Mysore Paper Mills Ltd - Stock Valuation and Financial Performance

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

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Mysore Paper Mills

M-Cap below 100cr DeciZen not available

Mysore Paper Mills stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
88.2 Cr.
52-wk low:
7.4
52-wk high:
7.4

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 of Mysore 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'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
ROCE % 7.9%6.7%6.1%9.2%-23%-30%-24.3%-51.2%-127.6%-145.6%-

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 - Mysore Paper Mills Ltd.

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 6.7

Management X-Ray of Mysore Paper Mills:

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 Mysore Paper Mills

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
Interest 26.9729.9823.0420.4718.7921.2137.6430.1333.6035.07
Depreciation 9.809.859.939.9510.1010.3910.3810.5410.4910.95
Exceptional Items 000000002.405.98
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%3.9%-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
Minority Interest0000000000
Debt194.48237.13212.05230.41212.49308.10207.47247.84308.38315.10
Long Term Debt194.48237.13212.05230.41212.49202.6385.91126.25177.50205.19
Short Term Debt00000105.47121.57121.59130.88109.91
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

Gross Block500.85502.86503.89505.74508.47512.68517.42527.15528.37526.76
Accumulated Depreciation346.75356.26366.43376.60386.13396.82407.81419.71431.16442.15
Net Fixed Assets154.10146.61137.46129.14122.34115.85109.61107.4497.2184.61
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 Assets26.8930.5233.2831.2326.44103.1080.3487.5699.9993.56
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
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 Days51585638463630201623
Inventory Days118113137137151126137133153145
Payable Days383272249189126177350296359272

Mysore Paper Mills Ltd Stock News

Mysore Paper Mills Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of Mysore Paper Mills stood at ₹88.22.
The latest P/E ratio of Mysore Paper Mills as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Mysore Paper Mills as of 01-Jan-1970 05:30 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.
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.