Dhabriya Polywood Ltd
Dhabriya Polywood Limited is engaged in the manufacturing of PVC and UPVC based products for a wide range of building interior and exterior applications. [1]
- Market Cap ₹ 310 Cr.
- Current Price ₹ 287
- High / Low ₹ 428 / 143
- Stock P/E 65.2
- Book Value ₹ 42.5
- Dividend Yield 0.17 %
- ROCE 8.22 %
- ROE 7.18 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
Cons
- Stock is trading at 6.74 times its book value
- The company has delivered a poor sales growth of 2.38% over past five years.
- Company has a low return on equity of 3.81% over last 3 years.
- Promoter holding has decreased over last 3 years: -6.47%
* 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
Sector: Plastic products Industry: Plastics Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
51 | 62 | 64 | 65 | 62 | 72 | 78 | 74 | 60 | 55 | 74 | 88 | 109 | |
45 | 56 | 56 | 56 | 52 | 61 | 66 | 64 | 52 | 49 | 67 | 78 | 95 | |
Operating Profit | 6 | 6 | 7 | 9 | 10 | 12 | 12 | 10 | 8 | 6 | 7 | 10 | 14 |
OPM % | 11% | 10% | 11% | 14% | 16% | 16% | 16% | 14% | 14% | 12% | 9% | 11% | 13% |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 1 | |
Interest | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 |
Depreciation | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 4 |
Profit before tax | 3 | 3 | 4 | 4 | 5 | 6 | 6 | 4 | 2 | 1 | 1 | 4 | 6 |
Tax % | 32% | 33% | 34% | 35% | 35% | 35% | 33% | 30% | 33% | 40% | 22% | 24% | |
2 | 2 | 2 | 3 | 3 | 4 | 4 | 3 | 1 | 1 | 1 | 3 | 5 | |
EPS in Rs | 8.38 | 9.24 | 6.50 | 2.71 | 3.17 | 3.53 | 3.71 | 2.69 | 1.34 | 0.56 | 0.92 | 2.82 | 4.40 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 177% |
Compounded Sales Growth | |
---|---|
10 Years: | 4% |
5 Years: | 2% |
3 Years: | 14% |
TTM: | 29% |
Compounded Profit Growth | |
---|---|
10 Years: | 5% |
5 Years: | -5% |
3 Years: | 21% |
TTM: | 88% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 36% |
3 Years: | 80% |
1 Year: | 72% |
Return on Equity | |
---|---|
10 Years: | 8% |
5 Years: | 5% |
3 Years: | 4% |
Last Year: | 7% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 2 | 2 | 3 | 8 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves | 5 | 7 | 10 | 11 | 12 | 17 | 24 | 27 | 28 | 29 | 30 | 33 | 35 |
17 | 18 | 27 | 26 | 34 | 37 | 36 | 36 | 34 | 42 | 45 | 51 | 49 | |
12 | 11 | 10 | 14 | 10 | 15 | 14 | 15 | 15 | 10 | 12 | 13 | 14 | |
Total Liabilities | 36 | 38 | 49 | 60 | 66 | 79 | 85 | 89 | 89 | 92 | 99 | 108 | 109 |
12 | 12 | 21 | 23 | 31 | 35 | 35 | 37 | 34 | 34 | 36 | 46 | 45 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 6 | 7 | 0 | 0 |
Investments | 1 | 2 | 2 | 2 | 2 | 2 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
24 | 24 | 26 | 34 | 33 | 42 | 45 | 47 | 47 | 47 | 52 | 57 | 58 | |
Total Assets | 36 | 38 | 49 | 60 | 66 | 79 | 85 | 89 | 89 | 92 | 99 | 108 | 109 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | 5 | 2 | 5 | 5 | 7 | 7 | 9 | 8 | 0 | 6 | 4 | |
-5 | -3 | -10 | -4 | -10 | -6 | -3 | -4 | -4 | -5 | -4 | -6 | |
4 | -2 | 8 | 0 | 4 | -1 | -4 | -4 | -5 | 5 | -0 | 2 | |
Net Cash Flow | 0 | -0 | 0 | 0 | -0 | 1 | -0 | 0 | -0 | -0 | 1 | 0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 72 | 59 | 71 | 93 | 99 | 104 | 92 | 87 | 100 | 99 | 71 | 65 |
Inventory Days | 137 | 97 | 85 | 127 | 132 | 138 | 175 | 194 | 249 | 314 | 245 | 243 |
Days Payable | 53 | 35 | 29 | 53 | 30 | 56 | 56 | 78 | 88 | 49 | 53 | 45 |
Cash Conversion Cycle | 157 | 121 | 127 | 168 | 201 | 186 | 212 | 204 | 262 | 364 | 262 | 263 |
Working Capital Days | 75 | 69 | 73 | 88 | 108 | 112 | 130 | 149 | 178 | 224 | 190 | 181 |
ROCE % | 23% | 21% | 19% | 17% | 15% | 15% | 14% | 11% | 8% | 6% | 6% | 8% |
Documents
Announcements
- Confirmation Of Non-Applicability Of Large Corporate Entity Criteria For The FY Ended 31St March, 2024. 20 Apr
- Compliances - Compliance Certificate Under Regulation 40(10) Of SEBI (LODR) Regulations, 2015 18 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
6 Apr - Certificate under Regulation 74(5) of SEBI (DP), Regulations, 2018, for the quarter ended on March 31, 2024.
-
Compliances-Compliance Certificate For The Period Ended March 31, 2024.
5 Apr - Compliance Certificate for the year ended March 31, 2024, under Regulation 7(3) of SEBI (LODR) Regulations, 2015.
- Submission Of Declaration Under Regulation 31(4) Of SEBI (SAST) Regulations, 2011 On Behalf Of Promoters Of The Company. 5 Apr
Annual reports
Concalls
-
Mar 2024TranscriptNotesPPT
-
Nov 2023Transcript PPT
-
Aug 2023TranscriptNotesPPT
Product Portfolio
Company's product portfolio comprises SPC Flooring, uPVC Windows & Doors, Aluminium Windows & Doors, PVC Doors, PVC Wall Panels & False Ceilings, Wall & Ceiling Fluted Panels, PVC Foam Board, PVC Furniture, and PVC Fencing. [1] The company has 7 registered Trademarks and 15 design patents in its name.[2]