Andhra Paper Ltd - Stock Valuation and Financial Performance

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

Andhra Paper Share Price

488.10 -5.65 -1.14%
as on 18-Apr'24 16:01

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):
4.26
Market Cap:
1,941.2 Cr.
52-wk low:
392.5
52-wk high:
675

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 average 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 some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -1.1%2.9%4.5%8.5%13.6%27.1%24.5%0.1%13.3%38.8%-
Value Creation
Index
-1.1-0.8-0.7-0.40.00.90.8-1.0-0.11.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,0921,1631,1601,1721,2641,4271,2708871,3802,0982,026
Sales YoY Gr.-6.6%-0.3%1.1%7.8%12.9%-11%-30.2%55.7%52%-
Adj EPS -10.3-1.13.412.923.151.353.5-0.535134.2114.5
YoY Gr.-NANA277.7%79.1%122.5%4.2%-100.9%NA282.9%-
BVPS (₹) 104.4104.1113.4120.2141.8192.1245.4245.2275.1397.8462.7
Adj Net
Profit
-40.8-4.213.651.291.8204213-1.9139534455
Cash Flow from Ops. 20.4128111172215310177104202536-
Debt/CF from Ops. 27.73.94.32.110.10.10.30.30.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.5%10.7%18.2%52%
Adj EPS NA42.2%35.9%282.9%
BVPS16%22.9%17.5%44.6%
Share Price 7.5% 1.4% 32.4% 6.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-9.4-13.11117.630.824.5-0.213.539.926.6
Op. Profit
Mgn %
5.88.211.314.517.926.7246.916.235.230.8
Net Profit
Mgn %
-3.7-0.41.24.47.314.316.8-0.210.125.422.5
Debt to
Equity
1.41.21.10.80.40000.10-
Working Cap
Days
119119124119108114161244168137103
Cash Conv.
Cycle
30374837217194719272

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 26.60%

Sales growth is growing at healthy rate in last 3 years 18.22%

Net Profit is growing at healthy rate in last 3 years 35.90%

Sales growth is not so good in last 4 quarters at 6.79%

Latest Financials - Andhra Paper Ltd.

Standalone Consolidated
TTM EPS (₹) 114.5 -
TTM Sales (₹ Cr.) 2,026 -
BVPS (₹.) 462.7 -
Reserves (₹ Cr.) 1,800 -
P/BV 1.05 -
PE 4.26 -
From the Market
52 Week Low / High (₹) 392.45 / 675.00
All Time Low / High (₹) 21.44 / 675.00
Market Cap (₹ Cr.) 1,941
Equity (₹ Cr.) 39.8
Face Value (₹) 10
Industry PE 7.1

Management X-Ray of Andhra Paper:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *70.640.000.000.000.000.000.000.000.000.00
* 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales1,0921,1631,1601,1721,2641,4271,2708871,3802,098
Operating Expenses 1,0301,0681,0301,0021,0431,0499678261,1591,363
Manufacturing Costs387304276286323358374283270321
Material Costs442520517511499479378356664823
Employee Cost 108122129139152153157143157165
Other Costs 9312210866685958446854
Operating Profit 619513017022137930261221735
Operating Profit Margin (%) 5.6%8.2%11.2%14.5%17.5%26.5%23.8%6.9%16.0%35.0%
Other Income 13117651515154552
Interest 434540342695557
Depreciation 87697370666876737263
Exceptional Items 0133-28-8-50-40-15
Profit Before Tax -56-65644126311236-6188701
Tax -15-719124311123-249179
Profit After Tax -420373283200213-5140522
PAT Margin (%) -3.8%0.0%3.2%2.8%6.6%14.0%16.8%-0.5%10.1%24.9%
Adjusted EPS (₹)-10.50.19.38.220.950.353.5-1.235.1131.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%-432%21%10%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 4154144514785647649769751,0941,582
Share Capital 40404040404040404040
Reserves 3753744114385247249369351,0541,542
Minority Interest0000000000
Debt496329447234181138294845
Long Term Debt38923730414465138785
Short Term Debt108911439011600224040
Trade Payables146156155138132171129130163196
Others Liabilities 272362242341284359395369421594
Total Liabilities 1,3301,2611,2951,1911,1611,3061,5081,5041,7262,417

Fixed Assets

Gross Block1,4861,5111,5368688739069519619781,028
Accumulated Depreciation61067871570131198271342393451
Net Fixed Assets877833820798742707680619585577
CWIP 10161734829829
Investments 15151510151644219383887
Inventories208201214184155157223164145174
Trade Receivables5864716870744176103148
Cash Equivalents 1641071767171825547
Others Assets146127148122159277347335448556
Total Assets 1,3301,2611,2951,1911,1611,3061,5081,5041,7262,417

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 20128111172215310177104202536
PBT -56-65644126311236-6188701
Adjustment 12610477125997270683941
Changes in Working Capital -4730-131313-6-644230-23
Tax Paid -20-9-11-23-67-650-55-183
Cash Flow From Investing Activity -89-31-38-29-31-110-167-113-181-499
Capex -91-32-39-30-33-41-24-21-39-113
Net Investments 10000-52-130-81-124-511
Others 10112-17-14-12-18126
Cash Flow From Financing Activity 68-108-67-145-175-201-1111-12-41
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 59-46-78-59-174-77-2-10-3
Interest Paid -44-45-41-33-26-9-4-4-4-6
Dividend Paid 00000000-20-30
Others 52-1652-5326-116-41612-2
Net Cash Flow 0-116-39-1-119-4
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-9.540.068.536.9815.9430.1424.48-0.4713.5139.04
ROCE (%)-1.384.0410.488.8118.9241.2227.33-0.1718.0351.07
Asset Turnover Ratio0.910.950.950.991.091.160.90.590.851.01
PAT to CFO Conversion(x)N/AN/A35.382.591.550.83N/A1.441.03
Working Capital Days
Receivable Days16182020201816242422
Inventory Days55616259484055804128
Payable Days103877084991161451338180

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 18-Apr-2024 16:01 is ₹488.1.
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 18-Apr-2024 16:01 the market cap of Andhra Paper stood at ₹1,941.2.
The latest P/E ratio of Andhra Paper as of 18-Apr-2024 16:01 is 4.26.
The latest P/B ratio of Andhra Paper as of 18-Apr-2024 16:01 is 1.05.
The 52-week high of Andhra Paper is ₹675.0 and the 52-week low is ₹392.4.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Andhra Paper is ₹2,026 ( 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.