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
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(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 |
#(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 |
# | 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% |
#(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 |
#(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 |
# | 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 |
# | 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
Cons
* 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.
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 |
---|
You May Also Know About