Andhra Paper Share Price & Earnings Call Analysis

Financials of Andhra Paper

Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.

Financials of Andhra Paper

Quarterly Results

Quarter-by-quarter operating performance

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Sales +590.16477.59482.03476.58364.38315.89432.28385.70407.37393.42362.08418.69527.05
Expenses +361.54322.74350.79366.95329.12282.22379.96357.39387.10359.82368.89403.29501.94
Operating Profit228.62154.85131.24109.6335.2633.6752.3228.3120.2733.60-6.8115.4025.11
OPM %38.74%32.42%27.23%23.00%9.68%10.66%12.10%7.34%4.98%8.54%-1.88%3.68%4.76%
Other Income +-1.6321.6121.3524.1227.8725.4230.3315.3017.6827.2310.1828.7217.46
Interest3.401.321.440.830.832.243.874.537.265.764.204.553.71
Depreciation15.7315.8316.6116.7216.7120.8220.9722.0024.5325.9026.9127.3927.10
Profit before tax207.86159.31134.54116.2045.5936.0357.8117.086.1629.17-27.7412.1811.76
Tax %25.95%25.59%25.44%29.03%15.75%23.18%27.82%31.79%-27.27%26.98%-27.00%19.13%34.35%
Net Profit +153.90118.55100.3182.4738.4127.6841.7211.657.8521.31-20.269.857.72
EPS in Rs7.745.965.044.151.931.392.100.590.391.07-1.020.500.39

Financials of Andhra Paper

Profit & Loss

Annual income statement trend

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Sales +1,1631,1241,1721,2641,4271,2708871,3802,0981,8011,5411,701
Expenses +1,0689921,0021,0381,0479658261,1561,3591,3681,4021,634
Operating Profit951311702263803046122473843213967
OPM %8%12%15%18%27%24%7%16%35%24%9%4%
Other Income +1239-22-7713114233948484
Interest454034269555741818
Depreciation6973706668767372636688107
Profit before tax-65644126311236-618870145611725
Tax %-104%35%27%34%36%10%-26%26%25%25%24%27%
Net Profit +0373283200213-51405223408919
EPS in Rs0.011.851.634.1810.0610.70-0.237.0326.2717.084.470.94
Dividend Payout %0%0%0%0%0%0%-432%21%10%12%22%53%

Financials of Andhra Paper

Balance Sheet

Capital structure and asset base

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital404040404040404040404040
Reserves3744114385247249369351,0541,5421,8531,9011,900
Borrowings +502477359208159445955115283232
Other Liabilities +330340317325407336313345367443381367
Total Liabilities1,2461,2681,1551,0971,1861,3211,3331,4982,0052,4512,6052,538
Fixed Assets +8338207987427076806195855777951,0241,000
CWIP16173482982911430279
Investments1515101516442193838871,029909650
Other Assets +382415344336455595486523512513642609
Total Assets1,2461,2681,1551,0971,1861,3211,3331,4982,0052,4512,6052,538

Financials of Andhra Paper

Cash Flows

Operating, investing and financing cash movement

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity +128111172215310177104202536319-55104
Cash from Investing Activity +-31-38-29-31-110-167-114-181-498-334-612
Cash from Financing Activity +-108-67-145-175-201-1111-12-415109-94
Net Cash Flow-116-39-1-019-3-10-712
Free Cash Flow967314118226915383163422-12-320-194
CFO/OP134%92%107%106%99%80%170%115%97%105%-36%166%

Financials of Andhra Paper

Ratios

Working capital efficiency and return ratios

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days202321201912312726122633
Inventory Days141151131113120216169807710212787
Days Payable11011099971301251348987987553
Cash Conversion Cycle526454378102661716167868
Working Capital Days-57-19-48-26184346329-528143
ROCE %4%7%12%21%42%27%0%18%52%25%4%2%