Century Plyboards (India) Ltd
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]
- Market Cap ₹ 19,257 Cr.
- Current Price ₹ 867
- High / Low ₹ 935 / 594
- Stock P/E 69.2
- Book Value ₹ 99.5
- Dividend Yield 0.12 %
- ROCE 18.0 %
- ROE 15.8 %
- Face Value ₹ 1.00
Pros
Cons
- Stock is trading at 8.71 times its book value
- Company might be capitalizing the interest cost
* 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: Plywood Boards/Laminates Industry: Miscellaneous
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,182 | 1,348 | 1,588 | 1,641 | 1,818 | 2,024 | 2,280 | 2,317 | 2,130 | 3,027 | 3,647 | 3,886 | 4,000 | |
1,058 | 1,188 | 1,333 | 1,351 | 1,506 | 1,692 | 1,975 | 2,037 | 1,795 | 2,495 | 3,064 | 3,365 | 3,502 | |
Operating Profit | 123 | 159 | 256 | 290 | 313 | 332 | 305 | 280 | 336 | 532 | 583 | 521 | 499 |
OPM % | 10% | 12% | 16% | 18% | 17% | 16% | 13% | 12% | 16% | 18% | 16% | 13% | 12% |
7 | 3 | 18 | 6 | 22 | 7 | 3 | 13 | 6 | 21 | 23 | 44 | 27 | |
Interest | 40 | 60 | 46 | 48 | 30 | 36 | 47 | 39 | 13 | 11 | 17 | 31 | 40 |
Depreciation | 28 | 39 | 48 | 47 | 59 | 91 | 59 | 76 | 69 | 74 | 78 | 95 | 105 |
Profit before tax | 62 | 63 | 180 | 200 | 245 | 212 | 202 | 177 | 260 | 468 | 512 | 439 | 381 |
Tax % | 7% | -1% | 16% | 15% | 21% | 22% | 26% | 29% | 26% | 33% | 26% | 26% | |
58 | 63 | 150 | 170 | 193 | 166 | 149 | 125 | 191 | 313 | 377 | 325 | 272 | |
EPS in Rs | 2.48 | 2.71 | 6.70 | 7.60 | 8.57 | 7.34 | 6.68 | 6.78 | 8.62 | 14.09 | 16.93 | 14.69 | 12.33 |
Dividend Payout % | 10% | 37% | 30% | 13% | 12% | 14% | 15% | 15% | 12% | 11% | 6% | 7% |
Compounded Sales Growth | |
---|---|
10 Years: | 11% |
5 Years: | 11% |
3 Years: | 22% |
TTM: | 10% |
Compounded Profit Growth | |
---|---|
10 Years: | 18% |
5 Years: | 17% |
3 Years: | 18% |
TTM: | -26% |
Stock Price CAGR | |
---|---|
10 Years: | 23% |
5 Years: | 41% |
3 Years: | 22% |
1 Year: | 33% |
Return on Equity | |
---|---|
10 Years: | 21% |
5 Years: | 18% |
3 Years: | 20% |
Last Year: | 16% |
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 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves | 234 | 271 | 367 | 507 | 693 | 829 | 953 | 1,068 | 1,245 | 1,535 | 1,885 | 2,189 |
542 | 580 | 514 | 474 | 611 | 575 | 532 | 295 | 165 | 236 | 327 | 771 | |
138 | 150 | 164 | 171 | 257 | 296 | 304 | 274 | 379 | 437 | 482 | 569 | |
Total Liabilities | 936 | 1,024 | 1,067 | 1,175 | 1,584 | 1,723 | 1,811 | 1,660 | 1,811 | 2,230 | 2,716 | 3,552 |
273 | 316 | 246 | 250 | 312 | 655 | 843 | 785 | 762 | 776 | 1,069 | 1,913 | |
CWIP | 47 | 24 | 33 | 102 | 299 | 126 | 27 | 16 | 28 | 177 | 236 | 267 |
Investments | 8 | 3 | 0 | 6 | 0 | 0 | 0 | 0 | 111 | 0 | 0 | 3 |
608 | 680 | 788 | 816 | 972 | 942 | 941 | 859 | 910 | 1,277 | 1,411 | 1,369 | |
Total Assets | 936 | 1,024 | 1,067 | 1,175 | 1,584 | 1,723 | 1,811 | 1,660 | 1,811 | 2,230 | 2,716 | 3,552 |
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 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
60 | 34 | 149 | 293 | 220 | 305 | 266 | 400 | 371 | 276 | 438 | 252 | |
-182 | -71 | 13 | -139 | -304 | -250 | -147 | -25 | -226 | -320 | -480 | -578 | |
154 | -28 | -158 | -153 | 112 | -100 | -116 | -377 | -140 | 35 | 39 | 353 | |
Net Cash Flow | 33 | -65 | 4 | 1 | 28 | -46 | 3 | -2 | 4 | -9 | -3 | 27 |
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 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 55 | 57 | 62 | 63 | 69 | 64 | 47 | 40 | 52 | 42 | 39 | 39 |
Inventory Days | 114 | 141 | 144 | 133 | 123 | 142 | 146 | 125 | 130 | 128 | 101 | 116 |
Days Payable | 42 | 28 | 27 | 38 | 57 | 65 | 51 | 48 | 73 | 61 | 52 | 51 |
Cash Conversion Cycle | 127 | 170 | 179 | 157 | 134 | 141 | 143 | 118 | 108 | 109 | 87 | 104 |
Working Capital Days | 94 | 105 | 110 | 101 | 105 | 92 | 80 | 69 | 64 | 66 | 57 | 65 |
ROCE % | 7% | 15% | 25% | 26% | 23% | 18% | 17% | 14% | 20% | 30% | 27% | 18% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Change in Directorate
27 Sep - Confirmation of directors not debarred from office.
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 26 Sep
- Closure of Trading Window 26 Sep
-
Announcement under Regulation 30 (LODR)-Appointment of Statutory Auditor/s
25 Sep - Appointment of new statutory auditor approved.
-
Announcement under Regulation 30 (LODR)-Change in Directorate
25 Sep - Re-appointment of directors at AGM.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from nse
-
Financial Year 2012
from bse
Concalls
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Jul 2022Transcript PPT
-
May 2022Transcript PPT
-
Feb 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021Transcript PPT
-
Aug 2021TranscriptPPT
-
Jun 2021Transcript PPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020TranscriptNotesPPT
-
Jun 2020Transcript PPT
-
Mar 2020TranscriptPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019Transcript PPT
-
Aug 2019Transcript PPT
-
May 2019Transcript PPT
-
Feb 2019TranscriptNotesPPT
-
Feb 2019Transcript PPT
-
Nov 2018Transcript PPT
-
Jul 2018Transcript PPT
-
May 2018Transcript PPT
-
Feb 2018Transcript PPT
-
Oct 2017Transcript PPT
-
Aug 2017Transcript PPT
-
May 2017Transcript PPT
-
Jan 2017Transcript PPT
-
Nov 2016TranscriptPPT
-
Aug 2016TranscriptPPT
-
May 2016TranscriptPPT
-
Feb 2016Transcript PPT
Largest player of Plywood in India
The company is a leading manufacturer and supplier of plywood with a 29% market share in the organized plywood market of India.[1]The Indian plywood industry is dominated by unorganized players, who account for ~70% of the total plywood market. [2]