7/28/2019 Orient Paper Update 4-4-2013

http://slidepdf.com/reader/full/orient-paper-update-4-4-2013 1/3

7/28/2019 Orient Paper Update 4-4-2013

http://slidepdf.com/reader/full/orient-paper-update-4-4-2013 2/3

 

2

* Quoted Investment constitutes: 1.545 mn shares of  Century Textiles, 0.906-mn shares of Hyderabad Industries (now HIL) and liquid

MF, all totaling Rs1.56bn as on 4-4-13.

Particulars / Rs mn FY11 FY12 FY13e FY14e FY15e Multiple Rs mn Per Sh (Rs)

Paper Revenue 2,744 3,286 3,516 3,797 4,101

Paper PBIT -329 -643 -800 -250 5

EV (based on FY14e Revenue) 0.1 380 1.85

Electrical Revenue 6,164 7,239 8,325 9,657 11,298

Electrical PBIT 577 530 375 483 621

Margin 9.4% 7.3% 4.5% 5.0% 5.5%

EV (based on EBIT) 8.0 3,863 18.85

Grand EV 4,242 20.71

Debt (as per magt sources) 1,813 8.85

Cash (not known) 0.00

Mcap before Investment 2,430 11.86

Investment Value at 30% discount* 1,092 5.33

Grand Valuation of Op. assets and Investments 3,522 17.19

Area of Idle Land (Acre) 865

Rate per Acre (Rs mn) 10

Total Land Value 8,650 42.22

Discount to NAV 50%

Discounted Land Value 4,325 21.11

Total Fair Value /share (A+B) 38.30

Valuation

7/28/2019 Orient Paper Update 4-4-2013

http://slidepdf.com/reader/full/orient-paper-update-4-4-2013 3/3

 

3

Annexure: Land Sketch of Closed Orient Paper Mills – Unit-I, at Brajarajnagar

Source: http://wikimapia.org/#lang=en&lat=21.808596&lon=83.989792&z=13&m=b&permpoly=4544901