Century Plyboards(I)

₹879.6 -0 | 0%

WEBSITE BSE:532548 NSE : CENTURYPLY 18 Oct, 12:00

Market Cap ₹19542 Cr.

Stock P/E 71.6

P/B 8.7

Current Price ₹879.6

Book Value ₹ 101.5

Face Value 1

52W High ₹938.6

Dividend Yield 0.11%

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 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018
Net Sales	526	473	475	510	544
Other Income	14	1	1	4	1
Total Income	540	474	475	514	545
Total Expenditure	442	412	401	422	461
Operating Profit	98	62	75	92	84
Interest	3	6	8	6	12
Depreciation	16	13	14	26	28
Exceptional Income / Expenses	0	0	0	0	0
Profit Before Tax	80	42	53	59	45
Provision for Tax	24	8	13	13	9
Profit After Tax	56	34	40	47	36
Adjustments	-56	-34	-40	-47	-36
Profit After Adjustments	0	0	0	0	0
Adjusted Earnings Per Share	2.5	1.5	1.8	2.1	1.6

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	1284	1565	1636	1782	1967	2264	2283	2113	3001	3540	3759	2002
Other Income	9	18	6	23	7	6	11	11	23	45	40	7
Total Income	1293	1583	1642	1805	1974	2270	2294	2124	3024	3585	3798	2008
Total Expenditure	1136	1315	1352	1490	1661	1963	1979	1778	2466	3025	3265	1696
Operating Profit	158	268	290	315	313	306	315	346	557	560	534	313
Interest	55	43	46	29	33	45	37	11	10	14	25	32
Depreciation	33	45	44	52	81	50	68	63	68	64	81	81
Exceptional Income / Expenses	0	0	0	0	0	0	0	-12	0	0	0	0
Profit Before Tax	69	180	200	234	199	212	210	261	480	483	427	199
Provision for Tax	2	29	30	48	42	53	52	69	155	134	112	43
Profit After Tax	67	151	170	186	157	159	158	192	325	348	315	157
Adjustments	0	0	0	0	0	0	0	0	0	0	0	-157
Profit After Adjustments	67	151	170	186	157	159	158	192	325	348	315	0
Adjusted Earnings Per Share	3	6.8	7.6	8.4	7.1	7.1	7.1	8.6	14.6	15.7	14.2	7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	6%	21%	11%	11%
Operating Profit CAGR	-5%	16%	12%	13%
PAT CAGR	-9%	18%	15%	17%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	38%	17%	40%	23%
ROE Average	15%	20%	18%	24%
ROCE Average	19%	25%	23%	22%

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	291	388	525	709	838	969	1073	1265	1565	1888	2180
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	118	81	64	147	167	132	53	24	0	0	0
Other Non-Current Liabilities	25	-4	-65	-58	-63	-59	-28	-19	42	42	49
Total Current Liabilities	540	578	553	689	648	663	473	475	607	680	793
Total Liabilities	975	1043	1076	1486	1590	1705	1571	1745	2215	2609	3022
Fixed Assets	212	209	197	249	542	729	721	682	696	958	973
Other Non-Current Assets	151	149	205	425	254	154	144	174	354	319	492
Total Current Assets	612	685	674	812	795	822	706	889	1165	1332	1549
Total Assets	975	1043	1076	1486	1590	1705	1571	1745	2215	2609	3022

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	80	18	17	19	53	16	20	18	11	7	9
Cash Flow from Operating Activities	31	138	289	223	283	226	426	359	269	421	323
Cash Flow from Investing Activities	-53	-62	-129	-321	-197	-128	-58	-224	-306	-439	-365
Cash Flow from Financing Activities	-39	-76	-159	133	-123	-94	-369	-142	34	19	70
Net Cash Inflow / Outflow	-62	-1	2	35	-37	4	-1	-7	-3	2	28
Closing Cash & Cash Equivalent	18	17	19	54	16	20	18	11	8	9	37

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)	3.01	6.79	7.64	8.35	7.05	7.15	7.12	8.64	14.64	15.68	14.17
CEPS(Rs)	4.51	8.81	9.61	10.71	10.7	9.4	10.16	11.46	17.68	18.54	17.83
DPS(Rs)	1	2	1	1	1	1	1	1	1.5	1	1
Book NAV/Share(Rs)	13.04	17.37	23.63	31.89	37.71	43.62	48.31	56.93	70.43	84.98	98.14
Core EBITDA Margin(%)	10.66	14.77	16.02	15.21	15.29	12.64	12.76	15.14	17	13.93	12.68
EBIT Margin(%)	8.95	13.19	13.91	13.66	11.57	10.79	10.39	12.26	15.58	13.44	11.61
Pre Tax Margin(%)	4.98	10.63	11.29	12.17	9.94	8.91	8.83	11.77	15.27	13.05	10.96
PAT Margin (%)	4.81	8.92	9.59	9.66	7.82	6.68	6.64	8.67	10.35	9.42	8.08
Cash Profit Margin (%)	7.2	11.57	12.06	12.39	11.87	8.78	9.47	11.5	12.49	11.14	10.17
ROA(%)	7.29	14.95	16.02	14.48	10.18	9.64	9.66	11.59	16.43	14.44	11.18
ROE(%)	24.89	44.64	37.28	30.08	20.26	17.57	15.49	16.43	22.99	20.18	15.47
ROCE(%)	16.63	26.74	26.3	22.78	17.1	17.71	17.4	19.81	30.96	25.35	19.18
Receivable days	50.69	51.01	57.21	59.12	59.23	46.69	42.26	45.73	37.49	35.98	36.38
Inventory Days	66.97	66.11	61.36	51.22	54.88	56.76	57.84	56.36	47.58	48.97	51.64
Payable days	33.57	26.53	32.42	44.79	56.65	52.35	51.43	64.6	56.19	49.7	48.7
PER(x)	9.28	34.51	22.29	31.03	46.31	29.08	15.59	36.83	48.93	29.71	45.15
Price/Book(x)	2.14	13.49	7.21	8.13	8.66	4.76	2.3	5.59	10.17	5.48	6.52
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)	0.85	3.64	2.58	3.54	3.96	2.27	1.19	3.37	5.29	2.93	3.87
EV/Core EBITDA(x)	6.94	21.24	14.57	20.06	24.92	16.74	8.62	20.61	28.47	18.48	27.27
Net Sales Growth(%)	13.51	21.87	4.53	8.97	10.37	15.08	0.83	-7.41	41.99	17.95	6.18
EBIT Growth(%)	33.19	79.3	10.39	6.52	-11.68	10.68	-3.43	9.69	80.33	1.42	-8.98
PAT Growth(%)	27.14	125.31	12.59	9.27	-15.59	1.36	-0.37	21.43	69.36	7.09	-9.64
EPS Growth(%)	27.19	125.31	12.59	9.27	-15.59	1.36	-0.37	21.43	69.35	7.09	-9.64
Debt/Equity(x)	1.69	1.3	0.88	0.86	0.66	0.55	0.25	0.11	0.13	0.14	0.17
Current Ratio(x)	1.13	1.18	1.22	1.18	1.23	1.24	1.49	1.87	1.92	1.96	1.95
Quick Ratio(x)	0.59	0.63	0.72	0.8	0.7	0.64	0.74	1.18	1.11	1.22	1.2
Interest Cover(x)	2.26	5.15	5.3	9.16	7.09	5.75	6.65	25.16	50.97	35.21	17.88
Total Debt/Mcap(x)	0.79	0.1	0.12	0.11	0.08	0.12	0.11	0.02	0.01	0.03	0.03

Century Plyboards(I) Shareholding Pattern

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	73.04	73.04	73.04	73.04	73.04	73.04	73.04	72.59	72.59	72.59
FII	7.01	6.95	6.14	5.78	5.6	5.61	5.45	6.28	4.28	4.44
DII	11.97	12.5	13.33	13.72	14.12	14.49	14.75	14.51	16.67	16.96
Public	7.98	7.5	7.49	7.46	7.23	6.86	6.76	6.62	6.46	6
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	16.23	16.23	16.23	16.23	16.23	16.23	16.23	16.13	16.13	16.13
FII	1.56	1.54	1.36	1.28	1.25	1.25	1.21	1.4	0.95	0.99
DII	2.66	2.78	2.96	3.05	3.14	3.22	3.28	3.22	3.7	3.77
Public	1.77	1.67	1.66	1.66	1.61	1.52	1.5	1.47	1.43	1.33
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

Debtor days have improved from 49.7 to 48.7days.
Company is almost debt free.

Cons

Stock is trading at 8.7 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!