JK Paper Ltd.

Financial

	JK Paper	West Coast Paper	Seshasayee Paper
Operational Metrics
Paper & Board
Capacity Utilization - Paper & Board	105.0 %	95.0 %	94.27 %
Realization/Tonne - Paper & Board	94284.0 Rs/MT	79586.82 Rs/MT	80695.53 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	19.9 %	20.5 %	14.85 %
5yr average Equity Multiplier	2.29	1.98	1.32
5yr Average Asset Turnover Ratio	0.59	0.9	0.78
5yr Avg Net Profit Margin	14.67 %	11.7 %	14.22 %
Price to Book	1.01	0.86	0.87
P/E	8.75	7.59	12.26
5yr Avg Cash Conversion Cycle	-26.77 Days	-5.38 Days	-74.49 Days
Inventory Days	44.21 Days	54.86 Days	51.77 Days
Days Receivable	18.53 Days	24.19 Days	20.53 Days
Days Payable	124.96 Days	84.09 Days	195.95 Days
5yr Average Interest Coverage Ratio	6.5	20.12	89.93
5yr Avg ROCE	17.82 %	21.74 %	16.64 %
5yr Avg Operating Profit Margin	25.91 %	22.53 %	18.61 %
5 yr average Debt to Equity	0.8	0.29	0.01
5yr CAGR Net Profit	18.74 %	13.32 %	8.32 %
5yr Average Return on Assets	9.04 %	11.23 %	11.31 %
Shareholdings
Promoter Holding	49.63 %	56.55 %	42.89 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.07 %	0.09 %
Change in Mutual Fund Holding (3 Yrs)	3.05 %	1.52 %	0.0

Business

	JK Paper	West Coast Paper	Seshasayee Paper
Product Wise Break-Up	Product Wise Break-Up Paper & Board 98.28 Wind Power 0 Optic Fibre Cables 0 Writing & Printing Paper 0 Others 1.72	Product Wise Break-Up Paper & Board 0 Writing & Printing Paper 0 Optical Fibre Cable 6.83 Wind Power 0 Others 93.17	Product Wise Break-Up Paper & Board 0 Writing & Printing Paper 100.0 Optic Fibre Cables 0 Wind Power 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 87.82 Rest of the World 12.18
Operating Profit Break-Up	Operating Profit Break-Up Paper & Board 100.0 Cables 0 Paper 0	Operating Profit Break-Up Paper & Board 0 Cables 4.27 Paper 95.73	-
Capex	Capex Paper & Board 98.48 Cables 0 Others 1.52	Capex Paper & Board 87.44 Cables 12.56	-
Asset Break-Up	Asset Break-Up Paper & Board 96.63 Cables 0 Others 3.37	Asset Break-Up Paper & Board 92.64 Cables 6.78 Others 0.58	-