Sirpur Paper Mills Peer Comparison

NSE: SIRPAPER | BSE: 502455

₹10.64

₹0.50 (4.93%)

As on 28-Mar-2016IST

Market cap

₹18 Cr

Revenue (TTM)

₹820 Cr

P/E Ratio

--

P/B Ratio

-0.2

Div. Yield

0 %

Edit

	Sirpur Paper Mills	Century Textiles	JK Paper	West Coast	Soma Papers
Market cap (₹ Cr)	18	15,497	7,101	4,026	2,104
Revenue (₹ Cr)	820	450	7,365	4,389	4
Net Profit (₹ Cr)	17.54	-110.26	331.26	237.30	-0.37
Net Margin (%)	2.11	-68.11	4.45	5.27	-8.37
RoE (%)	2.49	-9.09	6.14	6.43	-0.30
Price to Earnings	--	--	21.90	17.53	--
Price-To-Book	-0.20	4.30	1.26	1.07	8.92

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Sirpur Paper Mills	Century Textiles	JK Paper	West Coast	Soma Papers
Operating Revenue	820.33	407.18	7,076.03	4,278.79	--
Total Income	832.09	459.16	7,137.90	4,393.91	--
Total Expenditure	747.25	766.37	6,153.79	3,866.59	--
EBITDA	73.09	-359.19	922.24	412.20	--
Depreciation	33.91	67.50	376.93	248.31	--
EBIT	39.18	-426.69	545.31	163.89	--
Interest	24.06	64.40	225.34	41.71	--
Other Income	11.76	51.98	61.87	115.12	--
Exceptional Items	-1.08	-24.79	-17.36	--	--
Profit before Tax	25.80	-477.06	364.48	237.31	--
Provision for Tax	8.26	-138.99	92.61	81.58	--
Profit after Tax	17.54	-338.07	271.87	155.73	--

Liabilities (₹ Cr)

	Sirpur Paper Mills	Century Textiles	JK Paper	West Coast	Soma Papers
Shareholder's Funds	707.52	3,700.82	5,520.53	3,607.79	--
Minority Interest	--	-1.62	265.89	578.34	--
Non-Current Liabilities	403.86	3,800.71	2,571.99	522.08	--
Current Liabilities	160.64	11,883.33	2,289.71	746.30	--
Total Liabilities	1,272.02	20,232.76	10,648.12	5,454.51	--

Assets (₹ Cr)

	Sirpur Paper Mills	Century Textiles	JK Paper	West Coast	Soma Papers
Non-Current Assets	885.57	2,134.26	7,509.89	2,905.65	--
Current Assets	386.45	14,609.67	3,084.94	2,548.87	--
Total Assets	1,272.02	20,232.76	10,648.12	5,454.51	--
Total Debt*	256.90	5,636.49	2,459.88	313.37	--
Net Current Assets	225.81	2,726.34	795.23	1,802.57	--
Contingent Liabilities	--	201.91	23.44	67.86	--

Cashflow (₹ Cr)

	Sirpur Paper Mills	Century Textiles	JK Paper	West Coast	Soma Papers
Cash From Operating Activities	214.27	747.23	772.84	400.35	--
Cash Flow from Investing Activities	-78.09	-587.74	-836.39	-187.54	--
Cash from Financing Activities	-35.55	298.60	174.91	-205.90	--
Net Cash Inflow / Outflow	100.64	458.09	111.36	6.92	--

Ratios

Profitability Ratios

	Sirpur Paper Mills	Century Textiles	JK Paper	West Coast	Soma Papers
ROCE (%)	5.16	-4.54	7.80	7.11	--
ROE (%)	2.49	-9.03	5.00	4.39	--
ROA (%)	1.38	-1.87	2.71	2.84	--
EBIT Margin (%)	10.34	-75.45	13.91	12.32	--
Net Margin (%)	2.11	-73.63	3.81	3.54	--
Cash Profit Margin (%)	5.97	-66.45	8.57	9.44	--

Growth Ratios

	Sirpur Paper Mills	Century Textiles	JK Paper	West Coast	Soma Papers
Revenue Growth (%)	-1.71	-66.59	6.21	5.33	--
EBIT Growth (%)	-23.07	-551.51	-4.11	-23.75	--
Net Profit Growth (%)	-58.17	-127.29	-33.15	-53.60	--
EPS Growth (%)	-58.17	36.00	-39.24	-51.60	--
Book Value Growth (%)	0.71	-3.81	2.99	3.34	--

Valuation Ratios

	Sirpur Paper Mills	Century Textiles	JK Paper	West Coast	Soma Papers
Price / Earnings	0.00	0.00	20.91	17.79	--
Price / Book Value	0.00	3.41	1.01	0.74	--
Dividend Yield (%)	--	0.22	1.30	0.74	--
EV/EBITDA	3.89	-54.59	7.97	5.60	--
Market Cap (₹ Cr)	0.00	12,532.72	5,558.93	2,679.38	--

Solvency Ratios

	Sirpur Paper Mills	Century Textiles	JK Paper	West Coast	Soma Papers
Debt to Equity	0.36	1.54	0.45	0.09	--
Short term debt to equity ratio	0.01	0.21	0.11	0.00	--
Current Ratio	2.41	1.23	1.35	3.42	--
Quick Ratio	1.83	0.30	0.76	2.33	--
Interest Coverage	2.07	-6.41	2.62	6.69	--

Operating Efficiency Ratios

	Sirpur Paper Mills	Century Textiles	JK Paper	West Coast	Soma Papers
Debtors to sales (%)	--	4.10	7.72	9.05	--
Asset Turnover	0.68	0.02	0.76	0.78	--
Receivable days	0.00	54.39	23.57	31.45	--
Inventory Days	41.75	8,965.83	61.77	71.56	--
Payable days	33.62	1,606.87	81.59	53.94	--
Cash Conversion Cycle	8.13	7,413.36	3.76	49.07	--