Seshasayee Paper (SESHAPAPER) | Financial Analysis & Statements
Seshasayee Paper and Boards Ltd. Small-cap Basic Materials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
3.9B
Gross Profit
1.4B
35.60%
Operating Income
97.7M
2.54%
Net Income
154.3M
4.00%
EPS (Diluted)
₹2.56
Balance Sheet Metrics
Total Assets
25.2B
Total Liabilities
5.3B
Shareholders Equity
19.9B
Debt to Equity
0.27
Cash Flow Metrics
Revenue & Profitability Trend
Quarter Income Flow
Jun 30, 2025
Annual Income Flow
2025
Seshasayee Paper Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 17.3B | 17.8B | 20.5B | 13.2B | 7.7B |
| Cost of Goods Sold | 11.2B | 11.5B | 12.1B | 9.3B | 4.7B |
| Gross Profit | 6.1B | 6.3B | 8.4B | 3.9B | 3.0B |
| Gross Margin % | 35.2% | 35.4% | 41.0% | 29.6% | 39.0% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 644.7M | 576.4M | 860.8M | 720.6M | 401.1M |
| Other Operating Expenses | 3.4B | 1.6B | 1.5B | 1.0B | 819.7M |
| Total Operating Expenses | 4.0B | 2.2B | 2.4B | 1.7B | 1.2B |
| Operating Income | 673.9M | 3.0B | 4.9B | 1.2B | 710.5M |
| Operating Margin % | 3.9% | 16.6% | 24.0% | 8.7% | 9.3% |
| Non-Operating Items | |||||
| Interest Income | 644.0M | 443.5M | 240.5M | 95.0M | 121.7M |
| Interest Expense | 58.3M | 21.4M | 28.2M | 27.6M | 28.5M |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 1.3B | 3.4B | 5.1B | 1.4B | 854.4M |
| Income Tax | 233.2M | 860.8M | 1.3B | 355.0M | -138.6M |
| Effective Tax Rate % | 18.5% | 25.0% | 25.2% | 25.8% | -16.2% |
| Net Income | 1.1B | 2.7B | 4.0B | 1.1B | 1.1B |
| Net Margin % | 6.3% | 15.2% | 19.3% | 8.3% | 13.9% |
| Key Metrics | |||||
| EBITDA | 1.8B | 3.9B | 5.6B | 1.8B | 1.3B |
| EPS (Basic) | ₹18.13 | ₹44.96 | ₹65.72 | ₹18.27 | ₹17.66 |
| EPS (Diluted) | ₹18.13 | ₹44.96 | ₹65.72 | ₹18.27 | ₹17.66 |
| Basic Shares Outstanding | 60227235 | 60227235 | 60227235 | 60227235 | 60227235 |
| Diluted Shares Outstanding | 60227235 | 60227235 | 60227235 | 60227235 | 60227235 |
Income Statement Trend
Join Our India Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Seshasayee Paper Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 132.0M | 86.3M | 505.6M | 1.2B | 1.1B |
| Short-term Investments | 4.3B | 3.9B | 2.4B | 973.6M | 512.3M |
| Accounts Receivable | 1.5B | 1.2B | 953.6M | 1.0B | 816.7M |
| Inventory | 3.5B | 2.9B | 2.4B | 1.2B | 2.3B |
| Other Current Assets | 699.4M | 319.8M | 233.4M | 302.9M | 3.8M |
| Total Current Assets | 12.5B | 10.5B | 8.6B | 5.9B | 5.6B |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 7.6B | 7.7B | 7.9B | 8.1B | 7.3B |
| Goodwill | 247.1M | 250.6M | 254.9M | 248.0M | 251.0M |
| Intangible Assets | 11.5M | 15.0M | 19.3M | 12.4M | 15.4M |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | 1.1B | 1.1B | 31.1M | 42.9M | 41.9M |
| Total Non-Current Assets | 12.8B | 13.4B | 12.2B | 10.7B | 9.5B |
| Total Assets | 25.2B | 23.9B | 20.8B | 16.6B | 15.2B |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 2.5B | 2.7B | 2.4B | 2.1B | 1.8B |
| Short-term Debt | 818.6M | 210.0M | 0 | 35.8M | 42.9M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 43.8M | 57.7M | 43.9M | 45.9M | 39.2M |
| Total Current Liabilities | 3.7B | 3.1B | 2.8B | 2.5B | 2.2B |
| Non-Current Liabilities | |||||
| Long-term Debt | - | 0 | 0 | 5.4M | 35.1M |
| Deferred Tax Liabilities | 1.4B | 1.4B | 1.3B | 1.2B | 1.2B |
| Other Non-Current Liabilities | - | - | - | - | 11.0M |
| Total Non-Current Liabilities | 1.7B | 1.7B | 1.6B | 1.6B | 1.6B |
| Total Liabilities | 5.3B | 4.8B | 4.4B | 4.0B | 3.7B |
| Equity | |||||
| Common Stock | 120.4M | 120.4M | 120.4M | 120.4M | 120.4M |
| Retained Earnings | 6.6B | 6.3B | 4.9B | 2.2B | 2.2B |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 19.9B | 19.1B | 16.4B | 12.6B | 11.4B |
| Key Metrics | |||||
| Total Debt | 818.6M | 210.0M | 0 | 41.2M | 78.0M |
| Working Capital | 8.8B | 7.4B | 5.7B | 3.5B | 3.5B |
Balance Sheet Composition
Seshasayee Paper Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 1.3B | 3.4B | 5.1B | 1.4B | 854.4M |
| Depreciation & Amortization | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - |
| Working Capital Changes | -1.5B | -447.7M | -792.4M | 1.3B | -1.1B |
| Operating Cash Flow | -761.3M | 2.6B | 4.1B | 2.6B | -306.3M |
| Investing Activities | |||||
| Capital Expenditures | -620.6M | -358.8M | -317.4M | -1.0B | -1.0B |
| Acquisitions | 0 | -20.0M | -1.0B | 0 | - |
| Investment Purchases | -254.9M | -2.3B | -2.6B | -1.6B | - |
| Investment Sales | 716.2M | - | - | 11.1M | 359.1M |
| Investing Cash Flow | -159.3M | -2.7B | -4.0B | -2.6B | -623.8M |
| Financing Activities | |||||
| Share Repurchases | - | - | - | - | - |
| Dividends Paid | -315.3M | -378.4M | -157.6M | -157.6M | -252.3M |
| Debt Issuance | - | - | - | - | - |
| Debt Repayment | - | 0 | -41.0M | - | - |
| Financing Cash Flow | 293.3M | -168.4M | -234.2M | -157.6M | -252.5M |
| Free Cash Flow | -1.2B | 1.6B | 3.0B | 1.7B | -1.1B |
| Net Change in Cash | -627.3M | -282.2M | -72.7M | -114.5M | -1.2B |
Cash Flow Trend
Seshasayee Paper Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
19.85
Price to Book
0.82
Price to Sales
1.07
PEG Ratio
-0.58
Profitability Ratios
Profit Margin
5.15%
Operating Margin
3.48%
Return on Equity
5.49%
Return on Assets
4.33%
Financial Health
Current Ratio
3.41
Debt to Equity
3.81
Beta
-0.15
Per Share Data
EPS (TTM)
₹13.87
Book Value per Share
₹334.66
Revenue per Share
₹269.21
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| SESHAPAPER | 16.8B | 19.85 | 0.82 | 5.49% | 5.15% | 3.81 |
| Aditya Birla Real | 156.3B | 163.88 | 4.13 | -4.15% | -33.07% | 144.58 |
| Jk Paper | 69.2B | 27.17 | 1.18 | 7.25% | 3.82% | 37.24 |
| West Coast Paper | 31.9B | 22.37 | 0.90 | 7.64% | 3.48% | 11.26 |
| Soma Papers | 28.4B | 137.31 | 1.58 | -502.55% | 0.00% | 0.00 |
| Ballarpur Industries | 14.9B | -22.22 | 3.65 | -14.46% | 70.22% | 1.88 |
Financial data is updated regularly. All figures are in the company's reporting currency.


