Seshasayee Paper and Boards Ltd.

Financial

	Seshasayee Paper	Andhra Paper	TN Newsprints
Operational Metrics
FMCG Sector
Annualized Sales Volume - Paper & Board - Erode Unit	168345.0 MTPA	n/a	n/a
Annualized Sales Volume - Paper & Board - Tirunelveli unit	70728.0 MTPA	n/a	n/a
Paper & Board
Capacity Utilization - Paper & Board	96.64 %	103.86 %	70.0 %
Realization/Tonne - Paper & Board	73371.31 Rs/MT	77119.23 Rs/MT	61866.0 Rs/MT
Manufacturing Capacity - Paper & Board	255000.0 MTPA	241000.0 MTPA	60000.0 MTPA
Annualized Sales Volume - Paper & Board	239073.0 MTPA	n/a	n/a
Financials
5 yr Average ROE	12.39 %	17.02 %	6.86 %
5yr average Equity Multiplier	1.29	1.55	3.34
5yr Average Asset Turnover Ratio	0.76	0.74	0.68
5yr Avg Net Profit Margin	12.4 %	14.03 %	2.74 %
Price to Book	0.98	0.79	0.51
P/E	17.85	17.28	283.15
5yr Avg Cash Conversion Cycle	-29.07 Days	-28.2 Days	-29.33 Days
Inventory Days	55.44 Days	48.95 Days	67.45 Days
Days Receivable	26.2 Days	21.13 Days	29.07 Days
Days Payable	169.61 Days	105.83 Days	154.22 Days
5yr Average Interest Coverage Ratio	85.89	56.69	2.05
5yr Avg ROCE	13.7 %	18.8 %	11.4 %
5yr Avg Operating Profit Margin	15.37 %	21.13 %	13.98 %
5 yr average Debt to Equity	0.01	0.04	1.24
5yr CAGR Net Profit	0.52 %	9.8 %	9.87 %
5yr Average Return on Assets	9.67 %	10.99 %	2.25 %
Shareholdings
Promoter Holding	42.89 %	72.45 %	35.32 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.09 %	0.25 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	-4.28 %	-2.82 %

Business

	Seshasayee Paper	Andhra Paper	TN Newsprints
Product Wise Break-Up	Product Wise Break-Up Writing & Printing Paper 100.0 Uncoated Paper, Paper & Board Pulp 0 Cement 0 Energy 0 Paper & Board 0	Product Wise Break-Up Uncoated Paper 100.0 Writing & Printing Paper 0 Paper & Board 0 Energy 0 Cement 0	Product Wise Break-Up Uncoated Paper, Paper & Board Pulp 0 Writing & Printing Paper 0 Paper & Board 91.67 Energy 8.33 Cement 0
Location Wise Break-Up	Location Wise Break-Up India 85.93 Rest of the World 14.07	Location Wise Break-Up India 93.65 Rest of the World 6.35	Location Wise Break-Up India 87.08 Rest of the World 12.92
Raw Material Break-Up	Raw Material Break-Up Wood 44.23 Chemicals 26.24 Purchased Pulp 17.2 Waste Paper 5.7 Packaging 3.46 Bagasse 2.33 Imported Pulp 0 LSFM - Raw materials 0 Others 0.84	-	Raw Material Break-Up Wood 0 Bagasse 6.76 LSFM - Raw materials 0 Chemicals 0 Imported Pulp 0 Waste Paper 0 Purchased Pulp 0 Packaging 0 Others 93.24