Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Century Plyboards(I)

₹678.4 -1.3 | 0.2%

Market Cap ₹15072 Cr.

Stock P/E 41.8

P/B 7.1

Current Price ₹678.4

Book Value ₹ 96.1

Face Value 1

52W High ₹849.4

Dividend Yield 0.15%

52W Low ₹ 552.1

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.

Read More..

Century Plyboards(I) Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

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 18% 23% 32% 30%
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

Pros

  • Debtor days have improved from 56.09 to 50.25days.
  • Company is almost debt free.

Cons

  • Stock is trading at 7.1 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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....