Century Plyboards(I)

₹812.6 0.5 | 0.1%

WEBSITE BSE:532548 NSE : CENTURYPLY 06 Sep, 16:03

Market Cap ₹18054 Cr.

Stock P/E 66.0

P/B 8

Current Price ₹812.6

Book Value ₹ 101.1

Face Value 1

52W High ₹849.4

Dividend Yield 0.12%

52W Low ₹ 595

Edit Ratio

Century Plyboards(I) Research see more...

Overview Inc. Year: 1982Industry: Wood & Wood Products

Century Plyboards (India) Ltd. Is an India-primarily based organisation, that is engaged within the manufacturing and sale of plywood, laminates, decorative veneers, medium-density fiberboards (MDF), pre-laminated boards, particle-board and flush doors, and presenting container freight station offerings (CFS). The Company has manufacturing facilities close to Kolkata, Karnal, Guwahati, Hoshiarpur, Kandla and Chennai. Its container freight station is positioned close to Kolkata port. The Company operates thru six segments: Plywood, Laminate, MDF, Particle Board, CFS Services and Others. Plywood section offers plywood, block-board, veneer and timber. Laminate section affords ornamental Laminates. MDF section gives simple and pre-laminated medium density fiber boards. Particle Board segment gives simple and pre-laminated particle board. CFS Services phase offers container freight stations offerings. Others section gives specially buying and selling of chemicals and new age panel products.

Century Plyboards(I) Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Century Plyboards(I) Quarterly Results

#(Fig in Cr.)	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Net Sales	901	889	909	884	965	891	997	937	1061	1005
Other Income	5	6	20	5	16	12	15	9	8	8
Total Income	906	895	929	889	981	903	1011	947	1069	1014
Total Expenditure	740	746	786	755	802	758	853	831	923	894
Operating Profit	166	149	143	134	180	145	159	115	145	120
Interest	4	4	4	4	4	6	6	8	10	15
Depreciation	19	19	19	19	20	23	23	23	25	34
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	-13
Profit Before Tax	144	126	120	110	155	116	129	84	110	58
Provision for Tax	55	33	26	28	41	29	32	21	31	24
Profit After Tax	89	93	94	82	115	87	97	63	78	34
Adjustments	-0	-0	-0	-0	0	-0	-0	0	1	0
Profit After Adjustments	89	92	94	82	115	87	97	63	80	34
Adjusted Earnings Per Share	4	4.1	4.2	3.7	5.2	3.9	4.4	2.8	3.6	1.5

Century Plyboards(I) Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	1348	1588	1641	1819	2024	2280	2317	2130	3027	3647	3886	4000
Other Income	4	18	6	23	8	7	13	17	23	48	44	40
Total Income	1351	1606	1647	1841	2032	2288	2330	2148	3050	3694	3930	4041
Total Expenditure	1189	1333	1351	1507	1693	1979	2037	1795	2496	3088	3365	3501
Operating Profit	162	274	295	335	339	309	292	353	554	606	565	539
Interest	60	46	48	30	36	47	39	13	11	17	31	39
Depreciation	39	48	47	59	91	59	76	69	74	78	95	105
Exceptional Income / Expenses	0	0	0	0	0	0	0	-12	0	0	0	-13
Profit Before Tax	63	180	200	245	212	202	177	260	468	512	439	381
Provision for Tax	-0	30	30	51	46	53	52	68	155	135	114	108
Profit After Tax	63	150	170	193	166	149	125	191	313	377	325	272
Adjustments	-3	-1	-1	-3	-3	-0	25	0	-0	-1	1	1
Profit After Adjustments	60	149	169	190	163	148	151	191	313	376	326	274
Adjusted Earnings Per Share	2.7	6.7	7.6	8.6	7.3	6.7	6.8	8.6	14.1	16.9	14.7	12.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	7%	22%	11%	11%
Operating Profit CAGR	-7%	17%	13%	13%
PAT CAGR	-14%	19%	17%	18%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	15%	27%	43%	24%
ROE Average	16%	20%	18%	24%
ROCE Average	18%	25%	22%	21%

Century Plyboards(I) Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	293	389	529	715	852	975	1091	1267	1557	1907	2212
Minority's Interest	11	6	9	12	18	25	-2	-1	-3	-4	-5
Borrowings	178	81	64	147	167	132	53	26	2	2	157
Other Non-Current Liabilities	25	-3	-65	-56	-61	-58	-26	-17	44	54	104
Total Current Liabilities	574	588	572	699	680	675	487	494	631	757	1085
Total Liabilities	1081	1060	1109	1516	1656	1750	1602	1769	2230	2716	3552
Fixed Assets	316	246	250	306	649	836	779	756	770	1063	1907
Other Non-Current Assets	113	98	148	340	162	61	60	71	245	359	360
Total Current Assets	651	717	711	870	846	853	763	942	1215	1294	1277
Total Assets	1081	1060	1109	1516	1656	1750	1602	1769	2230	2716	3552

Century Plyboards(I) Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	98	33	37	39	66	20	23	21	26	17	14
Cash Flow from Operating Activities	34	149	293	221	305	266	400	371	276	438	252
Cash Flow from Investing Activities	-71	13	-139	-304	-250	-147	-25	-226	-320	-480	-578
Cash Flow from Financing Activities	-28	-158	-153	112	-100	-116	-377	-140	35	39	353
Net Cash Inflow / Outflow	-65	4	1	28	-46	3	-2	4	-9	-3	27
Closing Cash & Cash Equivalent	33	37	39	67	20	23	21	26	17	14	41

Century Plyboards(I) Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	2.71	6.71	7.6	8.57	7.34	6.68	6.78	8.62	14.09	16.93	14.69
CEPS(Rs)	4.59	8.93	9.78	11.38	11.56	9.38	9.07	11.7	17.44	20.46	18.91
DPS(Rs)	1	2	1	1	1	1	1	1	1.5	1	1
Book NAV/Share(Rs)	13.11	17.45	23.8	32.18	38.33	43.88	49.09	57.04	70.07	85.84	99.55
Core EBITDA Margin(%)	10.88	14.92	16.3	15.9	16.07	12.6	11.57	15.03	16.74	14.68	12.95
EBIT Margin(%)	8.47	13.13	13.97	14.03	12.05	10.42	8.94	12.2	15.13	13.9	11.69
Pre Tax Margin(%)	4.32	10.47	11.27	12.49	10.31	8.45	7.33	11.63	14.77	13.45	10.92
PAT Margin (%)	4.36	8.74	9.56	9.86	8.07	6.22	5.18	8.57	9.88	9.91	8.09
Cash Profit Margin (%)	7.02	11.57	12.23	12.89	12.47	8.71	8.34	11.64	12.22	11.95	10.45
ROA(%)	6.21	14	15.65	14.74	10.47	8.74	7.47	11.34	15.66	15.24	10.38
ROE(%)	23.23	44.17	37.04	31.11	21.21	16.3	12.13	16.22	22.18	21.77	15.8
ROCE(%)	14.78	25.4	26.04	23.56	17.99	16.91	14.92	19.37	29.82	26.42	18.24
Receivable days	48.71	50.78	56.8	58.27	61.96	49.79	41.72	45.74	37.71	35.63	36.63
Inventory Days	66.79	67.58	64.73	55.64	60.54	64.36	64.89	62.71	51.55	50.63	53.31
Payable days	33.78	26.29	33.15	46.34	58.54	53.09	48.91	63.21	56.09	50.25	50.3
PER(x)	10.3	34.94	22.4	30.23	44.49	31.1	16.38	36.95	50.84	27.51	43.54
Price/Book(x)	2.13	13.42	7.16	8.05	8.52	4.74	2.26	5.58	10.22	5.43	6.43
Dividend Yield(%)	3.58	0.85	0.59	0.39	0.31	0.48	0.9	0.31	0.21	0.21	0.16
EV/Net Sales(x)	0.86	3.58	2.57	3.47	3.86	2.25	1.18	3.36	5.25	2.85	3.82
EV/Core EBITDA(x)	7.18	20.77	14.28	18.86	23.04	16.64	9.32	20.27	28.67	17.13	26.32
Net Sales Growth(%)	14.05	17.87	3.3	10.84	11.28	12.67	1.61	-8.06	42.09	20.47	6.56
EBIT Growth(%)	20.07	82.73	10.16	10.96	-9.79	0.41	-13.3	26.03	76.1	10.26	-11.13
PAT Growth(%)	9.83	136.77	13.2	13.98	-14.13	-10.39	-15.84	52.63	63.77	20.38	-13.7
EPS Growth(%)	9.24	147.19	13.41	12.74	-14.39	-8.96	1.44	27.15	63.5	20.18	-13.25
Debt/Equity(x)	1.99	1.32	0.9	0.87	0.68	0.56	0.26	0.13	0.14	0.17	0.32
Current Ratio(x)	1.13	1.22	1.24	1.25	1.24	1.26	1.57	1.91	1.93	1.71	1.18
Quick Ratio(x)	0.61	0.65	0.72	0.82	0.68	0.58	0.75	1.16	1.09	1.01	0.58
Interest Cover(x)	2.04	4.94	5.18	9.11	6.93	5.31	5.56	21.3	41.96	31.15	15.25
Total Debt/Mcap(x)	0.93	0.1	0.13	0.11	0.08	0.12	0.12	0.02	0.01	0.03	0.05

Century Plyboards(I) Shareholding Pattern

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	73.04	73.04	73.04	73.04	73.04	73.04	73.04	73.04	72.59	72.59
FII	6.86	7.01	6.95	6.14	5.78	5.6	5.61	5.45	6.28	4.28
DII	11.18	11.97	12.5	13.33	13.72	14.12	14.49	14.75	14.51	16.67
Public	8.91	7.98	7.5	7.49	7.46	7.23	6.86	6.76	6.62	6.46
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	16.23	16.23	16.23	16.23	16.23	16.23	16.23	16.23	16.13	16.13
FII	1.53	1.56	1.54	1.36	1.28	1.25	1.25	1.21	1.4	0.95
DII	2.48	2.66	2.78	2.96	3.05	3.14	3.22	3.28	3.22	3.7
Public	1.98	1.77	1.67	1.66	1.66	1.61	1.52	1.5	1.47	1.43
Others	0	0	0	0	0	0	0	0	0	0
Total	22.22	22.22	22.22	22.22	22.22	22.22	22.22	22.22	22.22	22.22

Pros

Company is almost debt free.

Cons

Debtor days have increased from 50.25 to 50.3days.
Stock is trading at 8 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Century Plyboards(I) News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Century Plyboards(I)

Add Watchlist

Century Plyboards(I) Research see more...

Overview Inc. Year: 1982Industry: Wood & Wood Products

Century Plyboards(I) Share Price

Alert Data

Quarterly Price

Peer Comparison

Century Plyboards(I) Quarterly Results

Century Plyboards(I) Profit & Loss

Growth Rates

Century Plyboards(I) Balance Sheet

Century Plyboards(I) Cash Flow

Century Plyboards(I) Ratios

Century Plyboards(I) Shareholding Pattern

Century Plyboards(I) News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!