Century Plyboards(I)

₹662.8 15.5 | 2.4%

WEBSITE BSE:532548 NSE : CENTURYPLY 10 May, 16:01

Market Cap ₹14725 Cr.

Stock P/E 40.8

P/B 6.9

Current Price ₹662.8

Book Value ₹ 96.1

Face Value 1

52W High ₹849.4

Dividend Yield 0.15%

52W Low ₹ 535.8

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.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	814	855	901	889	909	884	965	891	997	937
Other Income	7	6	5	6	20	5	16	12	15	9
Total Income	820	861	906	895	929	889	981	903	1011	947
Total Expenditure	654	705	740	746	786	755	802	758	853	831
Operating Profit	166	156	166	149	143	134	180	145	159	115
Interest	2	3	4	4	4	4	4	6	6	8
Depreciation	19	19	19	19	19	19	20	23	23	23
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	146	135	144	126	120	110	155	116	129	84
Provision for Tax	46	41	55	33	26	28	41	29	32	21
Profit After Tax	99	94	89	93	94	82	115	87	97	63
Adjustments	-0	0	-0	-0	-0	-0	0	-0	-0	0
Profit After Adjustments	99	94	89	92	94	82	115	87	97	63
Adjusted Earnings Per Share	4.5	4.2	4	4.1	4.2	3.7	5.2	3.9	4.4	2.8

Century Plyboards(I) Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	1182	1348	1588	1641	1819	2024	2280	2317	2130	3027	3647	3790
Other Income	7	4	18	6	23	8	7	13	17	23	48	52
Total Income	1189	1351	1606	1647	1841	2032	2288	2330	2148	3050	3694	3842
Total Expenditure	1058	1189	1333	1351	1507	1693	1979	2037	1795	2496	3088	3244
Operating Profit	131	162	274	295	335	339	309	292	353	554	606	599
Interest	40	60	46	48	30	36	47	39	13	11	17	24
Depreciation	28	39	48	47	59	91	59	76	69	74	78	89
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	-12	0	0	0
Profit Before Tax	62	63	180	200	245	212	202	177	260	468	512	484
Provision for Tax	5	-0	30	30	51	46	53	52	68	155	128	123
Profit After Tax	58	63	150	170	193	166	149	125	191	313	384	362
Adjustments	-2	-3	-1	-1	-3	-3	-0	25	0	-0	-1	0
Profit After Adjustments	55	60	149	169	190	163	148	151	191	313	383	362
Adjusted Earnings Per Share	2.5	2.7	6.7	7.6	8.6	7.3	6.7	6.8	8.6	14.1	17.3	16.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	20%	16%	12%	12%
Operating Profit CAGR	9%	28%	12%	17%
PAT CAGR	23%	45%	18%	21%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	20%	24%	33%	33%
ROE Average	22%	20%	18%	23%
ROCE Average	26%	25%	21%	20%

Century Plyboards(I) Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	256	293	389	529	715	852	975	1091	1267	1557	1914
Minority's Interest	9	11	6	9	12	18	25	-2	-1	-3	-4
Borrowings	215	178	81	64	147	167	132	53	26	2	2
Other Non-Current Liabilities	19	25	-3	-65	-56	-61	-58	-26	-17	44	47
Total Current Liabilities	461	574	588	572	699	680	675	487	494	631	757
Total Liabilities	959	1081	1060	1109	1516	1656	1750	1602	1769	2230	2716
Fixed Assets	273	316	246	250	306	649	836	779	756	770	1063
Other Non-Current Assets	121	113	98	148	340	162	61	60	71	245	359
Total Current Assets	566	651	717	711	870	846	853	763	942	1215	1294
Total Assets	959	1081	1060	1109	1516	1656	1750	1602	1769	2230	2716

Century Plyboards(I) Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	65	98	33	37	39	66	20	23	21	26	17
Cash Flow from Operating Activities	60	34	149	293	221	305	266	400	371	276	438
Cash Flow from Investing Activities	-158	-71	13	-139	-304	-250	-147	-25	-226	-320	-480
Cash Flow from Financing Activities	154	-28	-158	-153	112	-100	-116	-377	-140	35	39
Net Cash Inflow / Outflow	57	-65	4	1	28	-46	3	-2	4	-9	-3
Closing Cash & Cash Equivalent	98	33	37	39	67	20	23	21	26	17	14

Century Plyboards(I) Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	2.48	2.71	6.71	7.6	8.57	7.34	6.68	6.78	8.62	14.09	17.25
CEPS(Rs)	3.85	4.59	8.93	9.78	11.38	11.56	9.38	9.07	11.7	17.44	20.77
DPS(Rs)	0.25	1	2	1	1	1	1	1	1	1.5	1
Book NAV/Share(Rs)	11.44	13.11	17.45	23.8	32.18	38.33	43.88	49.09	57.04	70.07	86.16
Core EBITDA Margin(%)	9.63	10.88	14.92	16.3	15.9	16.07	12.6	11.57	15.03	16.74	14.68
EBIT Margin(%)	8.01	8.47	13.13	13.97	14.03	12.05	10.42	8.94	12.2	15.13	13.9
Pre Tax Margin(%)	4.86	4.32	10.47	11.27	12.49	10.31	8.45	7.33	11.63	14.77	13.45
PAT Margin (%)	4.5	4.36	8.74	9.56	9.86	8.07	6.22	5.18	8.57	9.88	10.09
Cash Profit Margin (%)	6.69	7.02	11.57	12.23	12.89	12.47	8.71	8.34	11.64	12.22	12.13
ROA(%)	3.62	6.21	14	15.65	14.74	10.47	8.74	7.47	11.34	15.66	15.53
ROE(%)	11.79	23.23	44.17	37.04	31.11	21.21	16.3	12.13	16.22	22.18	22.13
ROCE(%)	7.99	14.78	25.4	26.04	23.56	17.99	16.91	14.92	19.37	29.82	26.38
Receivable days	53.34	48.71	50.78	56.8	58.27	61.96	49.79	41.72	45.74	37.71	35.63
Inventory Days	76.92	66.79	67.58	64.73	55.64	60.54	64.36	64.89	62.71	51.55	50.63
Payable days	54.27	33.78	26.29	33.15	46.34	58.54	53.09	48.91	63.21	56.09	50.25
PER(x)	21.95	10.3	34.94	22.4	30.23	44.49	31.1	16.38	36.95	50.84	27
Price/Book(x)	4.76	2.13	13.42	7.16	8.05	8.52	4.74	2.26	5.58	10.22	5.41
Dividend Yield(%)	0.46	3.58	0.85	0.59	0.39	0.31	0.48	0.9	0.31	0.21	0.21
EV/Net Sales(x)	1.4	0.86	3.58	2.57	3.47	3.86	2.25	1.18	3.36	5.25	2.85
EV/Core EBITDA(x)	12.64	7.18	20.77	14.28	18.86	23.04	16.64	9.32	20.27	28.67	17.13
Net Sales Growth(%)	-29.13	14.05	17.87	3.3	10.84	11.28	12.67	1.61	-8.06	42.09	20.47
EBIT Growth(%)	-52.12	20.07	82.73	10.16	10.96	-9.79	0.41	-13.3	26.03	76.1	10.26
PAT Growth(%)	-61.49	9.83	136.77	13.2	13.98	-14.13	-10.39	-15.84	52.63	63.77	22.64
EPS Growth(%)	-55.04	9.24	147.19	13.41	12.74	-14.39	-8.96	1.44	27.15	63.5	22.44
Debt/Equity(x)	2.13	1.99	1.32	0.9	0.87	0.68	0.56	0.26	0.13	0.14	0.16
Current Ratio(x)	1.23	1.13	1.22	1.24	1.25	1.24	1.26	1.57	1.91	1.93	1.71
Quick Ratio(x)	0.73	0.61	0.65	0.72	0.82	0.68	0.58	0.75	1.16	1.09	1.01
Interest Cover(x)	2.54	2.04	4.94	5.18	9.11	6.93	5.31	5.56	21.3	41.96	31.15
Total Debt/Mcap(x)	0.45	0.93	0.1	0.13	0.11	0.08	0.12	0.12	0.02	0.01	0.03

Century Plyboards(I) Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	73.04	73.04	73.04	73.04	73.04	73.04	73.04	73.04	73.04	72.59
FII	5.47	6.86	7.01	6.95	6.14	5.78	5.6	5.61	5.45	6.28
DII	13.19	11.18	11.97	12.5	13.33	13.72	14.12	14.49	14.75	14.51
Public	8.29	8.91	7.98	7.5	7.49	7.46	7.23	6.86	6.76	6.62
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	16.23	16.23	16.23	16.23	16.23	16.23	16.23	16.23	16.23	16.13
FII	1.22	1.53	1.56	1.54	1.36	1.28	1.25	1.25	1.21	1.4
DII	2.93	2.48	2.66	2.78	2.96	3.05	3.14	3.22	3.28	3.22
Public	1.84	1.98	1.77	1.67	1.66	1.66	1.61	1.52	1.5	1.47
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 56.09 to 50.25days.
Company is almost debt free.

Cons

Stock is trading at 6.9 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!