Financials JK Paper Limited

Equities

JKPAPER

INE789E01012

Paper Products

Market Closed - Bombay S.E. 06:00:52 2024-06-28 EDT 5-day change 1st Jan Change
541.7 INR -2.41% Intraday chart for JK Paper Limited +6.30% +33.01%

Valuation

Fiscal Period: Marzo 2021 2022 2023 2024 2025 2026
Capitalization 1 25,393 51,532 64,635 91,765 - -
Enterprise Value (EV) 1 25,393 51,532 64,635 54,632 91,765 91,765
P/E ratio 10.9 x 9.5 x 5.41 x 5.45 x 8.03 x 7.06 x
Yield - 1.81% - 1.48% 1.66% 1.98%
Capitalization / Revenue 0.92 x 1.3 x 1 x 0.82 x 1.31 x 1.26 x
EV / Revenue 0.92 x 1.3 x 1 x 0.82 x 1.31 x 1.26 x
EV / EBITDA 4.52 x 5.17 x 3.21 x 3.38 x 5.39 x 4.85 x
EV / FCF - -94.2 x 4.2 x 4.75 x 7.78 x 6.06 x
FCF Yield - -1.06% 23.8% 21.1% 12.9% 16.5%
Price to Book 1.01 x 1.72 x 1.6 x 1.88 x 1.52 x 1.29 x
Nbr of stocks (in thousands) 169,402 169,402 169,402 169,402 - -
Reference price 2 149.9 304.2 381.6 541.7 541.7 541.7
Announcement Date 21-05-24 22-05-13 23-05-16 24-05-16 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2021 2022 2023 2024 2025 2026
Net sales 1 27,507 39,686 64,368 66,592 69,990 72,675
EBITDA 1 5,618 9,973 20,118 16,157 17,016 18,908
EBIT 1 3,875 8,654 17,300 13,056 14,589 16,410
Operating Margin 14.09% 21.81% 26.88% 19.61% 20.84% 22.58%
Earnings before Tax (EBT) 1 3,702 7,967 16,465 13,247 14,532 16,800
Net income 1 2,400 5,426 11,958 11,218 11,435 13,000
Net margin 8.72% 13.67% 18.58% 16.85% 16.34% 17.89%
EPS 2 13.73 32.03 70.59 59.15 67.50 76.70
Free Cash Flow 1 - -547.2 15,381 19,326 11,800 15,140
FCF margin - -1.38% 23.89% 30.79% 16.86% 20.83%
FCF Conversion (EBITDA) - - 76.45% 116.79% 69.35% 80.07%
FCF Conversion (Net income) - - 128.62% 189.79% 103.19% 116.47%
Dividend per Share 2 - 5.500 - 8.000 9.000 10.75
Announcement Date 21-05-24 22-05-13 23-05-16 24-05-16 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q4 2023 Q1 2023 Q2 2023 Q3 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 8,982 14,302 16,441 16,431 15,844 16,049 17,070 17,766
EBITDA 1 2,284 - - 5,655 4,772 4,446 - 3,962
EBIT - - - - - - - -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) - - - - - - - -
Net income 1,358 - - 3,293 - 3,055 2,758 -
Net margin 15.12% - - 20.04% - 19.04% 16.16% -
EPS 7.890 - - 19.44 - 18.00 16.30 -
Dividend per Share - - - - - - - -
Announcement Date 21-05-24 22-07-29 22-11-02 23-02-06 23-07-24 - - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - -547 15,381 19,326 11,800 15,140
ROE (net income / shareholders' equity) 9.83% 19.7% 34.7% 22.7% 20.8% 19.5%
ROA (Net income/ Total Assets) - - - - - -
Assets 1 - - - - - -
Book Value Per Share 2 149.0 177.0 238.0 288.0 356.0 421.0
Cash Flow per Share - - - - - -
Capex 1 11,733 8,283 2,239 2,048 2,063 1,556
Capex / Sales 42.65% 20.87% 3.48% 3.26% 2.95% 2.14%
Announcement Date 21-05-24 22-05-13 23-05-16 24-05-16 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
541.7 INR
Average target price
492.5 INR
Spread / Average Target
-9.08%
Consensus
  1. Stock Market
  2. Equities
  3. JKPAPER Stock
  4. Financials JK Paper Limited