Century Plyboards (India) Ltd

Century Plyboard Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Century Plyboards (India) Ltd

₹ 457 3.29%
29 Mar - close price
centuryply.com BSE: 532548 NSE : CENTURYPLY
About

Century Plyboards India Ltd was incorporated in January 1982 by Mr. Sajjan Bhajanka and Mr. Sanjay Agarwal. The company has a diversified portfolio & manufactures plywood, veneer, laminates, medium density fibre (MDF), particle board and allied products. [1]

Key Points

Largest player of Plywood in India
The company is the leading manufacturer and supplier of plywood with 25% market share in the organised plywood market of India. [1] The Indian plywood industry is dominated by unorganised players, which account for around 70% of the total plywood market. [2]

Website BSE NSE
  • Market Cap ₹ 10,162 Cr.
  • Current Price ₹ 457
  • High / Low ₹ 728 / 436
  • Stock P/E 28.4
  • Book Value ₹ 77.0
  • Dividend Yield 0.33 %
  • ROCE 29.8 %
  • ROE 22.2 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • The company has delivered a poor sales growth of 10.7% over past five years.

* 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: Miscellaneous Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
605 530 203 522 660 745 458 814 855 901 889 909 884
572 463 204 436 548 619 397 654 705 740 746 786 755
Operating Profit 33 68 -1 87 112 126 60 160 150 161 143 123 129
OPM % 5% 13% -0% 17% 17% 17% 13% 20% 18% 18% 16% 14% 15%
1 1 5 1 1 10 5 7 6 5 6 20 5
Interest 10 9 5 2 2 3 3 2 3 4 4 4 4
Depreciation 20 18 16 18 18 18 18 19 19 19 19 19 19
Profit before tax 5 42 -17 68 94 115 44 146 135 144 126 120 110
Tax % 92% 14% 31% 26% 30% 24% 30% 32% 30% 38% 26% 22% 25%
Net Profit 0 36 -12 50 66 87 31 99 94 89 93 94 82
EPS in Rs 1.12 1.67 -0.51 2.26 2.96 3.90 1.41 4.46 4.23 3.99 4.15 4.23 3.70
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
1,360 1,667 1,182 1,348 1,588 1,641 1,818 2,024 2,280 2,317 2,130 3,027 3,582
1,111 1,382 1,058 1,188 1,333 1,351 1,506 1,692 1,975 2,037 1,795 2,495 3,027
Operating Profit 249 285 123 159 256 290 313 332 305 280 336 532 556
OPM % 18% 17% 10% 12% 16% 18% 17% 16% 13% 12% 16% 18% 16%
8 -16 7 3 18 6 22 7 3 13 6 21 37
Interest 23 59 40 60 46 48 30 36 47 39 13 11 16
Depreciation 51 56 28 39 48 47 59 91 59 76 69 74 76
Profit before tax 184 156 62 63 180 200 245 212 202 177 260 468 500
Tax % -3% 4% 7% -1% 16% 15% 21% 22% 26% 29% 26% 33%
Net Profit 190 150 58 63 150 170 193 166 149 125 191 313 358
EPS in Rs 6.96 5.52 2.48 2.71 6.70 7.60 8.57 7.34 6.68 6.78 8.62 14.09 16.07
Dividend Payout % 14% 18% 10% 37% 30% 13% 12% 14% 15% 15% 12% 11%
Compounded Sales Growth
10 Years: 6%
5 Years: 11%
3 Years: 10%
TTM: 25%
Compounded Profit Growth
10 Years: 9%
5 Years: 10%
3 Years: 28%
TTM: 15%
Stock Price CAGR
10 Years: 26%
5 Years: 7%
3 Years: 58%
1 Year: -33%
Return on Equity
10 Years: 21%
5 Years: 18%
3 Years: 17%
Last Year: 22%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
23 23 22 22 22 22 22 22 22 22 22 22 22
Reserves 606 704 234 271 367 507 693 829 953 1,068 1,245 1,535 1,689
566 1,048 542 580 514 474 611 575 532 295 165 236 251
393 413 138 150 164 171 257 296 304 274 379 437 423
Total Liabilities 1,587 2,187 936 1,024 1,067 1,175 1,584 1,723 1,811 1,660 1,811 2,230 2,385
426 413 273 316 246 250 312 655 843 785 762 776 759
CWIP 297 746 47 24 33 102 299 126 27 16 28 177 264
Investments 6 9 8 3 0 6 0 0 0 0 111 0 0
858 1,020 608 680 788 816 972 942 941 859 910 1,277 1,362
Total Assets 1,587 2,187 936 1,024 1,067 1,175 1,584 1,723 1,811 1,660 1,811 2,230 2,385

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
185 122 60 34 149 293 220 305 266 400 371 276
-320 -417 -182 -71 13 -139 -304 -250 -147 -25 -226 -320
132 334 154 -28 -158 -153 112 -100 -116 -377 -140 35
Net Cash Flow -3 38 33 -65 4 1 28 -46 3 -2 4 -9

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 41 43 55 57 62 63 69 64 47 40 52 42
Inventory Days 162 152 114 141 144 133 123 142 146 125 130 128
Days Payable 86 65 42 28 27 38 57 65 51 48 73 61
Cash Conversion Cycle 117 129 127 170 179 157 134 141 143 118 108 109
Working Capital Days 126 128 94 105 110 101 105 92 80 69 64 66
ROCE % 20% 16% 8% 15% 25% 26% 24% 18% 17% 15% 20% 30%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
73.05 73.05 73.05 73.05 73.05 73.05 73.04 73.04 73.04 73.04 73.04 73.04
6.91 6.40 5.87 4.68 4.80 5.02 5.05 5.47 6.86 7.01 6.96 6.14
8.20 9.09 10.58 12.11 12.36 11.94 13.15 13.20 11.19 11.97 12.50 13.33
11.84 11.46 10.51 10.16 9.80 9.99 8.76 8.29 8.91 7.98 7.50 7.49

* 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

DRHP

Credit ratings

Concalls