JK Paper Ltd Q1 FY25 Share Price & Earnings Call Analysis

Financials of JK Paper Ltd

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

Financials of JK Paper Ltd

Quarterly Results

Quarter-by-quarter operating performance

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Sales +1,7191,5841,6501,7061,7191,7141,6831,6321,6771,6741,7491,7171,966
Expenses +1,2361,1071,2431,3341,3601,4331,4191,4641,4601,4271,5251,5411,689
Operating Profit484477407372359280264168218247224176277
OPM %28%30%25%22%21%16%16%10%13%15%13%10%14%
Other Income +41555956572932221225203-0
Interest63514280353668245067514760
Depreciation818084836380828386899197100
Profit before tax381401341265318193145839311610134117
Tax %26%22%10%11%13%27%11%21%29%26%23%34%23%
Net Profit +284313306236279141129656785782490
EPS in Rs16.5418.2217.8513.8816.278.257.593.864.004.804.411.245.07

Financials of JK Paper Ltd

Profit & Loss

Annual income statement trend

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Sales +2,1602,4372,6292,8443,2573,0602,7513,9696,4376,6596,7187,076
Expenses +1,9022,0422,1122,2262,3882,1892,1882,9714,4255,0445,7906,152
Operating Profit2593965176188688715639972,0121,616928924
OPM %12%16%20%22%27%28%20%25%31%24%14%13%
Other Income +3735225010411112413922710843
Interest205195188143124129129132222208178225
Depreciation116118121122128149174193282310332377
Profit before tax-60892443756666963707971,6461,325527364
Tax %-69%32%28%31%36%33%36%32%27%14%22%25%
Net Profit +-18561722614254682375441,2081,133412274
EPS in Rs-1.353.7711.0214.8523.9726.6714.1632.0370.5966.2224.1914.66
Dividend Payout %0%13%14%17%15%15%28%17%11%13%21%0%

Financials of JK Paper Ltd

Balance Sheet

Capital structure and asset base

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital137149156176178178169169169169169181
Reserves6399541,1651,4681,8602,1872,3472,8273,8654,9005,2385,339
Borrowings +2,1041,8921,6981,3101,5631,7822,7903,1372,8032,2041,8852,578
Other Liabilities +4484855776569211,1431,2491,4922,0832,0532,2492,440
Total Liabilities3,3283,4783,5963,6084,5225,2906,5557,6258,9209,3269,54210,538
Fixed Assets +2,3702,7522,6882,6542,7063,1423,0315,2805,7565,8466,2576,512
CWIP272016373294001,704461246699420
Investments4702591526754916417249311,158610537
Other Assets +9276366337668121,2581,1801,5742,1102,2562,5763,069
Total Assets3,3283,4783,5963,6084,5225,2906,5557,6258,9209,3269,54210,538

Financials of JK Paper Ltd

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 +2604055655608795584757741,7621,376613773
Cash from Investing Activity +-14-34-26240-1,115-395-1,282-874-948-4107-836
Cash from Financing Activity +-240-373-289-507140-148784103-787-938-656175
Net Cash Flow6-21493-9715-2232728-36111
Free Cash Flow171367506472406-163-696-531,5521,140365282
CFO/OP100%108%118%102%117%79%98%91%100%101%80%98%

Financials of JK Paper Ltd

Ratios

Working capital efficiency and return ratios

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days2521151489102020202328
Inventory Days10283949478133106110105100112113
Days Payable654757616210211011184726771
Cash Conversion Cycle62575347244071940486869
Working Capital Days-7-34-34-24-13-3-10812304735
ROCE %5%10%13%17%23%21%10%16%28%20%9%8%