Shree Bhawani Paper Mills Ltd - Stock Valuation and Financial Performance

BSE: 502563 | NSE: | Paper & Paper Products | Small Cap

Shree Bhawani Paper Share Price

3.22 0.00 0.00%
as on 26-Jun'23 18:01

DeciZen - make an informed investing decision on Shree Bhawani Paper

M-Cap below 100cr DeciZen not available

Shree Bhawani Paper Mills stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
11.2 Cr.
52-wk low:
1.9
52-wk high:
3.5

Is an attractive stock to invest in?

1. Is a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Shree Bhawani Paper Mills Ltd is a below average quality company.

2. Is undervalued or overvalued?

The key valuation ratios of Shree Bhawani Paper Mills Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is a good buy now?

No data found

10 Year X-Ray of Shree Bhawani 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.
Shree Bhawani Paper Mills Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Dec'12Mar'14Mar'15Mar'16TTM
ROCE % 6.8%-4.6%-0.5%3.3%-0.4%-3.3%-15.4%-26.9%-35.7%-42.6%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 51.736.412513412394.512795.728.30.20
Sales YoY Gr.--29.5%242.9%6.9%-8.1%-23%34.4%-24.7%-70.5%-99.3%-
Adj EPS 1.7-3.6-4.6-2.8-6.4-4.9-14.3-13.3-15.9-14.8-11.7
YoY Gr.--306.4%NANANANANANANANA-
BVPS (₹) 1814.59.97.10.70.7-14.7-24.5-46.5-61.3-78.4
Adj Net
Profit
2.8-5.9-7.5-4.6-10.5-17-49.9-46.3-55.5-51.4-41
Cash Flow from Ops. 0.1-0.90.23.84.2-27-9.71-4.8-0.7-
Debt/CF from Ops. 431.1-88.7418.929.132.1-6.6-29.3184.2-54.6-428.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -46.1%-72.3%-88.4%-99.3%
Adj EPS -226.9%NANANA
BVPS-214.6%-346%NANA
Share Price 3.7% -3.7% -2.3% 69.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Dec'12Mar'14Mar'15Mar'16TTM
Return on
Equity %
12.6-22.1-37.5-33.3-118.6-392.9208.579.841.427.416.8
Op. Profit
Mgn %
5.7-7.24.97.15.5-11.3-17.9-18.5-94.1-9959.6-24750
Net Profit
Mgn %
5.5-16.1-6-3.5-8.6-18-39.3-48.4-196.3-26173.6-204452.1
Debt to
Equity
1.73.46.19.6119.570.8-5.5-2.2-1.6-1.3-
Working Cap
Days
1051969312315524427014930925,6239,159
Cash Conv.
Cycle
66114435984148158678416,740-1,49,936

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 - Shree Bhawani Paper Mills Ltd.

Standalone Consolidated
TTM EPS (₹) -11.7 -
TTM Sales (₹ Cr.) 0 -
BVPS (₹.) -78.4 -
Reserves (₹ Cr.) -308 -
P/BV -0.04 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 1.90 / 3.53
All Time Low / High (₹) 1.47 / 52.50
Market Cap (₹ Cr.) 11.2
Equity (₹ Cr.) 34.8
Face Value (₹) 10
Industry PE 7.2

Management X-Ray of Shree Bhawani Paper:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *1.181.181.181.181.181.181.181.181.181.18
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Shree Bhawani Paper

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Dec'12Mar'14Mar'15Mar'16
Sales51.6636.42124.87133.51122.7194.4895.26119.6128.280.20
Operating Expenses 48.7239.03118.80123.98116.01105.11112.34141.7154.9019.75
Manufacturing Costs26.0417.5044.4746.7748.6542.6041.305414.712.34
Material Costs12.8013.7157.3858.6456.9651.7559.8568.5920.670.16
Employee Cost 5.483.926.957.518.048.117.5311.316.983.13
Other Costs 4.403.909.9911.062.352.653.667.8312.5514.11
Operating Profit 2.94-2.616.079.536.70-10.63-17.08-22.10-26.62-19.55
Operating Profit Margin (%) 5.7%-7.2%4.9%7.1%5.5%-11.3%-17.9%-18.5%-94.1%-9,959.6%
Other Income 4.892.260.092.122.372.480.562.350.810.80
Interest 1.282.4210.0112.1814.2516.6414.4324.1720.5821.34
Depreciation 1.802.685.585.946.096.204.929.499.138.93
Exceptional Items 000000-5.06-14.680-2.47
Profit Before Tax 4.76-5.45-9.43-6.47-11.26-31-40.93-68.09-55.51-51.50
Tax 1.890.27-1.95-1.83-0.78-14000-0.12
Profit After Tax 2.86-5.73-7.49-4.64-10.48-17-40.93-68.09-55.51-51.38
PAT Margin (%) 5.5%-15.7%-6.0%-3.5%-8.5%-18.0%-43.0%-56.9%-196.0%-26,173.6%
Adjusted EPS (₹)1.8-3.5-4.6-2.8-6.4-4.9-11.8-19.6-16.0-14.8
Dividend Payout Ratio (%)45%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Dec'12Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund 29.2823.7316.2411.601.122.53-38.40-106.49-162.01-213.38
Share Capital 16.2616.4016.4016.4016.4034.8134.8134.8134.8134.81
Reserves 13.017.32-0.17-4.80-15.28-32.28-73.21-141.30-196.82-248.20
Minority Interest0000000000
Debt48.3280.4698.20110.92134.09179.06212.39236.78262.10284.58
Long Term Debt48.3280.4698.20110.92100.73139.98153.68171.87190.26204.81
Short Term Debt000033.3739.0858.7164.9071.8379.77
Trade Payables3.466.1120.4419.0217.6418.1118.771515.8823.57
Others Liabilities 7.255.904.494.0717.17-2.893.63-1.785.949.37
Total Liabilities 88.31116.19139.37145.62170.02196.82196.40143.50121.91104.14

Fixed Assets

Gross Block51.13116.58123.15129.27132.52133.92135.74163.91163.82163.63
Accumulated Depreciation21.6024.1029.4035.3141.0347.2052.1161.4370.4579.21
Net Fixed Assets29.5292.4893.7593.9691.4986.7283.63102.4993.3784.42
CWIP 38.120.051.550.6515.4628.0139.459.559.639.63
Investments 0.030.030.030.030.030.030.030.0300
Inventories10.1811.5424.8234.6840.0942.5535.5011.665.241.98
Trade Receivables5.976.4014.6712.1113.8221.9120.087.806.645.45
Cash Equivalents 0.560.951.340.831.803.572.590.190.110.18
Others Assets3.924.753.213.367.3314.0215.1211.796.922.48
Total Assets 88.31116.19139.37145.62170.02196.82196.40143.50121.91104.14

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Dec'12Mar'14Mar'15Mar'16
Cash Flow From Operating Activity 0.11-0.910.233.824.18-26.95-7.251.29-4.80-0.66
PBT 4.76-5.45-9.43-6.47-11.26-31-40.93-68.09-55.51-51.38
Adjustment 2.874.6415.1117.5819.5522.0518.7036.3940.4733.64
Changes in Working Capital -6.80.3-5.37-7.41-4.11-17.9914.9836.0521.0620.01
Tax Paid -0.71-0.40-0.070.110-0.020-3.06-10.82-2.94
Cash Flow From Investing Activity -43.60-27.63-8.14-5.36-17.92-13.70-13.21-2.58-0.050.07
Capex -43.64-27.37-8.17-5.42-17.96-13.77-13.26-2.81-0.100.01
Net Investments -0.0300000000.050
Others 0.07-0.250.020.060.040.060.060.2200.06
Cash Flow From Financing Activity 41.9828.928.301.0314.7142.4319.47-1.104.770.66
Net Proceeds from Shares 12.200.1800513.400000
Net Proceeds from Borrowing 32.048.1712.760.6710.2524.773.14-3.49-1.29-0.43
Interest Paid -1.22-2.10-9.44-11.68-13.46-15.94-7.53-2.77-0.060
Dividend Paid -0.40-1.290-0.0100-0.01000
Others -0.6323.974.9812.0612.9220.2023.875.166.131.09
Net Cash Flow -1.510.390.39-0.510.971.77-0.99-2.40-0.080.07
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Dec'12Mar'14Mar'15Mar'16
Ratios
ROE (%)13.63-21.61-37.47-33.3-164.71-930.38N/AN/AN/AN/A
ROCE (%)10.94-3.330.524.822.28-8.92N/AN/AN/AN/A
Asset Turnover Ratio0.890.391.010.960.830.570.510.740.220
PAT to CFO Conversion(x)0.04N/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days3157303636627641890
Inventory Days60995279104145141691046,451
Payable Days9612784123117126112902730

Shree Bhawani Paper Mills Ltd Stock News

Shree Bhawani Paper Mills Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Shree Bhawani Paper on 26-Jun-2023 18:01 is ₹3.22.
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 26-Jun-2023 18:01 the market cap of Shree Bhawani Paper stood at ₹11.21.
The latest P/E ratio of Shree Bhawani Paper as of 26-Jun-2023 18:01 is 0.00.
The latest P/B ratio of Shree Bhawani Paper as of 26-Jun-2023 18:01 is -0.04.
The 52-week high of Shree Bhawani Paper is ₹3.53 and the 52-week low is ₹1.90.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shree Bhawani Paper is ₹0.02 ( Cr.) .

About Shree Bhawani Paper Mills Ltd

Shree Bhawani Paper Mills is promoted in the assisted sector by Girish Tandon and family. Girish Tandon belongs to a well known family of Allahabad, which was involved in the business of Textile Trading and Banking. Girish Tandon is an MBA from Allahabad University.

The company has an integrated pulp and paper mill on a plot of land measuring 40 acres at Rae Bareli. The plant is located within a radius of 125 km from Kanpur, Lucknow and Allahabad, three major cities in Uttar Pradesh. The central location of the project facilitates the procurement of raw materials and also helps in marketing paper throughout Uttar Pradesh.

The company’s Clean Development Mechanism (CDM) Project titled Rice Husk based Cogeneration Project, has been issued 58,642 Certified Emission Reduction (CERS)/Carbon Credit by the executive board, under the United Framework Convention on Climate (UNFCCC) on May 19, 2006.

The company's principal activity is to manufacture paper. The company exports its products to Nepal, Middle East countries and other countries.

Products manufactured by the company:

The products of the company include uncoated paper and paper board used for writing and printing purposes in rolls or sheets.

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.