kumar Poddar.

1999- Company’s second 75 TPH boiler was set up, this made the company totally self-reliant in area of power requirement. 

2000- The Company installed an SAP/R3 client-server based, enterprise-wide resource planning solution. Non-ferric alum plant of 25 TPD commissioned. 

2002- The company set up paper machine 7 with a capacity of 60 TPD. It also set up a new bleaching unit and soda recovery boiler was retrofitted. 

2003- Company established a 9.5 MW turbo alternator and cooling tower installed.

2005- A 135 TPD rotary lime kiln was installed.

2010 - The Company introduced Twin Roll Press with capacity of 30-40 TPD wet pulp per day.

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.