Seshasayee Paper & Boards

Market Cap

1,713.25 Cr

EPS

44.96

PE Ratio

12.22

Dividend Yield

1.77 %

Industry

Forest Materials

52 Week High

373.45

52 Week low

267.70

PB Ratio

0.86

Debt to Equity

0.01

Sector

Paper & Paper Products

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Aditya Birla Real Estate	1,920.85	21,455.06	152.22	4,570.00	18.50	305	-153.07	38.94
JK Paper	299.15	5,067.67	8.14	6,886.40	4.19	1,133	-72.38	33.51
West Coast Paper Mills	408.40	2,697.44	6.94	4,618.00	-7.61	786	-57.56	34.77
Seshasayee Paper & Boards	271.65	1,713.25	12.22	1,851.90	-12.32	271	-75.94	40.77
Andhra Paper	72.09	1,433.51	11.90	1,895.50	-11.82	340	-85.94	34.84
Pudumjee Paper Products	100.15	950.92	8.38	798.40	4.07	98	-38.56	32.33
Tamil Nadu Newsprint & Papers	132.00	913.58	62.37	4,761.80	-8.87	208	-364.81	33.37
Kuantum Papers	104.64	913.13	7.31	1,216.90	-7.33	184	-50.24	38.73
Pakka	192.42	864.89	20.06	413.40	-1.55	43	-10.10	34.97
Satia Industries	70.75	707.50	5.80	1,736.10	-8.52	211	-50.00	36.09

Growth Rate

Revenue Growth

-12.32 %

Net Income Growth

-31.58 %

Cash Flow Change

-38.47 %

ROE

-41.45 %

ROCE

-41.30 %

EBITDA Margin (Avg.)

-21.06 %

Quarterly Financial Results

Quarterly Financials	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024	Dec 2024
Revenue	278	337	359	378	285	310	294	326	147	160	168	333	224	339	338	478	436	536	567	584	440	381	488	557	437	418	453
Expenses	228	249	272	282	216	228	218	256	108	122	151	294	187	292	319	392	343	383	406	416	332	273	386	472	374	368	424
EBITDA	50	88	87	96	69	82	76	71	39	38	17	39	37	47	19	87	93	153	161	167	108	108	102	85	63	50	29
Operating Profit %	17 %	25 %	23 %	23 %	22 %	24 %	24 %	20 %	23 %	19 %	8 %	10 %	14 %	12 %	5 %	17 %	20 %	27 %	27 %	27 %	22 %	25 %	19 %	13 %	11 %	8 %	2 %
Depreciation	9	9	9	7	9	9	9	8	9	9	10	10	10	10	10	11	12	12	12	10	11	11	11	11	12	11	11
Interest	4	4	3	3	3	2	1	1	1	1	1	1	1	1	1	1	1	1	1	2	1	1	1	1	1	1	2
Profit Before Tax	37	76	75	86	57	71	66	62	29	0	7	29	27	36	8	75	81	141	148	156	96	96	91	74	50	37	16
Tax	11	24	25	23	18	21	20	15	10	-19	3	-35	7	9	2	18	21	34	37	38	24	23	22	17	13	9	-1
Net Profit	27	52	50	63	39	50	46	47	19	19	5	64	20	28	6	57	60	106	112	118	72	73	69	57	37	29	17
EPS in ₹	20.98	8.24	43.96	10.05	30.93	7.91	7.27	7.78	3.20	3.12	0.77	10.56	3.30	4.56	1.00	9.40	10.01	17.65	18.52	19.54	11.91	12.15	11.45	9.44	6.14	4.73	2.76

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	1,123	1,135	1,118	1,281	1,436	1,448	1,518	1,660	2,079	2,391
Fixed Assets	662	638	650	686	685	688	747	828	809	789
Current Assets	384	374	300	433	583	600	564	594	858	1,050
Capital Work in Progress	13	50	41	27	23	31	32	14	20	35
Investments	2	0	93	108	107	103	153	178	197	248
Other Assets	446	446	335	460	622	626	585	640	1,054	1,319
Total Liabilities	1,123	1,135	1,118	1,281	1,436	1,448	1,518	1,660	2,079	2,391
Current Liabilities	425	395	282	329	332	233	218	246	283	315
Non Current Liabilities	284	298	232	226	211	195	157	159	160	166
Total Equity	414	442	605	726	893	1,019	1,143	1,255	1,635	1,911
Reserve & Surplus	401	430	592	713	881	1,019	1,143	1,255	1,635	1,911
Share Capital	13	13	13	13	13	12	12	12	12	12

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	-20	0	10	124	168	15	-91	3	-66	-42
Investing Activities	-20	-46	-36	-50	-16	-26	-54	-251	-372	-225
Operating Activities	105	112	200	225	273	165	-7	276	329	202
Financing Activities	-104	-66	-154	-51	-89	-124	-31	-22	-22	-19

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024	Dec 2024
Promoter	42.65 %	42.65 %	42.65 %	42.65 %	42.80 %	42.78 %	42.78 %	42.78 %	42.78 %	42.78 %	42.78 %	42.78 %	42.78 %	42.78 %	42.78 %	42.81 %
FIIs	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	12.97 %	13.01 %	13.11 %	13.05 %
DIIs	0.03 %	0.03 %	0.03 %	0.03 %	0.03 %	0.03 %	0.22 %	0.21 %	0.21 %	0.01 %	0.04 %	0.01 %	0.02 %	0.06 %	0.08 %	0.08 %
Government	14.27 %	14.27 %	14.27 %	14.27 %	14.27 %	14.27 %	14.27 %	14.27 %	14.27 %	14.27 %	14.27 %	14.27 %	14.27 %	14.27 %	14.27 %	14.27 %
Public / Retail	20.15 %	19.86 %	20.17 %	20.67 %	21.24 %	21.50 %	21.04 %	20.69 %	20.76 %	20.96 %	20.92 %	20.70 %	20.56 %	20.62 %	25.06 %	24.97 %
Others	22.90 %	23.19 %	22.88 %	22.38 %	21.67 %	21.43 %	21.69 %	22.05 %	21.98 %	21.98 %	21.99 %	22.23 %	9.40 %	9.26 %	4.71 %	4.81 %
No of Share Holders	0	15,452	15,976	17,311	17,764	18,592	18,482	19,465	20,897	22,296	25,683	26,436	25,875	25,729	23,430	23,316