Well Pack Papers & Containers Peer Comparison

BSE: 531249

₹0.53

₹0.01 (1.92%)

As on 17-Sep-2013IST

Market cap

₹4 Cr

Revenue (TTM)

₹12 Cr

P/E Ratio

--

P/B Ratio

-1

Div. Yield

0 %

Edit

	Well Pack Papers & Containers	Century Textiles	JK Paper	West Coast	Soma Papers
Market cap (₹ Cr)	4	15,566	7,091	4,010	2,078
Revenue (₹ Cr)	12	450	7,365	4,389	4
Net Profit (₹ Cr)	-13.96	-110.26	331.26	237.30	-0.37
Net Margin (%)	--	-68.11	4.45	5.27	-8.37
RoE (%)	--	-9.09	6.14	6.43	-0.30
Price to Earnings	--	--	21.87	17.46	--
Price-To-Book	-1.03	4.32	1.25	1.07	8.81

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Well Pack Papers & Containers	Century Textiles	JK Paper	West Coast	Soma Papers
Operating Revenue	32.41	4,760.03	1,232.79	1,070.92	0.00
Total Income	33.87	4,802.07	1,245.49	1,077.27	1.03
Total Expenditure	29.36	4,100.94	973.56	831.98	0.52
EBITDA	3.05	659.09	259.23	238.95	-0.52
Depreciation	1.40	239.66	72.36	96.11	0.00
EBIT	1.64	419.43	186.87	142.84	-0.52
Interest	3.10	118.27	51.37	56.11	0.00
Other Income	1.47	42.04	12.70	6.35	1.03
Exceptional Items	--	-88.16	--	--	--
Profit before Tax	0.02	343.20	148.20	93.07	0.51
Provision for Tax	0.09	105.71	42.18	2.99	--
Profit after Tax	-0.07	237.49	106.02	90.08	0.51

Liabilities (₹ Cr)

	Well Pack Papers & Containers	Century Textiles	JK Paper	West Coast	Soma Papers
Shareholder's Funds	19.22	1,953.10	589.25	670.48	2.36
Minority Interest	--	--	--	--	--
Non-Current Liabilities	27.59	1,797.05	442.53	909.73	0.00
Current Liabilities	15.37	3,192.88	429.67	572.29	3.77
Total Liabilities	62.18	6,943.03	1,461.45	2,152.50	6.13

Assets (₹ Cr)

	Well Pack Papers & Containers	Century Textiles	JK Paper	West Coast	Soma Papers
Non-Current Assets	26.71	4,736.63	1,049.67	1,621.25	1.43
Current Assets	35.40	2,206.40	411.60	531.24	4.70
Total Assets	62.18	6,943.03	1,461.45	2,152.50	6.13
Total Debt*	27.31	3,006.67	538.35	1,212.46	0.00
Net Current Assets	20.03	-986.48	-18.07	-41.05	0.92
Contingent Liabilities	4.40	1,085.38	25.25	260.16	2.88

Cashflow (₹ Cr)

	Well Pack Papers & Containers	Century Textiles	JK Paper	West Coast	Soma Papers
Cash From Operating Activities	-3.52	484.85	271.64	69.54	0.12
Cash Flow from Investing Activities	-4.40	-963.49	-141.68	-66.95	0.69
Cash from Financing Activities	7.92	466.53	-106.80	-43.40	--
Net Cash Inflow / Outflow	0.01	-12.11	23.16	-40.80	0.81

Ratios

Profitability Ratios

	Well Pack Papers & Containers	Century Textiles	JK Paper	West Coast	Soma Papers
ROCE (%)	7.31	10.18	18.63	8.02	0.00
ROE (%)	-0.37	12.86	20.09	15.86	0.00
ROA (%)	-0.13	3.74	7.56	4.22	8.36
EBIT Margin (%)	13.93	14.73	22.06	22.90	--
Net Margin (%)	-0.21	4.95	8.51	8.36	49.52
Cash Profit Margin (%)	3.63	9.15	12.43	16.69	--

Growth Ratios

	Well Pack Papers & Containers	Century Textiles	JK Paper	West Coast	Soma Papers
Revenue Growth (%)	67.37	6.90	11.51	71.63	--
EBIT Growth (%)	46.90	-25.92	7.17	106.51	-101.27
Net Profit Growth (%)	-117.62	-30.04	16.51	64.68	0.00
EPS Growth (%)	-117.59	-30.04	16.69	71.94	0.00
Book Value Growth (%)	-0.72	10.12	24.48	12.96	0.00

Valuation Ratios

	Well Pack Papers & Containers	Century Textiles	JK Paper	West Coast	Soma Papers
Price / Earnings	0.00	13.71	4.16	6.31	0.00
Price / Book Value	2.36	1.68	0.79	0.88	0.00
Dividend Yield (%)	0.00	1.57	3.81	2.35	--
EV/EBITDA	15.79	8.88	3.56	7.07	-6.40
Market Cap (₹ Cr)	45.11	3,256.81	461.48	533.37	--

Solvency Ratios

	Well Pack Papers & Containers	Century Textiles	JK Paper	West Coast	Soma Papers
Debt to Equity	1.43	1.55	0.92	1.82	0.00
Short term debt to equity ratio	--	0.71	0.24	0.39	--
Current Ratio	2.30	0.69	0.96	0.93	1.25
Quick Ratio	1.05	0.36	0.66	0.58	1.25
Interest Coverage	1.01	3.90	3.88	2.66	0.00

Operating Efficiency Ratios

	Well Pack Papers & Containers	Century Textiles	JK Paper	West Coast	Soma Papers
Debtors to sales (%)	31.79	6.45	8.75	6.83	--
Asset Turnover	0.67	0.82	1.02	0.52	0.00
Receivable days	70.24	18.62	27.01	17.57	--
Inventory Days	171.08	67.84	32.36	62.18	--
Payable days	199.04	175.75	111.97	123.18	--
Cash Conversion Cycle	42.28	-89.28	-52.61	-43.43	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Annual
Quarterly