Dhabriya Polywood

₹274.5 3.6 | 1.3%

WEBSITE BSE:538715 NSE : DHABRIYA 18 May, 12:50

Market Cap ₹297 Cr.

Stock P/E 22.1

P/B 3.8

Current Price ₹274.5

Book Value ₹ 72.9

Face Value 10

52W High ₹428

Dividend Yield 0.18%

52W Low ₹ 143

Edit Ratio

Dhabriya Polywood Research see more...

Overview Inc. Year: 1992Industry: Plastic Products

Dhabriya Polywood Ltd is a renowned company specializing in the manufacturing and distribution of high-quality polymer-based products. Established with a strong focus on innovation and sustainability, the company has emerged as a leading player in the polymer industry. Dhabriya Polywood offers a diverse range of products, including doors, windows, modular furniture, flooring, and roofing solutions, all crafted from durable and eco-friendly materials. With a commitment to excellence, Dhabriya Polywood prioritizes customer satisfaction by ensuring the highest standards of product quality, functionality, and aesthetics. The company's state-of-the-art manufacturing facilities, equipped with advanced technology and machinery, enable efficient production processes and maintain consistency in delivering superior products. Dhabriya Polywood has gained a reputable market presence through its dedication to research and development, continuously introducing innovative designs and materials to meet evolving customer needs. By combining craftsmanship with sustainable practices, Dhabriya Polywood Ltd has established itself as a trusted name in the industry, providing durable and aesthetically pleasing polymer-based solutions for residential, commercial, and industrial applications.

Dhabriya Polywood Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Dhabriya Polywood 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	40	34	40	37	44	40	50	50	55	52
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	40	34	40	37	44	40	51	50	55	52
Total Expenditure	36	31	35	34	39	35	44	43	47	44
Operating Profit	4	4	6	3	4	5	7	7	8	8
Interest	1	1	1	1	1	1	1	1	1	1
Depreciation	1	1	1	1	1	1	1	1	2	2
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	2	2	4	1	3	3	4	4	5	5
Provision for Tax	0	0	1	0	0	1	1	1	1	2
Profit After Tax	2	1	3	1	2	2	3	3	4	3
Adjustments	-0	0	-0	0	0	-0	0	0	0	0
Profit After Adjustments	2	1	3	1	2	2	3	3	4	3
Adjusted Earnings Per Share	1.4	1.3	3	0.6	2	2.1	3.2	2.9	3.3	3.1

Dhabriya Polywood 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	62	68	72	69	98	132	121	112	106	134	171	207
Other Income	0	0	0	1	0	0	0	0	1	0	0	0
Total Income	62	68	72	70	98	132	121	112	107	134	171	208
Total Expenditure	56	60	62	59	83	114	105	97	93	120	153	178
Operating Profit	7	8	10	11	15	18	16	15	14	14	19	30
Interest	2	3	3	3	4	5	5	5	4	4	4	4
Depreciation	1	1	2	2	3	4	4	4	3	3	4	6
Exceptional Income / Expenses	0	0	0	0	0	0	0	-0	0	0	0	0
Profit Before Tax	3	4	5	6	8	10	8	6	6	7	11	18
Provision for Tax	1	1	2	2	3	3	2	2	2	2	2	5
Profit After Tax	2	3	3	4	5	7	6	4	4	5	8	13
Adjustments	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0	0
Profit After Adjustments	2	3	3	4	5	7	6	4	4	5	8	13
Adjusted Earnings Per Share	0	0	3.3	3.5	4.7	6.3	5.1	4.1	4.1	4.7	7.8	12.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	28%	15%	5%	11%
Operating Profit CAGR	36%	8%	1%	11%
PAT CAGR	60%	26%	3%	15%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	81%	59%	34%	NA%
ROE Average	13%	10%	10%	16%
ROCE Average	12%	11%	12%	16%

Dhabriya Polywood 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	9	14	20	24	30	41	46	50	55	60	69
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	6	10	10	16	19	17	20	15	20	21	25
Other Non-Current Liabilities	1	1	1	1	2	3	3	3	3	3	3
Total Current Liabilities	22	29	33	31	41	48	48	47	41	47	51
Total Liabilities	39	54	64	72	93	108	116	116	119	132	147
Fixed Assets	12	21	23	31	39	42	41	40	41	44	61
Other Non-Current Assets	3	3	3	2	2	3	3	5	9	11	3
Total Current Assets	24	30	39	38	52	64	72	71	69	78	83
Total Assets	39	54	64	72	93	108	116	116	119	132	147

Dhabriya Polywood 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	1	1	2	2	2	3	2	3	3	2	4
Cash Flow from Operating Activities	5	2	5	5	7	10	8	12	8	10	14
Cash Flow from Investing Activities	-3	-10	-4	-10	-7	-5	-5	-4	-8	-7	-13
Cash Flow from Financing Activities	-2	8	0	4	0	-6	-2	-8	0	-1	-1
Net Cash Inflow / Outflow	0	0	1	-0	1	-1	1	-0	-0	2	1
Closing Cash & Cash Equivalent	1	2	2	2	2	2	3	3	2	4	5

Dhabriya Polywood 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)	0	0	3.32	3.52	4.68	6.33	5.14	4.07	4.13	4.7	7.84
CEPS(Rs)	7.41	5.37	5.59	5.85	7.7	9.85	8.42	7.33	7.29	7.83	11.33
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0.5
Book NAV/Share(Rs)	0	0	19.34	22.86	28.71	37.43	42.66	46.57	50.83	55.63	63.56
Core EBITDA Margin(%)	10.28	10.77	13.05	13.96	13.9	13.54	13.18	13.1	12.65	10.22	10.75
EBIT Margin(%)	8.55	9.33	10.52	11.51	11.16	10.92	10.6	10	9.93	7.94	8.72
Pre Tax Margin(%)	4.68	5.91	6.7	7.36	7.18	7.33	6.49	5.56	5.82	5.05	6.38
PAT Margin (%)	3.15	3.9	4.39	4.83	4.73	5.1	4.61	3.94	4.2	3.8	4.95
Cash Profit Margin (%)	5.08	5.51	7.39	8.02	7.79	7.93	7.54	7.09	7.42	6.34	7.16
ROA(%)	5.02	6.16	5.76	5.3	6.02	6.82	4.95	3.8	3.81	4.06	6.08
ROE(%)	21.44	25.2	20.41	16.71	18.41	19.36	12.84	9.14	8.48	8.83	13.16
ROCE(%)	19.73	20.39	18.94	16.69	18.17	18.76	14.35	11.94	10.68	9.78	12.47
Receivable days	60.61	60.48	75.29	91.84	74.98	65.89	77.96	89.24	89.51	63.25	47.03
Inventory Days	62.89	53.78	60.53	69.79	62.74	72.45	97.13	103.51	113.82	109.85	100.11
Payable days	36.9	32.69	41.77	41.72	37.95	45.07	55.76	57.89	41.09	26.71	27.41
PER(x)	0	0	7	15.86	36.41	19.28	13.87	6.6	12.1	17.98	15.95
Price/Book(x)	0	0	1.2	2.44	5.93	3.26	1.67	0.58	0.98	1.52	1.97
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0.4
EV/Net Sales(x)	0	0.41	0.67	1.29	2.24	1.32	1	0.63	0.94	1.05	1.09
EV/Core EBITDA(x)	0.03	3.49	4.56	8.11	14.71	9.45	7.41	4.64	7.17	10.04	10.01
Net Sales Growth(%)	0	9.07	6.14	-3.61	41.55	34.93	-8.61	-7.29	-4.94	25.56	28.09
EBIT Growth(%)	0	28.75	19.55	5.49	35.77	25.63	-12.85	-12.49	-5.6	0.53	40.56
PAT Growth(%)	0	46.11	19.37	6.23	37.03	38.5	-18.9	-20.71	1.38	13.74	66.85
EPS Growth(%)	0	0	0	6.3	32.72	35.33	-18.83	-20.68	1.37	13.77	66.85
Debt/Equity(x)	0	1.96	1.32	1.44	1.36	1.1	1.02	0.87	0.88	0.89	0.83
Current Ratio(x)	1.08	1.04	1.15	1.25	1.27	1.33	1.5	1.5	1.66	1.64	1.65
Quick Ratio(x)	0.6	0.66	0.71	0.8	0.73	0.68	0.81	0.86	0.79	0.7	0.67
Interest Cover(x)	2.21	2.73	2.75	2.77	2.8	3.04	2.58	2.25	2.42	2.75	3.72
Total Debt/Mcap(x)	0	0	1.1	0.59	0.23	0.34	0.61	1.51	0.9	0.59	0.42

Dhabriya Polywood Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	74.22	74.22	74.22	74.22	74.22	74.22	74.22	67.75	67.75	67.75
FII	0	0	0.13	1.4	1.4	1.53	1.53	0	0	0.05
DII	0	0	0	0	0	0	0	0.53	0.63	0.63
Public	25.78	25.78	25.65	24.38	24.38	24.25	24.25	31.72	31.62	31.57
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	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.73	0.73	0.73
FII	0	0	0	0.02	0.02	0.02	0.02	0	0	0
DII	0	0	0	0	0	0	0	0.01	0.01	0.01
Public	0.28	0.28	0.28	0.26	0.26	0.26	0.26	0.34	0.34	0.34
Others	0	0	0	0	0	0	0	0	0	0
Total	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08

Pros

Cons

Company has a low return on equity of 10% over the last 3 years.
Debtor days have increased from 26.71 to 27.41days.
Stock is trading at 3.8 times its book value.
The company has delivered a poor profit growth of 2% over past five years.

* 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.

Dhabriya Polywood 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

Dhabriya Polywood

Add Watchlist

Dhabriya Polywood Research see more...

Overview Inc. Year: 1992Industry: Plastic Products

Dhabriya Polywood Share Price

Alert Data

Quarterly Price

Peer Comparison

Dhabriya Polywood Quarterly Results

Dhabriya Polywood Profit & Loss

Growth Rates

Dhabriya Polywood Balance Sheet

Dhabriya Polywood Cash Flow

Dhabriya Polywood Ratios

Dhabriya Polywood Shareholding Pattern

Dhabriya Polywood News

IPO

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

Please Login!

Error!