Seshasayee Paper and Boards Ltd.

Financial

	Seshasayee Paper	Andhra Paper	Pudumjee Paper
Operational Metrics
FMCG Sector
Annualized Sales Volume - Paper & Board - Erode Unit	147987.0 MTPA	n/a	n/a
Annualized Sales Volume - Paper & Board - Tirunelveli unit	75267.0 MTPA	n/a	n/a
Paper & Board
Capacity Utilization - Paper & Board	94.27 %	103.86 %	89.0 %
Realization/Tonne - Paper & Board	80695.53 Rs/MT	77119.23 Rs/MT	n/a
Manufacturing Capacity - Paper & Board	255000.0 MTPA	241000.0 MTPA	72000.0 MTPA
Annualized Sales Volume - Paper & Board	223254.0 MTPA	n/a	n/a
Financials
5 yr Average ROE	14.85 %	17.02 %	12.87 %
5yr average Equity Multiplier	1.32	1.55	1.72
5yr Average Asset Turnover Ratio	0.78	0.74	1.02
5yr Avg Net Profit Margin	14.22 %	14.03 %	7.58 %
Price to Book	0.88	0.78	2.07
P/E	12.49	12.72	9.87
5yr Avg Cash Conversion Cycle	-74.49 Days	-28.2 Days	20.02 Days
Inventory Days	51.77 Days	48.95 Days	67.3 Days
Days Receivable	20.53 Days	21.13 Days	32.43 Days
Days Payable	195.95 Days	105.83 Days	110.86 Days
5yr Average Interest Coverage Ratio	89.93	56.69	14.32
5yr Avg ROCE	16.64 %	18.8 %	16.43 %
5yr Avg Operating Profit Margin	18.61 %	21.13 %	13.05 %
5 yr average Debt to Equity	0.01	0.04	0.16
5yr CAGR Net Profit	8.32 %	9.8 %	29.25 %
5yr Average Return on Assets	11.31 %	10.99 %	7.72 %
Shareholdings
Promoter Holding	42.89 %	72.45 %	71.31 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.09 %	0.25 %	0.31 %
Change in Mutual Fund Holding (3 Yrs)	0.0	-4.28 %	0.0

Business

	Seshasayee Paper	Andhra Paper	Pudumjee Paper
Product Wise Break-Up	Product Wise Break-Up Writing & Printing Paper 100.0 Uncoated Paper, Paper & Board Pulp 0 Hygiene Products 0 Paper 0	Product Wise Break-Up Hygiene Products 0 Paper 0 Uncoated Paper 100.0 Writing & Printing Paper 0	Product Wise Break-Up Hygiene Products 7.27 Paper 92.73 Uncoated Paper, Paper & Board Pulp 0 Writing & Printing Paper 0
Location Wise Break-Up	Location Wise Break-Up India 87.82 Rest of the World 12.18	Location Wise Break-Up India 93.65 Rest of the World 6.35	Location Wise Break-Up India 97.87 Rest of the World 2.13
Raw Material Break-Up	Raw Material Break-Up Wood 41.21 Chemicals 30.23 Purchased Pulp 15.48 Waste Paper 6.3 Packaging 3.36 Bagasse 2.59 Others 0.83	-	-