SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Mysore Paper Mills Ltd (502405) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 502405 NSE: | Paper & Paper Products | Small Cap

BSE Share Price
Not Listed

Mysore Paper Mills Ltd (502405)

BSE: 502405 NSE:
Key Metrics
Market Cap
₹88 Cr.
P/E Ratio
0.00
Price to Book (P/B)
-0.14
Price to Sales (P/S)
0.00
EV/EBITDA
32.76
Return on Capital Employed (ROCE)
-121.35%
Current Price
₹0
Return on Equity (ROE)
0.00%
Return on Assets (ROA)
-20.64%
Operating Profit Margin
-19.7%
Net Profit Margin
-25.5%
Gross Profit Margin
-23.3%
Book Value per Share
₹-52.7
Sales Growth (YoY)
-5.08%
Sales Growth (3 Years)
0.22%
Operating Profit Growth (1 Year)
NA%
Operating Profit Growth (3 Years)
N/A%
Net Profit Growth (1 Year)
NA%
52-Week Low / High
₹7 / 7
Net Profit Growth (3 Years)
N/A%
Dividend Yield
0.00%
Promoter Holding
64.74%
Pledged shares (%)
of Promoter's holding (%)
0.00%

DeciZen - make an informed investing decision on Mysore Paper Mills

Based on:

M-Cap below 100cr DeciZen not available

Mysore Paper Mills stock performance

Key Ratios
mw4me loader

Is Mysore Paper Mills Ltd. an attractive stock to invest in?

1. Is Mysore Paper Mills Ltd. a good quality company?

Data is not available for this company.

2. Is Mysore Paper Mills Ltd. undervalued or overvalued?

No data found

3. Is Mysore Paper Mills Ltd. a good buy now?

No data found

10 Year X-Ray :

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'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
ROCE % 11.2%11%9.7%12.4%-21.9%-27.9%-19.9%-44.2%-107.9%-121.4%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3404003784133303293624043843640
Sales YoY Gr.-17.7%-5.5%9.3%-20.2%-0.3%10%11.7%-5.1%-5.1%-
Adj EPS 0.2-0.10.21.2-6.4-7.1-6.3-6.5-6.8-8.1-7.2
YoY Gr.--163.6%NA588.2%-649.6%NANANANANA-
BVPS (₹) 5.55.45.96.90.8-6.3-12.8-19.3-25.8-33.7-52.7
Adj Net
Profit
2.6-1.72.113.9-76.4-84.6-75.4-77.4-80.3-96.3-86
Cash Flow from Ops. 34.630.250.211.259.8-27.650.6-54-34.4-16.5-
Debt/CF from Ops. 5.67.94.220.53.6-11.24.1-4.6-9-19.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 0.8%2%0.2%-5.1%
Adj EPS -249.3%NANANA
BVPS-222.4%-310.3%NANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
Return on
Equity %
3.6-2.32.816.4-141.5309135.565.734.436.716.7
Op. Profit
Mgn %
2.57.3-0.94-17.4-18.7-12.8-12-13-19.7NAN
Net Profit
Mgn %
0.8-0.40.63.4-23.2-25.7-20.8-19.1-20.9-26.4-INF
Debt to
Equity
33.732.821.9-4.1-1.4-1.1-1-0.8-
Working Cap
Days
2001962222012252322572262552620
Cash Conv.
Cycle
6491131133157104755575470

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 %

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

Latest Financials

Standalone Consolidated
TTM EPS (₹) -7.2 -
TTM Sales (₹ Cr.) 0 -
BVPS (₹) -52.7 -
Reserves (₹ Cr.) -745 -
P/BV -0.14 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 7.35 / 7.42
All Time Low / High (₹) 1.95 / 35.25
Market Cap (₹ Cr.) 88.2
Equity (₹ Cr.) 118.9
Face Value (₹) 10
Industry PE 17.2

Management X-Ray

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 (%)

Valuation of Mysore Paper Mills - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Sales340.24400.44378.34413.48329.81328.85361.85404.23383.71364.23
Operating Expenses + 331.85371.31381.80397.94388.52390.68410.13453.36433.41437
Manufacturing Costs147.66169.37186.82216.91168.51116.16164.45183.39187.08153.71
Material Costs89.20115.2195.9089.52111.28132.12112.15140.27119.81165.35
Employee Cost 68.9367.0682.8770.3084.53108.48108.55111.11111.38106.63
Other Costs 26.0619.6716.2121.2224.1933.9224.9818.5915.1411.30
Operating Profit 8.3929.13-3.4615.54-58.71-61.83-48.28-49.13-49.70-72.76
Operating Profit Margin (%) 2.5%7.3%-0.9%3.8%-17.8%-18.8%-13.3%-12.2%-13.0%-20.0%
Other Income + 31.3611.7241.6831.3310.378.6419.4312.9113.2219.93
Exceptional Items 000000002.405.98
Interest 26.9729.9823.0420.4718.7921.2137.6430.1333.6035.07
Depreciation 9.809.859.939.9510.1010.3910.3810.5410.4910.95
Profit Before Tax 2.981.015.2616.45-77.23-84.78-76.86-76.89-78.16-92.87
Tax 0.390.370.200.12000000
Profit After Tax 2.590.635.0616.33-77.23-84.78-76.86-76.89-78.16-92.87
PAT Margin (%) 0.8%0.2%1.3%4.0%-23.4%-25.8%-21.2%-19.0%-20.4%-25.5%
Adjusted EPS (₹)0.20.10.41.4-6.5-7.1-6.5-6.5-6.6-7.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15

Equity and Liabilities

Shareholders Fund + 71.7972.0676.7592.7715.19-69.94-147.41-225.17-304.27-399.98
Share Capital 118.84118.84118.84118.89118.89118.89118.89118.89118.89118.89
Reserves -47.05-46.79-42.09-26.12-103.70-188.84-266.30-344.06-423.16-518.87
Debt +194.48237.13212.05230.41212.49308.10207.47247.84308.38315.10
Long Term Debt194.48237.13212.05230.41212.49202.6385.91126.25177.50205.19
Short Term Debt00000105.47121.57121.59130.88109.91
Minority Interest0000000000
Trade Payables98.8672.9458.0234.9141.9285.86129.0498.77137.13109.13
Others Liabilities 33.0263.8464.4265.2493.92108.56259.15301.26362.07372.38
Total Liabilities 398.15445.97411.24423.33363.52432.57448.26422.70503.32396.64

Fixed Assets

Net Fixed Assets +154.10146.61137.46129.14122.34115.85109.61107.4497.2184.61
Gross Block500.85502.86503.89505.74508.47512.68517.42527.15528.37526.76
Accumulated Depreciation346.75356.26366.43376.60386.13396.82407.81419.71431.16442.15
CWIP 49.3143.9046.6745.5356.6519.5334.8435.1139.2940.97
Investments 00.620.620.620.620.620.620.620.620.62
Inventories115.44142.64153.41165.69112.60119.86159.74143.91188.54111.53
Trade Receivables50.8281.2639.1050.2833.9532.8628.9215.6619.3727.93
Cash Equivalents 1.600.420.700.8410.9040.7634.1832.4058.2837.41
Others Assets 26.8930.5233.2831.2326.44103.1080.3487.5699.9993.56
Total Assets 398.15445.97411.24423.33363.52432.57448.26422.70503.32396.64

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Cash Flow From Operating Activity + 34.6330.2150.2411.2359.84-27.5650.64-53.98-34.36-16.45
PBT 2.981.015.2616.45-77.23-84.78-76.86-76.89-78.16-92.87
Adjustment 34.4736.5031.7024.1327.1929.5945.9536.6136.2132.11
Changes in Working Capital -2.43-6.9313.47-29.23109.8827.6481.56-13.717.5950.28
Tax Paid -0.39-0.37-0.20-0.12000000
Cash Flow From Investing Activity + -2.881.86-4.063.61-14.77-19.02-27.14-12.95-6.9923.24
Capex -1.830.69-1.390.81-7.48-18.60-20.15-10.01-5.41-1.09
Net Investments 0-0.62000000020.50
Others -1.061.79-2.672.80-7.29-0.42-6.99-2.94-1.583.84
Cash Flow From Financing Activity + -31.64-33.24-45.90-14.71-35.0176.43-30.0765.1567.24-7.16
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -6.42-11.60-24.260000000
Interest Paid -24.80-27.73-21.64-18.64-17.09-19.18-35.48-15.22-14.43-17.89
Dividend Paid 0000000000
Others -0.426.1003.93-17.9295.615.4080.3781.6610.72
Net Cash Flow 0.11-1.170.280.1410.0629.85-6.58-1.7825.88-0.37

Finance Ratio

PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Ratios
ROE (%)4.070.987.5121.42-168.52N/AN/AN/AN/AN/A
ROCE (%)11.2411.029.6912.41-21.86N/AN/AN/AN/AN/A
Asset Turnover Ratio0.870.980.921.020.860.850.850.960.860.84
PAT to CFO Conversion(x)13.3747.959.930.69N/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days50.6058.1055.7038.4045.6036.2030.2019.5016.1022.90
Inventory Days117.80113.40137.10137.10150.50125.80136.70132.90152.80145.10
Payable Days383.30272.10249.20189.50126176.50349.70296.40359.40271.80

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Mysore Paper Mills Ltd FAQs

The current trading price of Mysore 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 31-Dec-1969 the market cap of Mysore Paper Mills stood at ₹88.22 Cr

The latest P/E ratio of Mysore Paper Mills as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Mysore Paper Mills as of 31-Dec-1969 is -0.14.

The 52-week high of Mysore Paper Mills is ₹7.42 and the 52-week low is ₹7.35.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Mysore Paper Mills is ₹0.00 ( Cr.) .

About Mysore Paper Mills Ltd

Mysore Paper Mills, (MPM) was incorporated on May 20, 1936 under the then Mysore Companies Regulation, VIII of 1917. MPM was founded by Krishnaraja Wodeyar Bahadur in 1937 the Maharaja of erstwhile Mysore State. Later it became a government company in 1977 under Section 617 of the Companies Act, 1956. The company has its registered Office at Bangalore and its plant located at Bhadravati, Shimoga District, Karnataka State.

While Government of Karnataka holds 65% of the shares of the company, IDBI and other financial institutions hold 18% of the shares and shareholding by the general public is 17%. The company is managed by an eminent board of directors consisting of IAS, IFS and other professionals.

The Mysore Paper Mills Limited, a premier Karnataka Government Company is engaged in the manufacture of about 1.3 lakh MTs of paper.

MPM with 5000 employees has its own township. About 15000 families of the cane growers who supply sugarcane to the company are directly dependant on this company and many more depend indirectly. The direct and indirect contribution by MPM to the local economy is about Rs.200 Cr P.A.

Product range of the company includes:

The product mix consists of writing, printing and packing paper (WPP), newsprint and sugar.The by-products are: molasses and bagasse

Writing & Printing

  • Cream wove
  • Maplitho
  • Azurelaid
  • Duplicating
  • Kraft Paper

Newsprint - Newsprint  are marketed only to RNI Registered Newspaper Publishers Sugar & Molasses - Free Sale Sugar is sold to any Trader having KVAT/CST Registration

Clientele:

  • The Times of India
  • The Hindu
  • Vijaya Karnataka
  • Deccan Herald 
  • Samyukta Karnataka
  • Eenadu
  • Vaartha
  • Deccan Chronicle
  • Andhra Jyothi
  • Malayala Manorama
  • Mathrubhumi
  • Daily Thanthi
  • Lok mat
  • Indian Express (Mumbai)
  • Dinakaran
  • Business Standard

Achievements/ recognition:

  • Certified as ISO 14001 standard since August 2004 by DNV.
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×