WEBSITE BSE:0 NSE: Inc. Year: 2002 Industry: Wood & Wood Products
Last updated: 00:00
Sylvan Plyboard (India) Limited, established in 2009, is a prominent manufacturer of plywood and allied products. Founded by Mr. Rajendra Agarwal, company offers a wide range of products including plywood, block boards, and flush doors catering to the construction and furniture industries. Sylvan's clientele includes builders, architects, and furniture manufacturers, both in India and abroad. Promoted by Agarwal family, company has rapidly grown to become a trusted name in the plywood industry. Sylvan Plyboard’s mission is to deliver sup...Read More
Sylvan Plyboard (India) Limited, established in 2009, is a prominent manufacturer of plywood and allied products. Founded by Mr. Rajendra Agarwal, company offers a wide range of products including plywood, block boards, and flush doors catering to the construction and furniture industries. Sylvan's clientele includes builders, architects, and furniture manufacturers, both in India and abroad. Promoted by Agarwal family, company has rapidly grown to become a trusted name in the plywood industry. Sylvan Plyboard’s mission is to deliver superior quality products that meet international standards and customer expectations. Their Vision is to be a leading player in the global plywood market through innovation, sustainability, and customer-centric solutions. Sylvan Plyboard’s focus on sustainability and eco-friendly practices further enhances their market reputation. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹99 Cr.
Stock P/E 14.3
P/B 0.8
Current Price ₹51
Book Value ₹ 64.6
Face Value 10
52W High ₹95
Dividend Yield 0%
52W Low ₹ 45
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 238 | 218 | 237 | 232 | 235 | 239 | 109 | 172 | 198 | 223 | 242 | |
| Other Income | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | |
| Total Income | 239 | 219 | 238 | 234 | 237 | 240 | 110 | 173 | 199 | 225 | 244 | |
| Total Expenditure | 231 | 208 | 224 | 222 | 223 | 220 | 101 | 161 | 185 | 205 | 221 | |
| Operating Profit | 8 | 11 | 13 | 12 | 13 | 20 | 9 | 12 | 14 | 20 | 23 | |
| Interest | 5 | 7 | 6 | 6 | 6 | 7 | 7 | 6 | 7 | 9 | 10 | |
| Depreciation | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | -0 | 1 | -4 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 1 | 1 | 4 | 3 | 6 | 6 | 1 | 4 | 5 | 9 | 9 | |
| Provision for Tax | 0 | 0 | 1 | 1 | 2 | 2 | 0 | 1 | 1 | 3 | 2 | |
| Profit After Tax | 0 | 1 | 3 | 2 | 4 | 4 | 0 | 3 | 4 | 6 | 7 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 0 | 1 | 3 | 2 | 4 | 4 | 0 | 3 | 4 | 6 | 7 | |
| Adjusted Earnings Per Share | 0.3 | 0.6 | 1.9 | 1.4 | 2.9 | 3.2 | 0.3 | 2.2 | 2.5 | 4.3 | 3.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 12% | 0% | 0% |
| Operating Profit CAGR | 15% | 24% | 3% | 11% |
| PAT CAGR | 17% | 33% | 12% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -27% | NA% | NA% | NA% |
| ROE Average | 6% | 6% | 4% | 4% |
| ROCE Average | 12% | 11% | 9% | 9% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 56 | 62 | 66 | 68 | 72 | 77 | 80 | 83 | 88 | 96 | 125 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 1 | 0 | 0 | 0 | 0 | 8 | 8 | 6 | 5 | 3 |
| Other Non-Current Liabilities | 1 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 |
| Total Current Liabilities | 111 | 109 | 103 | 97 | 107 | 116 | 78 | 91 | 110 | 116 | 134 |
| Total Liabilities | 169 | 173 | 169 | 165 | 180 | 194 | 165 | 181 | 204 | 218 | 262 |
| Fixed Assets | 25 | 22 | 22 | 20 | 20 | 20 | 19 | 20 | 20 | 23 | 31 |
| Other Non-Current Assets | 11 | 12 | 11 | 12 | 4 | 4 | 4 | 5 | 8 | 4 | 2 |
| Total Current Assets | 133 | 139 | 136 | 133 | 157 | 170 | 142 | 156 | 176 | 190 | 230 |
| Total Assets | 169 | 173 | 169 | 165 | 180 | 194 | 165 | 181 | 204 | 218 | 262 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 4 | 0 | 11 | 3 | -29 | -32 | -45 | -32 | 6 | 3 | 10 |
| Cash Flow from Operating Activities | -5 | -13 | 7 | 12 | -3 | 23 | 5 | 11 | 9 | 14 | 0 |
| Cash Flow from Investing Activities | -3 | -0 | -3 | -0 | -4 | -2 | 5 | -3 | -4 | -1 | -7 |
| Cash Flow from Financing Activities | 3 | 24 | -13 | -14 | 3 | -25 | 3 | -5 | -8 | -7 | 8 |
| Net Cash Inflow / Outflow | -4 | 11 | -9 | -2 | -3 | -4 | 13 | 3 | -2 | 7 | 1 |
| Closing Cash & Cash Equivalent | 0 | 11 | 3 | 1 | -32 | -36 | -32 | -29 | 3 | 10 | 11 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.34 | 0.59 | 1.94 | 1.4 | 2.94 | 3.19 | 0.27 | 2.24 | 2.53 | 4.27 | 3.56 |
| CEPS(Rs) | 2.17 | 2.91 | 3.96 | 3.24 | 4.63 | 4.86 | 1.7 | 3.78 | 4.21 | 5.93 | 5.13 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 45.59 | 46.2 | 48.13 | 49.53 | 53.01 | 56.22 | 58.5 | 60.74 | 63.19 | 67.38 | 64.6 |
| Core EBITDA Margin(%) | 2.76 | 4.43 | 4.89 | 3.94 | 4.89 | 7.74 | 7.4 | 6.13 | 6.62 | 8.14 | 8.7 |
| EBIT Margin(%) | 2.28 | 3.52 | 4.24 | 3.74 | 4.98 | 5.51 | 6.89 | 5.55 | 5.99 | 7.8 | 8.06 |
| Pre Tax Margin(%) | 0.28 | 0.53 | 1.62 | 1.31 | 2.54 | 2.54 | 0.47 | 2.29 | 2.33 | 3.95 | 3.74 |
| PAT Margin (%) | 0.17 | 0.35 | 1.07 | 0.79 | 1.71 | 1.82 | 0.34 | 1.78 | 1.78 | 2.73 | 2.85 |
| Cash Profit Margin (%) | 1.09 | 1.72 | 2.19 | 1.83 | 2.69 | 2.77 | 2.13 | 3 | 2.96 | 3.79 | 4.11 |
| ROA(%) | 0.25 | 0.46 | 1.55 | 1.15 | 2.32 | 2.33 | 0.21 | 1.76 | 1.83 | 2.89 | 2.88 |
| ROE(%) | 0.75 | 1.34 | 4.14 | 2.87 | 5.73 | 5.84 | 0.47 | 3.76 | 4.13 | 6.61 | 6.23 |
| ROCE(%) | 6.61 | 7.93 | 9.14 | 8.26 | 10.18 | 11.13 | 6.25 | 7.47 | 8.73 | 11.85 | 11.5 |
| Receivable days | 38.11 | 38.64 | 33.32 | 36.55 | 42.76 | 48.27 | 105.7 | 74.03 | 72.82 | 64.26 | 69.1 |
| Inventory Days | 150.2 | 161.79 | 153.55 | 159.41 | 165.53 | 175.49 | 377.63 | 224.88 | 219.46 | 221.34 | 229.85 |
| Payable days | 140.74 | 126.21 | 97.62 | 103.97 | 100.09 | 132.82 | 276.63 | 122.19 | 145.35 | 148.48 | 154.08 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.12 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.89 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.14 | 0.22 | 0.21 | 0.18 | 0.19 | 0.14 | 0.48 | 0.29 | 0.31 | 0.27 | 0.68 |
| EV/Core EBITDA(x) | 4.15 | 4.28 | 3.71 | 3.61 | 3.29 | 1.74 | 5.5 | 4.24 | 4.31 | 3 | 7.26 |
| Net Sales Growth(%) | 0 | -8.46 | 8.56 | -2 | 1.27 | 1.75 | -54.41 | 57.79 | 15.28 | 12.71 | 8.4 |
| EBIT Growth(%) | 0 | 42.09 | 31.21 | -13.6 | 29.25 | 12.68 | -42.99 | 27.08 | 24.39 | 46.84 | 12.06 |
| PAT Growth(%) | 0 | 88.18 | 234.81 | -27.66 | 109.56 | 8.55 | -91.48 | 723.16 | 15.57 | 72.72 | 13.2 |
| EPS Growth(%) | 0 | 72.94 | 229.47 | -27.66 | 109.56 | 8.55 | -91.48 | 723.16 | 13.03 | 68.72 | -16.6 |
| Debt/Equity(x) | 0.51 | 0.87 | 0.72 | 0.57 | 0.7 | 0.48 | 0.59 | 0.55 | 0.62 | 0.57 | 0.51 |
| Current Ratio(x) | 1.2 | 1.27 | 1.32 | 1.37 | 1.46 | 1.46 | 1.82 | 1.72 | 1.6 | 1.64 | 1.72 |
| Quick Ratio(x) | 0.29 | 0.36 | 0.27 | 0.3 | 0.44 | 0.43 | 0.48 | 0.54 | 0.4 | 0.44 | 0.48 |
| Interest Cover(x) | 1.14 | 1.18 | 1.62 | 1.54 | 2.04 | 1.85 | 1.07 | 1.7 | 1.64 | 2.03 | 1.86 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.57 |
| # | Mar 2018 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|
| Promoter | 99.79 | 73.53 | 73.53 | 73.53 |
| FII | 0 | 0.04 | 0.04 | 0.03 |
| DII | 0 | 0 | 0 | 0 |
| Public | 0.21 | 26.43 | 26.43 | 26.44 |
| Others | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 |
| # | Mar 2018 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|
| Promoter | 0.91 | 1.42 | 1.42 | 1.42 |
| FII | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 |
| Public | 0 | 0.51 | 0.51 | 0.51 |
| Others | 0 | 0 | 0 | 0 |
| Total | 0.91 | 1.94 | 1.94 | 1.94 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
