JK Paper Ltd.

Financial

	JK Paper	West Coast Paper	Seshasayee Paper
Operational Metrics
Paper & Board
Capacity Utilization - Paper & Board	105.0 %	95.0 %	96.64 %
Realization/Tonne - Paper & Board	94284.0 Rs/MT	79586.82 Rs/MT	73371.31 Rs/MT
Manufacturing Capacity - Paper & Board	761000.0 MTPA	303766.0 MTPA	255000.0 MTPA
Quarterly Sales Volume - Paper & Board	191655.0 MTPA	75941.5 MTPA	n/a
Ebitda / Tonne - Paper & Board	27392.97 Rs / Tonne	37087.09 Rs / Tonne	n/a
Financials
5 yr Average ROE	17.4 %	16.95 %	12.39 %
5yr average Equity Multiplier	2.19	1.84	1.29
5yr Average Asset Turnover Ratio	0.61	0.89	0.76
5yr Avg Net Profit Margin	12.78 %	10.26 %	12.4 %
Price to Book	1.11	0.94	0.85
P/E	17.04	12.99	19.29
5yr Avg Cash Conversion Cycle	-3.79 Days	28.19 Days	-29.07 Days
Inventory Days	46.1 Days	54.51 Days	55.44 Days
Days Receivable	20.34 Days	27.29 Days	26.2 Days
Days Payable	115.36 Days	79.98 Days	169.61 Days
5yr Average Interest Coverage Ratio	6.01	21.38	85.89
5yr Avg ROCE	15.71 %	19.98 %	13.7 %
5yr Avg Operating Profit Margin	22.98 %	19.95 %	15.37 %
5 yr average Debt to Equity	0.71	0.21	0.01
5yr CAGR Net Profit	11.3 %	n/a	0.52 %
5yr Average Return on Assets	8.1 %	10.04 %	9.67 %
Shareholdings
Promoter Holding	49.63 %	56.55 %	42.9 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.07 %	0.12 %
Change in Mutual Fund Holding (3 Yrs)	0.63 %	2.61 %	0.0

Business

	JK Paper	West Coast Paper	Seshasayee Paper
Product Wise Break-Up	Product Wise Break-Up Paper & Board 97.92 Wind Power 0 Optic Fibre Cables 0 Writing & Printing Paper 0 Others 2.08	Product Wise Break-Up Optical Fibre Cable 6.68 Paper & Board 0 Wind Power 0 Writing & Printing Paper 0 Others 93.32	Product Wise Break-Up Optic Fibre Cables 0 Paper & Board 0 Wind Power 0 Writing & Printing Paper 100.0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up Rest of the World 0 India 100.0	Location Wise Break-Up Rest of the World 14.07 India 85.93
Operating Profit Break-Up	Operating Profit Break-Up Paper & Board 100.0 Cables 0 Paper 0	Operating Profit Break-Up Paper & Board 0 Paper 91.06 Cables 8.94	-
Capex	Capex Paper & Board 98.14 Cables 0 Others 1.86	Capex Paper & Board 98.09 Cables 1.91	-
Asset Break-Up	Asset Break-Up Paper & Board 91.38 Cables 0 Others 8.62	Asset Break-Up Paper & Board 92.33 Cables 7.07 Others 0.6	-