BSE: 533166 | NSE: SUNDARAM | Paper & Paper Products | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Sundaram Multi Pap Ltd is a average quality company.
The key valuation ratios of Sundaram Multi Pap Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Sundaram Multi Pap Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | -0.8% | 2.7% | 3.6% | -3.9% | 8.9% | 4.9% | -2% | 7% | 5.3% | -1.1% | - |
| Value Creation Index ⓘ | -1.1 | -0.8 | -0.7 | -1.3 | -0.4 | -0.7 | -1.2 | -0.5 | -0.6 | -1.1 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 83.3 | 96 | 94.4 | 106 | 99.6 | 97 | 50.6 | 70.4 | 114 | 127 | 129 |
| Sales YoY Gr. | - | 15.3% | -1.7% | 12.8% | -6.5% | -2.6% | -47.8% | 39.1% | 62.6% | 11.1% | - |
| Adj EPS ⓘ | -0.7 | -0.1 | 0.1 | -0.1 | 0.1 | -0.1 | -0.2 | 0.1 | 0.1 | -0.1 | -0.1 |
| YoY Gr. | - | NA | NA | -200% | NA | -175% | NA | NA | 11.1% | -180% | - |
| BVPS (₹) ⓘ | 3.4 | 3.1 | 4.2 | 3.6 | 2.2 | 2.1 | 1.9 | 2 | 2.1 | 2 | 1.9 |
| Adj Net Profit ⓘ | -14.5 | -1.7 | 1.8 | -2 | 5.9 | -4.3 | -8.8 | 4.4 | 4.7 | -3.8 | -3 |
| Cash Flow from Ops. ⓘ | 29.5 | 20.8 | 1.2 | 4.2 | 7.9 | 3.1 | 5.6 | 5.4 | 11.4 | 5.4 | - |
| Debt/CF from Ops. ⓘ | 3.5 | 4.4 | 52.7 | 13.7 | 5.6 | 15.1 | 8.1 | 7.4 | 3 | 5.9 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 4.8% | 5% | 35.9% | 11.1% | ||||
| Adj EPS ⓘ | NA | -192.2% | NA | -180% | ||||
| BVPSⓘ | -5.9% | -2% | 0.5% | -5.3% | ||||
| Share Price | 2.9% | 16.5% | -8.9% | -19.4% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -10.7 | -1.6 | 1.7 | -2 | 5.9 | -4.2 | -9.2 | 4.7 | 4.8 | -4 | -3.6 |
| Op. Profit Mgn % ⓘ | 1.4 | 12.5 | 16.4 | 11.2 | 14.9 | 6.9 | -2.7 | 16 | 8.3 | 3.4 | 4.5 |
| Net Profit Mgn % ⓘ | -17.4 | -1.8 | 1.9 | -1.9 | 5.9 | -4.4 | -17.3 | 6.2 | 4.1 | -3 | -2.6 |
| Debt to Equity ⓘ | 1.4 | 1.4 | 0.6 | 0.6 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 |
| Working Cap Days ⓘ | 579 | 395 | 370 | 318 | 330 | 358 | 652 | 457 | 245 | 186 | 101 |
| Cash Conv. Cycle ⓘ | 373 | 239 | 166 | 111 | 147 | 192 | 340 | 220 | 141 | 131 | 69 |
Sales growth is growing at healthy rate in last 3 years 35.93%
Return on Equity is Poor
Net Profit has been subdued in last 3 years 0.00%
Sales growth is not so good in last 4 quarters at 1.60%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -0.1 | 0 |
| TTM Sales (₹ Cr.) | 129 | 103 |
| BVPS (₹.) ⓘ | 1.9 | 0 |
| Reserves (₹ Cr.) ⓘ | 44 | 49 |
| P/BV ⓘ | 1.34 | 0.00 |
| PE ⓘ | 0.00 | 73.70 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 2.46 / 4.18 |
| All Time Low / High (₹) | 1.02 / 48.15 |
| Market Cap (₹ Cr.) | 122 |
| Equity (₹ Cr.) | 47.4 |
| Face Value (₹) | 1 |
| Industry PE ⓘ | 11.5 |
| Pledged * | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 83 | 96 | 94 | 106 | 100 | 97 | 51 | 70 | 114 | 127 |
| Operating Expenses ⓘ | 82 | 84 | 79 | 95 | 85 | 90 | 52 | 59 | 105 | 123 |
| Manufacturing Costs | 7 | 4 | 4 | 5 | 6 | 6 | 4 | 5 | 7 | 8 |
| Material Costs | 69 | 74 | 69 | 78 | 67 | 71 | 38 | 43 | 80 | 99 |
| Employee Cost | 3 | 3 | 3 | 4 | 6 | 7 | 7 | 7 | 9 | 10 |
| Other Costs ⓘ | 3 | 3 | 3 | 7 | 5 | 7 | 4 | 4 | 9 | 5 |
| Operating Profit ⓘ | 1 | 12 | 15 | 12 | 15 | 7 | -1 | 11 | 10 | 4 |
| Operating Profit Margin (%) | 1.4% | 12.5% | 16.4% | 11.2% | 14.8% | 6.8% | -2.8% | 15.9% | 8.3% | 3.4% |
| Other Income ⓘ | 4 | 3 | 2 | 2 | 2 | 5 | 2 | 3 | 4 | 0 |
| Interest ⓘ | 16 | 12 | 11 | 9 | 7 | 10 | 6 | 5 | 4 | 4 |
| Depreciation ⓘ | 3 | 3 | 2 | 2 | 4 | 4 | 4 | 4 | 4 | 4 |
| Exceptional Items ⓘ | -3 | -7 | -10 | -19 | 0 | 0 | 0 | -1 | -3 | -2 |
| Profit Before Tax ⓘ | -17 | -8 | -5 | -15 | 6 | -3 | -9 | 4 | 3 | -5 |
| Tax ⓘ | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -17 | -6 | -5 | -15 | 6 | -3 | -9 | 4 | 3 | -5 |
| PAT Margin (%) | -20.1% | -6.7% | -5.3% | -14.0% | 5.9% | -2.8% | -17.5% | 5.6% | 2.3% | -4.0% |
| Adjusted EPS (₹) | -0.8 | -0.3 | -0.2 | -0.6 | 0.1 | -0.1 | -0.2 | 0.1 | 0.1 | -0.1 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 113 | 102 | 103 | 96 | 103 | 100 | 91 | 95 | 98 | 93 |
| Share Capital ⓘ | 22 | 22 | 25 | 27 | 47 | 47 | 47 | 47 | 47 | 47 |
| Reserves ⓘ | 91 | 80 | 79 | 69 | 55 | 52 | 44 | 48 | 50 | 45 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 83 | 65 | 60 | 51 | 39 | 42 | 40 | 40 | 34 | 32 |
| Long Term Debt | 47 | 22 | 17 | 11 | 2 | 24 | 22 | 16 | 25 | 23 |
| Short Term Debt | 36 | 43 | 43 | 40 | 37 | 18 | 18 | 24 | 9 | 8 |
| Trade Payables | 9 | 10 | 14 | 19 | 10 | 4 | 7 | 5 | 2 | 7 |
| Others Liabilities ⓘ | 27 | 30 | 20 | 8 | 12 | 13 | 10 | 6 | 4 | 3 |
| Total Liabilities ⓘ | 232 | 207 | 196 | 175 | 164 | 159 | 148 | 146 | 138 | 135 |
Fixed Assets | ||||||||||
| Gross Block | 125 | 119 | 56 | 71 | 99 | 100 | 100 | 100 | 119 | 121 |
| Accumulated Depreciation | 29 | 32 | 2 | 19 | 33 | 36 | 39 | 44 | 48 | 52 |
| Net Fixed Assetsⓘ | 96 | 87 | 54 | 53 | 67 | 64 | 60 | 57 | 71 | 69 |
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investmentsⓘ | 15 | 25 | 39 | 39 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 64 | 42 | 25 | 37 | 39 | 39 | 31 | 33 | 34 | 41 |
| Trade Receivables | 22 | 27 | 25 | 16 | 21 | 17 | 17 | 16 | 13 | 12 |
| Cash Equivalents | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 0 |
| Others Assetsⓘ | 34 | 24 | 54 | 31 | 36 | 38 | 39 | 40 | 18 | 12 |
| Total Assets ⓘ | 232 | 207 | 196 | 175 | 164 | 159 | 148 | 146 | 138 | 135 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 29 | 21 | 1 | 4 | 8 | 3 | 6 | 5 | 11 | 5 |
| PBT ⓘ | -17 | -8 | -5 | -15 | 7 | -2 | -9 | 4 | 3 | -5 |
| Adjustment ⓘ | 7 | 5 | 11 | 26 | 9 | 9 | 8 | 9 | 8 | 8 |
| Changes in Working Capital ⓘ | 40 | 24 | -5 | -7 | -7 | -4 | 7 | -8 | 1 | 3 |
| Tax Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Investing Activity ⓘ | 15 | 10 | 1 | 5 | -4 | 4 | 2 | 0 | -1 | -2 |
| Capex | 11 | 10 | -1 | 3 | -6 | 2 | 0 | 0 | -1 | -2 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 4 | 1 | 2 | 1 | 2 | 2 | 2 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | -44 | -31 | -3 | -9 | -3 | -7 | -8 | -5 | -9 | -6 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 12 | 8 | 20 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | -9 | 22 | -2 | -6 | 10 | -1 |
| Interest Paid ⓘ | -16 | -12 | -11 | -9 | -7 | -10 | -6 | -5 | -4 | -3 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | -28 | -18 | -5 | -8 | -6 | -19 | 0 | 6 | -15 | -1 |
| Net Cash Flow ⓘ | 0 | 1 | -1 | 0 | 0 | 0 | -1 | 0 | 2 | -2 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -18 | -9.26 | -5.92 | -14.89 | 5.9 | -2.67 | -9.27 | 4.21 | 2.69 | -5.34 |
| ROCE (%) | -0.84 | 2.65 | 3.58 | -3.85 | 8.85 | 4.92 | -2.03 | 6.98 | 5.25 | -1.11 |
| Asset Turnover Ratio | 0.32 | 0.45 | 0.48 | 0.58 | 0.59 | 0.6 | 0.33 | 0.48 | 0.81 | 0.93 |
| PAT to CFO Conversion(x) | N/A | N/A | N/A | N/A | 1.33 | N/A | N/A | 1.25 | 3.67 | N/A | Working Capital Days |
| Receivable Days | 150 | 90 | 98 | 70 | 69 | 72 | 125 | 87 | 45 | 35 |
| Inventory Days | 265 | 196 | 125 | 104 | 139 | 147 | 252 | 167 | 108 | 108 |
| Payable Days | 62 | 47 | 62 | 77 | 77 | 35 | 51 | 48 | 16 | 17 |
‘Sundaram’ Brand and subsequently a public limited company incorporated in the year 1995. The company manufactures exercise books and other paper stationery products for education & corporate sector. The company caters to the need of domestic market with strong presence in the state of Maharashtra & Gujarat. The company also exports its products to Africa & USA Markets.
The manufacturing activity extended in the area of more than 1 lakh sq. ft. located at logistically ideal site i.e. Palghar, the outskirts of Mumbai. The company has a manufacturing capability of more than 5 lakh books per day with the help of state of the art automatic German technology machinery in combination with Indian technology machinery and requisite infrastructure in place, which makes an ideal mix.
The company has state of the art machines with fully automatic exercise books line and advanced machinery. 'Sundaram' brand paper stationeries are popular in domestic market as well as in the international market. The company exports its products to the Middle East, U. S. A. and major African countries. To meet customers' requirements viz. size of the product, quality of the paper, design of the cover, etc. the company undertakes extreme precaution.
Sundaram Multi Pap Ltd. has a very wide demand in the Domestic as well as in the International Market. It has sufficient plant & machinery, to cope up with the increasing demand in the export as well as the domestic market.
The company has imported a German plant to fulfill the demand of their customers. Sundaram tries to provide good quality and square back exercise book to its foreign customers.
Product range of the company:
Sundaram' is the only company across India with widest range of school paper stationery products in its product basket which suites to each and every class of student in domestic market and also at the international front.
Local
International
Achievements/ recognition:-
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
