Duroply Industries Ltd

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

Duroply Industries Ltd

₹ 118 0.34%
10 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 ₹ 128 Cr.
  • Current Price ₹ 118
  • High / Low ₹ 250 / 116
  • Stock P/E 42.0
  • Book Value ₹ 140
  • Dividend Yield 0.00 %
  • ROCE 7.81 %
  • ROE 2.14 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.84 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 2.85% over last 3 years.
  • Promoter holding has decreased over last 3 years: -7.85%

* 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 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
84.22 75.86 83.29 79.82 84.46 84.82 90.81 89.82 106.35 93.54 104.49 93.06 111.59
79.28 71.61 79.83 76.57 83.27 81.05 86.98 85.77 101.05 88.38 98.33 88.08 106.81
Operating Profit 4.94 4.25 3.46 3.25 1.19 3.77 3.83 4.05 5.30 5.16 6.16 4.98 4.78
OPM % 5.87% 5.60% 4.15% 4.07% 1.41% 4.44% 4.22% 4.51% 4.98% 5.52% 5.90% 5.35% 4.28%
1.26 0.19 0.21 0.26 0.25 0.23 0.28 0.32 1.16 0.23 0.30 0.42 0.13
Interest 1.88 1.80 1.79 2.07 2.69 1.67 1.82 1.94 1.98 2.19 2.38 2.40 2.15
Depreciation 0.85 0.88 0.89 0.91 1.01 1.07 1.15 1.22 1.24 1.32 1.42 1.63 1.72
Profit before tax 3.47 1.76 0.99 0.53 -2.26 1.26 1.14 1.21 3.24 1.88 2.66 1.37 1.04
Tax % 34.87% 26.70% 34.34% 41.51% -45.58% -163.49% 57.02% -1.65% 15.74% 18.09% 9.77% -4.38% 335.58%
2.26 1.28 0.65 0.31 -1.23 3.32 0.50 1.22 2.73 1.55 2.41 1.43 -2.45
EPS in Rs 2.91 1.65 0.84 0.37 -1.25 3.37 0.51 1.24 2.77 1.57 2.22 1.32 -2.26
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
203 182 207 218 228 207 181 191 302 323 372 403
197 182 205 214 218 201 182 186 286 311 355 382
Operating Profit 7 0 3 4 10 6 -1 5 16 12 17 21
OPM % 3% 0% 1% 2% 4% 3% -1% 3% 5% 4% 5% 5%
0 0 4 1 1 2 10 2 2 1 2 1
Interest 7 7 7 7 7 8 10 9 7 8 7 9
Depreciation 2 2 2 2 2 3 3 3 3 4 5 6
Profit before tax -2 -8 -2 -5 1 -2 -5 -5 8 1 7 7
Tax % -70% -32% 0% 1% 22% 76% -49% 40% 34% 0% -13% 58%
-0 -6 -2 -5 1 -4 -2 -6 5 1 8 3
EPS in Rs -1.08 -12.71 -4.16 -10.51 1.52 -6.32 -3.79 -9.77 6.73 1.02 7.88 2.71
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 8%
5 Years: 17%
3 Years: 10%
TTM: 8%
Compounded Profit Growth
10 Years: 10%
5 Years: 18%
3 Years: -15%
TTM: -55%
Stock Price CAGR
10 Years: 10%
5 Years: 2%
3 Years: -15%
1 Year: -51%
Return on Equity
10 Years: -2%
5 Years: 2%
3 Years: 3%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 5 5 5 5 6 6 6 6 8 10 10 11
Reserves 15 9 44 73 71 66 64 57 81 117 124 141
45 52 56 53 49 55 68 59 46 48 60 73
54 49 61 68 80 87 71 82 90 86 99 76
Total Liabilities 119 115 165 199 206 214 209 205 225 260 293 302
14 14 16 103 101 104 98 102 102 103 108 125
CWIP 0 0 0 0 0 0 0 0 0 0 4 0
Investments 8 8 44 0 0 0 0 0 0 9 1 2
97 93 105 96 105 110 110 102 122 148 180 174
Total Assets 119 115 165 199 206 214 209 205 225 260 293 302

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
12 0 1 9 14 6 -5 24 2 -17 -3 2
-1 -1 1 -2 -3 -2 4 -2 -2 -10 1 -17
-12 0 -3 -7 -12 -2 -1 -22 -0 27 1 15
Net Cash Flow -1 -1 -0 -0 0 1 -1 0 -0 1 -1 0
Free Cash Flow 11 -1 2 7 14 3 -0 21 0 -18 -10 -14
CFO/OP 180% 256% 49% 225% 145% 90% 395% 496% 16% -140% -15% 9%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 53 43 35 36 38 37 36 38 35 39 47 42
Inventory Days 142 173 190 173 179 224 197 195 134 149 165 145
Days Payable 141 144 153 150 178 210 169 175 119 109 117 72
Cash Conversion Cycle 55 72 72 59 39 50 64 59 49 79 94 115
Working Capital Days -17 -26 -29 -34 -27 -41 -47 -49 -2 35 36 42
ROCE % 8% -2% 2% 2% 7% 3% -2% 3% 11% 6% 7% 8%

Insights

In beta
Mar 2023 Mar 2024 Mar 2025 Mar 2026
Contract Manufacturing Revenue
Rs. Crore

Log in to view insights

Please log in to see hidden values.

Login
In-house Manufacturing Revenue
Rs. Crore
Plywood Volume Sold
Million Sq. m.
Duro Brand Revenue Growth (YoY)
%
Plant Capacity Utilization
%
Carpenters & Contractors Network
Count
Duro Retailers
Count
Tower Brand Revenue Growth (YoY)
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
58.06% 58.06% 61.52% 55.01% 55.01% 55.01% 55.01% 55.24% 55.24% 50.22% 50.22% 50.22%
0.14% 0.14% 0.12% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.10% 0.10% 0.10%
41.79% 41.80% 38.37% 44.88% 44.88% 44.89% 44.88% 44.65% 44.65% 49.69% 49.68% 49.67%
No. of Shareholders 6,9507,0707,5057,2407,0466,9916,9757,1487,1757,1987,2327,167

* 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