Dhabriya Polywood Ltd

Dhabriya Polywood Ltd

₹ 276 -2.19%
19 Apr - close price
About

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]

Key Points

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]

  • Market Cap 299 Cr.
  • Current Price 276
  • High / Low 428 / 143
  • Stock P/E 22.2
  • Book Value 69.8
  • Dividend Yield 0.18 %
  • ROCE 12.5 %
  • ROE 13.2 %
  • Face Value 10.0

Pros

  • Debtor days have improved from 63.2 to 46.3 days.

Cons

  • Stock is trading at 3.96 times its book value
  • Company has a low return on equity of 10.3% over last 3 years.
  • Company might be capitalizing the interest cost
  • 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

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
33.73 31.92 19.60 39.86 34.10 40.08 36.79 43.75 40.16 50.48 50.19 54.65 52.02
28.70 27.57 18.77 36.02 30.54 34.60 34.07 39.41 35.31 43.97 43.29 47.06 44.22
Operating Profit 5.03 4.35 0.83 3.84 3.56 5.48 2.72 4.34 4.85 6.51 6.90 7.59 7.80
OPM % 14.91% 13.63% 4.23% 9.63% 10.44% 13.67% 7.39% 9.92% 12.08% 12.90% 13.75% 13.89% 14.99%
0.14 0.09 0.07 0.06 0.07 0.11 0.07 0.06 0.02 0.15 0.05 0.12 0.14
Interest 1.20 0.85 1.03 1.05 0.93 0.86 0.91 1.01 0.98 1.11 1.30 1.24 1.21
Depreciation 0.91 0.86 0.83 0.83 0.85 0.89 0.85 0.88 0.90 1.15 1.47 1.66 1.86
Profit before tax 3.06 2.73 -0.96 2.02 1.85 3.84 1.03 2.51 2.99 4.40 4.18 4.81 4.87
Tax % 15.36% 27.47% -18.75% 22.28% 26.49% 14.06% 37.86% 14.74% 24.75% 21.36% 25.84% 25.57% 31.62%
2.59 1.97 -1.12 1.56 1.36 3.30 0.65 2.14 2.25 3.45 3.10 3.59 3.33
EPS in Rs 2.39 1.82 -1.03 1.44 1.26 3.05 0.60 1.98 2.08 3.19 2.86 3.32 3.08
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
62 67 72 69 94 131 121 112 106 134 171 207
56 59 62 58 80 113 105 97 93 120 153 179
Operating Profit 6 8 10 11 15 18 16 15 13 14 18 29
OPM % 10% 12% 14% 15% 15% 14% 13% 13% 13% 10% 11% 14%
0 0 0 0 0 0 0 0 1 0 0 0
Interest 2 2 3 3 4 5 5 5 4 4 4 5
Depreciation 1 1 2 2 3 4 4 4 3 3 4 6
Profit before tax 3 4 5 6 8 10 8 6 6 7 11 18
Tax % 33% 34% 34% 34% 34% 30% 29% 29% 28% 25% 22%
2 3 3 4 5 7 6 4 4 5 8 13
EPS in Rs 9.29 7.50 3.30 3.52 4.68 6.33 5.14 4.07 4.13 4.70 7.84 12.45
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 64%
Compounded Sales Growth
10 Years: 11%
5 Years: 5%
3 Years: 15%
TTM: 29%
Compounded Profit Growth
10 Years: 16%
5 Years: 4%
3 Years: 22%
TTM: 62%
Stock Price CAGR
10 Years: %
5 Years: 34%
3 Years: 80%
1 Year: 73%
Return on Equity
10 Years: 13%
5 Years: 11%
3 Years: 10%
Last Year: 13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 3 8 10 11 11 11 11 11 11 11 11
Reserves 7 11 12 13 20 30 35 40 44 49 58 65
18 27 26 34 41 44 47 44 49 54 57 52
12 13 17 14 20 22 21 20 14 16 19 22
Total Liabilities 39 53 64 71 92 107 115 115 117 130 145 150
12 21 23 31 39 42 44 42 43 45 63 63
CWIP 0 0 0 0 0 0 0 3 7 8 0 0
Investments 2 2 2 2 0 0 0 0 0 0 0 0
25 30 38 38 53 64 71 70 68 76 83 86
Total Assets 39 53 64 71 92 107 115 115 117 130 145 150

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
5 2 5 5 7 10 8 12 8 10 14
-3 -10 -4 -10 -7 -5 -5 -4 -8 -7 -13
-2 8 0 4 0 -6 -2 -8 0 -1 -1
Net Cash Flow 0 0 1 -0 1 -1 1 -0 -0 2 1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 61 76 92 104 91 70 80 92 82 61 46
Inventory Days 102 97 144 140 159 157 180 179 217 192 168
Days Payable 37 32 54 30 60 49 59 52 29 32 29
Cash Conversion Cycle 126 141 182 213 190 178 201 220 270 221 185
Working Capital Days 69 69 83 102 104 107 138 150 166 159 128
ROCE % 20% 19% 16% 18% 19% 14% 12% 11% 10% 12%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.22% 74.22% 74.22% 74.22% 74.22% 74.22% 74.22% 74.22% 74.22% 67.75% 67.75% 67.75%
0.00% 0.00% 0.00% 0.00% 0.13% 1.40% 1.40% 1.53% 1.53% 0.00% 0.00% 0.05%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.53% 0.63% 0.63%
25.78% 25.78% 25.78% 25.78% 25.65% 24.37% 24.38% 24.25% 24.25% 31.71% 31.62% 31.57%
No. of Shareholders 9831,1131,0981,1761,1981,3191,4301,4591,5782,7134,2354,733

* 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