Seshasayee Paper & Boards

Market Cap (₹ Cr.)

₹2,081

52 Week High

383.30

Book Value

₹305

52 Week Low

279.30

PE Ratio

10.86

PB Ratio

1.06

PE for Sector

24.05

PB for Sector

2.22

ROE

14.17 %

ROCE

26.76 %

Dividend Yield

1.45 %

EPS

₹37.42

Industry

Paper

Sector

Paper

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%

Growth Rate

Revenue Growth

-12.32 %

Net Income Growth

-31.58 %

Cash Flow Change

-38.47 %

ROE

-41.45 %

ROCE

-38.21 %

EBITDA Margin (Avg.)

-21.06 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	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
Revenue	314	238	232	226	339	242	262	293	318	239	229	302	353	278	336	359	376	285	307	291	324	145	157	168	331	222	337	337	475	436	531	564	582	439	377	485	553	438	414
Expenses	295	214	206	205	300	198	210	232	253	199	179	247	276	228	249	271	281	216	228	218	256	108	122	151	294	187	292	319	392	343	383	406	416	332	273	386	472	374	368
EBITDA	19	24	27	22	39	44	52	61	65	41	50	55	76	50	87	87	95	69	79	74	68	37	35	17	37	36	45	19	84	93	148	158	166	108	104	99	81	64	46
Operating Profit %	3 %	9 %	10 %	7 %	11 %	18 %	19 %	20 %	19 %	17 %	21 %	16 %	21 %	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 %
Depreciation	7	8	8	8	6	8	8	8	6	8	8	8	7	9	9	9	7	9	9	9	8	9	9	9	10	10	10	10	11	12	12	12	10	11	11	11	11	11	11
Interest	9	9	8	8	7	6	5	5	8	3	3	3	4	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
Profit Before Tax	4	8	11	6	26	30	38	48	51	29	39	43	65	38	74	75	85	57	68	63	60	28	25	7	27	25	34	8	72	80	136	146	154	96	92	88	70	52	33
Tax	1	3	4	2	0	0	0	13	23	6	9	9	13	8	16	16	18	12	10	11	13	8	5	0	5	6	9	2	17	20	34	37	40	25	23	22	17	13	9
Net Profit	3	5	7	4	19	24	31	35	39	22	26	31	44	27	50	51	62	39	47	44	44	18	16	5	62	19	25	6	54	60	102	109	116	71	69	66	53	38	25
EPS in ₹	2.22	4.27	5.70	3.27	14.96	19.09	24.34	27.34	30.72	17.22	20.82	24.51	34.85	21.30	7.98	40.05	9.87	6.15	7.41	6.90	7.37	2.83	2.60	0.75	10.20	3.08	4.16	0.98	8.90	9.91	16.87	18.17	19.23	11.85	11.47	10.92	8.83	6.37	4.11

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	1,101	1,112	1,095	1,257	1,411	1,415	1,476	1,610	2,020	2,317
Fixed Assets	648	625	637	673	672	675	734	815	796	776
Current Assets	384	374	298	432	581	599	563	592	857	1,048
Capital Work in Progress	13	50	41	27	23	31	32	14	20	35
Investments	2	0	84	99	95	84	126	143	152	189
Other Assets	437	437	333	459	620	625	584	638	1,052	1,318
Total Liabilities	1,101	1,112	1,095	1,257	1,411	1,415	1,476	1,610	2,020	2,317
Current Liabilities	424	394	282	329	332	233	218	246	283	314
Non Current Liabilities	284	298	232	226	211	195	157	159	160	166
Total Equity	393	421	582	702	868	986	1,102	1,206	1,576	1,838
Reserve & Surplus	380	408	569	689	855	986	1,102	1,206	1,576	1,837
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	9	124	168	15	-91	3	-66	-42
Investing Activities	-20	-46	-38	-50	-16	-26	-53	-251	-372	-225
Operating Activities	105	112	200	225	273	165	-7	276	329	202
Financing Activities	-104	-65	-153	-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
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 %
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 %
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 %
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 %
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 %

Show % Change

Dividend History

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	2,853.70	31,728.30	113.03	4,570.00	18.50	305	108.51	58.41
JK Paper	461.70	7,891.60	10.12	6,886.40	4.19	1,133	-57.83	60.62
West Coast Paper Mills	608.45	4,026.70	8.78	4,618.00	-7.61	786	-53.96	65.42
Seshasayee Paper & Boards	324.30	2,081.20	10.86	1,851.90	-12.32	271	-61.07	62.44
Andhra Paper	101.83	2,067.40	10.85	1,895.50	-11.82	340	-58.42	58.33
Pudumjee Paper Products	188.89	1,768.70	13.98	798.40	4.07	98	69.32	81.40
Tamil Nadu Newsprint & Papers	177.66	1,264.50	17.15	4,761.80	-8.87	208	-91.42	51.93
Pakka	308.65	1,220.60	28.10	413.40	-1.55	43	52.25	55.17
Satia Industries	106.88	1,069.00	7.49	1,736.10	-8.52	211	-74.32	55.42
Kuantum Papers	129.41	1,031.80	7.17	1,216.90	-7.33	184	-29.98	54.26