Duroply Industries Ltd

Duroply Indust. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Duroply Industries Ltd

₹ 240 4.44%
04 Jul - close price
sardaplywood.in BSE: 516003
About

Incorporated in 1957, Duroply Industries Ltd
is in the business of Plywood manufacturing[1]

Key Points

Business Overview:[1][2]
DIL used to be in the business of Tea Chest manufacturing. It had 2 segments of operations viz. processing of tea and manufacturing of plywood, of which it hived off its tea business via slump sale to focus on its plywood business. Currently, it delivers plywood and allied products to diverse residential, commercial and institutional clients in India from over 20 offices

Website BSE
  • Market Cap ₹ 237 Cr.
  • Current Price ₹ 240
  • High / Low ₹ 341 / 150
  • Stock P/E 35.2
  • Book Value ₹ 135
  • Dividend Yield 0.00 %
  • ROCE 7.20 %
  • ROE 5.18 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 26.0% CAGR over last 5 years

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Tax rate seems low
  • Company has a low return on equity of 4.07% over last 3 years.
  • Promoters have pledged or encumbered 36.3% of their holding.
  • Promoter holding has decreased over last 3 years: -7.84%

* 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.

Peer comparison

Consumer Discretionary Consumer Durables Consumer Durables Plywood Boards/ Laminates

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
54.63 71.22 75.16 71.74 84.22 75.86 83.29 79.82 84.46 84.82 90.81 89.82 106.35
53.28 67.29 71.17 68.64 79.28 71.61 79.83 76.57 83.27 81.05 86.98 85.77 101.05
Operating Profit 1.35 3.93 3.99 3.10 4.94 4.25 3.46 3.25 1.19 3.77 3.83 4.05 5.30
OPM % 2.47% 5.52% 5.31% 4.32% 5.87% 5.60% 4.15% 4.07% 1.41% 4.44% 4.22% 4.51% 4.98%
1.35 0.18 0.49 0.22 1.26 0.19 0.21 0.26 0.25 0.23 0.28 0.32 1.16
Interest 1.84 1.71 1.77 1.45 1.88 1.80 1.79 2.07 2.69 1.67 1.82 1.94 1.98
Depreciation 0.78 0.84 0.84 0.85 0.85 0.88 0.89 0.91 1.01 1.07 1.15 1.22 1.24
Profit before tax 0.08 1.56 1.87 1.02 3.47 1.76 0.99 0.53 -2.26 1.26 1.14 1.21 3.24
Tax % 4,587.50% 31.41% 36.90% 29.41% 34.87% 26.70% 34.34% 41.51% -45.58% -163.49% 57.02% -1.65% 15.74%
-3.59 1.06 1.19 0.72 2.26 1.28 0.65 0.31 -1.23 3.32 0.50 1.22 2.73
EPS in Rs -5.56 1.64 1.59 0.96 2.91 1.65 0.84 0.37 -1.25 3.37 0.51 1.24 2.77
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
183 203 182 207 218 228 207 181 191 302 323 372
185 197 182 205 214 218 201 182 186 286 311 355
Operating Profit -2 7 0 3 4 10 6 -1 5 16 12 17
OPM % -1% 3% 0% 1% 2% 4% 3% -1% 3% 5% 4% 5%
0 0 0 4 1 1 2 10 2 2 1 2
Interest 7 7 7 7 7 7 8 10 9 7 8 7
Depreciation 2 2 2 2 2 2 3 3 3 3 4 5
Profit before tax -10 -2 -8 -2 -5 1 -2 -5 -5 8 1 7
Tax % -38% -70% -32% 0% 1% 22% 76% -49% 40% 34% 0% -13%
-6 -0 -6 -2 -5 1 -4 -2 -6 5 1 8
EPS in Rs -14.32 -1.08 -12.71 -4.16 -10.51 1.52 -6.32 -3.79 -9.77 6.73 1.02 7.88
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 6%
5 Years: 12%
3 Years: 25%
TTM: 15%
Compounded Profit Growth
10 Years: 32%
5 Years: 26%
3 Years: 46%
TTM: 566%
Stock Price CAGR
10 Years: 20%
5 Years: 46%
3 Years: 27%
1 Year: -20%
Return on Equity
10 Years: -3%
5 Years: -1%
3 Years: 4%
Last Year: 5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 5 5 5 5 5 6 6 6 6 8 10 10
Reserves 16 15 9 44 73 71 66 64 57 81 117 124
51 45 52 56 53 49 55 68 59 46 48 60
51 54 49 61 68 80 87 71 82 90 86 99
Total Liabilities 122 119 115 165 199 206 214 209 205 225 260 293
15 14 14 16 103 101 104 98 102 102 103 111
CWIP 0 0 0 0 0 0 0 0 0 0 0 1
Investments 8 8 8 44 0 0 0 0 0 0 9 1
99 97 93 105 96 105 110 110 102 122 148 180
Total Assets 122 119 115 165 199 206 214 209 205 225 260 293

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-1 12 0 1 9 14 6 -5 24 2 -17 -3
-1 -1 -1 1 -2 -3 -2 4 -2 -2 -10 1
2 -12 0 -3 -7 -12 -2 -1 -22 -0 27 1
Net Cash Flow -0 -1 -1 -0 -0 0 1 -1 0 -0 1 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 54 53 43 35 36 38 37 36 38 35 39 47
Inventory Days 170 142 173 190 173 179 224 197 195 134 149 165
Days Payable 143 141 144 153 150 178 210 169 175 119 109 117
Cash Conversion Cycle 82 55 72 72 59 39 50 64 59 49 79 94
Working Capital Days 70 55 61 56 45 36 37 65 38 43 74 83
ROCE % -5% 8% -2% 2% 2% 7% 3% -2% 3% 11% 6% 7%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
63.09% 56.51% 56.51% 58.06% 58.06% 58.06% 61.52% 55.01% 55.01% 55.01% 55.01% 55.24%
0.17% 0.14% 0.14% 0.14% 0.14% 0.14% 0.12% 0.11% 0.11% 0.11% 0.11% 0.11%
36.74% 43.35% 43.34% 41.79% 41.79% 41.80% 38.37% 44.88% 44.88% 44.89% 44.88% 44.65%
No. of Shareholders 6,9406,9726,8856,8456,9507,0707,5057,2407,0466,9916,9757,148

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls