| mln. INR | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 1,483 | 1,473 | 1,582 | 1,399 | 1,241 | -11.3% |
| EBITDA | 145 | 117 | 148 | |||
| Net Income | 4 | -77 | 27 | 4 | 25 | 498.2% |
| Balance Sheet | ||||||
| Cash | 18 | 25 | ||||
| Short Term Debt | 347 | 313 | ||||
| Long Term Debt | 323 | 249 | ||||
| Cash flow | ||||||
| Capex | 27 | |||||
| Ratios | ||||||
| Revenue growth | 38.7% | -0.7% | 7.3% | -11.5% | -11.3% | |
| EBITDA growth | 380.8% | -19.6% | 26.9% | |||
| EBITDA Margin | 9.8% | 7.9% | 9.4% | |||
| Net Income Margin | 0.3% | -5.2% | 1.7% | 0.3% | 2.0% | 1.7% |
| CAPEX, % of revenue | 1.8% | |||||
| ROIC | 14.8% | 10.9% | ||||
| Net Debt/EBITDA | 4.5x | 4.6x | 0.0x | |||
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Ruchira Papers ($RUCHIRA) | - | 4.6% | 7.6% | -63.6% | 210.9% |
| N.R.Agarwal Industries ($NRAGRINDQ) | - | 4.0% | 5.5% | 34.1% | 21.8% |
| Tcpl Packaging ($TCPLPACK) | - | 33.7% | 5.8% | 26.1% | 16.7% |
| Jk Paper ($JKPAPER) | - | 9.4% | 18.5% | 24.3% | 13.5% |
| Tamil Nadu Newsprint & Papers ($TNPL) | - | 22.2% | 22.8% | -6.5% | 13.2% |
| Median (11 companies) | 8.2% | 6.6% | 8.4% | 5.0% | 11.5% |
| Shree Krishna Paper Mills & Industries ($SKPMIL) | - | -0.7% | 7.3% | -11.5% | -11.3% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Tamil Nadu Newsprint & Papers ($TNPL) | 21.0% | 22.2% | 22.5% | 24.0% | 24.3% |
| Tcpl Packaging ($TCPLPACK) | 16.1% | 14.9% | 15.7% | 16.5% | 17.3% |
| South India Paper Mills ($STHINPA) | 13.5% | 16.1% | 10.2% | 15.8% | 17.3% |
| Yash Papers ($YASHPPR) | 15.7% | 16.8% | 16.0% | 15.7% | - |
| Kuantum Papers ($KUANTUM) | 11.2% | 14.2% | 15.9% | 12.7% | 29.6% |
| Median (16 companies) | 12.2% | 14.4% | 14.9% | 10.0% | 16.9% |
| Top | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Tamil Nadu Newsprint & Papers ($TNPL) | 18.9% | 10.4% | 5.5% | 35.2% | 37.4% |
| Emami Paper Mills ($EMAMIPAP) | 24.4% | 7.3% | 19.2% | 89.3% | 21.7% |
| Tcpl Packaging ($TCPLPACK) | 18.3% | 8.6% | 11.1% | 12.1% | 14.8% |
| Jk Paper ($JKPAPER) | 47.6% | 59.5% | 15.9% | 4.2% | 1.6% |
| Median (4 companies) | 13.2% | 9.5% | 13.5% | 23.6% | 18.2% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Tcpl Packaging ($TCPLPACK) | 15.4% | 17.4% | 16.9% | 23.1% | 23.3% |
| Tamil Nadu Newsprint & Papers ($TNPL) | 5.3% | 8.2% | 11.1% | 12.7% | 13.5% |
| Jk Paper ($JKPAPER) | 5.2% | 2.7% | 1.1% | 4.3% | 10.5% |
| Emami Paper Mills ($EMAMIPAP) | 5.8% | 5.9% | 5.4% | 3.0% | 2.0% |
| Rama Pulp & Papers ($RAMAPULP) | - | 10.8% | - | - | - |
| Median (21 companies) | 7.9% | 8.2% | 11.1% | 8.5% | 12.0% |
| Shree Krishna Paper Mills & Industries ($SKPMIL) | 14.8% | 10.9% | - | - | - |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Emami Paper Mills ($EMAMIPAP) | 7.4x | 5.3x | 5.0x | 11.2x | 16.7x |
| Tamil Nadu Newsprint & Papers ($TNPL) | 5.4x | 3.6x | 2.8x | 4.0x | 4.4x |
| Jk Paper ($JKPAPER) | 6.8x | 12.7x | 14.1x | 8.6x | 4.0x |
| Tcpl Packaging ($TCPLPACK) | 2.6x | 2.3x | 2.2x | 1.9x | 1.9x |
| South India Paper Mills ($STHINPA) | 0.6x | 0.2x | 0.0x | 0.0x | 0.7x |
| Median (14 companies) | 3.2x | 2.7x | 0.0x | 0.0x | 0.0x |