Century Plyboards (India) Ltd
- Market Cap ₹ 6,804 Cr.
- Current Price ₹ 306
- High / Low ₹ 320 / 95.0
- Stock P/E 48.0
- Book Value ₹ 50.2
- Dividend Yield 0.33 %
- ROCE 14.6 %
- ROE 14.2 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Debtor days have improved from 50.73 to 40.46 days.
Cons
- The company has delivered a poor sales growth of 7.84% over past five years.
- Dividend payout has been low at 14.47% of profits over last 3 years
Peer comparison
Sector: Miscellaneous Industry: Miscellaneous
Loading peers table ...
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
315 | 542 | 566 | 579 | 592 | 582 | 599 | 605 | 530 | 203 | 522 | 660 | |
263 | 455 | 503 | 509 | 513 | 495 | 507 | 572 | 463 | 204 | 436 | 548 | |
Operating Profit | 52 | 87 | 64 | 71 | 80 | 87 | 92 | 33 | 68 | -1 | 87 | 112 |
OPM % | 16% | 16% | 11% | 12% | 13% | 15% | 15% | 5% | 13% | -0% | 17% | 17% |
Other Income | 8 | 1 | 1 | 1 | 4 | 1 | 9 | 1 | 1 | 5 | 1 | 1 |
Interest | 3 | 14 | 16 | 7 | 10 | 9 | 11 | 10 | 9 | 5 | 2 | 2 |
Depreciation | 8 | 16 | 16 | 19 | 9 | 19 | 19 | 20 | 18 | 16 | 18 | 18 |
Profit before tax | 49 | 59 | 33 | 46 | 64 | 60 | 70 | 5 | 42 | -17 | 68 | 94 |
Tax % | 9% | 30% | 33% | 35% | 14% | 33% | 31% | 92% | 14% | 31% | 26% | 30% |
Net Profit | 44 | 42 | 21 | 31 | 54 | 40 | 48 | 25 | 37 | -11 | 50 | 66 |
EPS in Rs | 1.96 | 1.88 | 0.96 | 1.38 | 2.45 | 1.81 | 2.18 | 1.12 | 1.67 | -0.51 | 2.26 | 2.96 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,016 | 1,126 | 1,360 | 1,667 | 1,182 | 1,348 | 1,588 | 1,641 | 1,818 | 2,024 | 2,280 | 2,317 | 1,916 | |
832 | 881 | 1,111 | 1,408 | 1,058 | 1,189 | 1,333 | 1,351 | 1,506 | 1,693 | 1,976 | 2,037 | 1,650 | |
Operating Profit | 184 | 245 | 249 | 259 | 123 | 159 | 256 | 290 | 312 | 331 | 304 | 280 | 265 |
OPM % | 18% | 22% | 18% | 16% | 10% | 12% | 16% | 18% | 17% | 16% | 13% | 12% | 14% |
Other Income | -30 | 30 | 8 | 10 | 7 | 3 | 18 | 6 | 23 | 8 | 4 | 13 | 8 |
Interest | 29 | 25 | 23 | 59 | 40 | 60 | 46 | 48 | 30 | 36 | 47 | 39 | 18 |
Depreciation | 39 | 45 | 51 | 56 | 28 | 39 | 48 | 47 | 59 | 91 | 59 | 76 | 69 |
Profit before tax | 86 | 205 | 184 | 156 | 62 | 63 | 180 | 200 | 245 | 212 | 202 | 177 | 187 |
Tax % | -0% | 11% | -3% | 4% | 7% | -1% | 16% | 15% | 21% | 22% | 26% | 29% | |
Net Profit | 57 | 146 | 155 | 123 | 55 | 60 | 149 | 169 | 190 | 163 | 148 | 151 | 142 |
EPS in Rs | 2.57 | 6.58 | 6.96 | 5.52 | 2.48 | 2.71 | 6.70 | 7.60 | 8.57 | 7.34 | 6.68 | 6.78 | 6.38 |
Dividend Payout % | 10% | 15% | 14% | 18% | 10% | 37% | 30% | 13% | 12% | 14% | 15% | 15% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 8% |
3 Years: | 8% |
TTM: | -19% |
Compounded Profit Growth | |
---|---|
10 Years: | 0% |
5 Years: | -0% |
3 Years: | -8% |
TTM: | -16% |
Stock Price CAGR | |
---|---|
10 Years: | 20% |
5 Years: | 16% |
3 Years: | -2% |
1 Year: | 95% |
Return on Equity | |
---|---|
10 Years: | 22% |
5 Years: | 22% |
3 Years: | 17% |
Last Year: | 14% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | |
Reserves | 342 | 464 | 606 | 704 | 234 | 271 | 367 | 507 | 693 | 829 | 953 | 1,068 | 1,094 |
Borrowings | 407 | 420 | 566 | 1,048 | 542 | 580 | 514 | 474 | 611 | 575 | 532 | 295 | 152 |
198 | 275 | 393 | 413 | 138 | 150 | 164 | 171 | 257 | 296 | 304 | 274 | 309 | |
Total Liabilities | 969 | 1,182 | 1,587 | 2,187 | 936 | 1,024 | 1,067 | 1,175 | 1,584 | 1,723 | 1,811 | 1,660 | 1,577 |
303 | 350 | 426 | 413 | 273 | 316 | 246 | 250 | 312 | 655 | 843 | 785 | 761 | |
CWIP | 113 | 168 | 297 | 746 | 47 | 24 | 33 | 102 | 299 | 126 | 27 | 16 | 23 |
Investments | 0 | 0 | 6 | 9 | 8 | 3 | 0 | 6 | 0 | 0 | 0 | 0 | 5 |
554 | 664 | 858 | 1,020 | 608 | 680 | 788 | 816 | 972 | 942 | 941 | 859 | 787 | |
Total Assets | 969 | 1,182 | 1,587 | 2,187 | 936 | 1,024 | 1,067 | 1,175 | 1,584 | 1,723 | 1,811 | 1,660 | 1,577 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
118 | 199 | 185 | 122 | 60 | 34 | 149 | 293 | 220 | 305 | 266 | 400 | |
-124 | -167 | -320 | -417 | -182 | -71 | 13 | -139 | -304 | -250 | -147 | -25 | |
20 | -32 | 132 | 334 | 154 | -28 | -158 | -153 | 112 | -100 | -116 | -377 | |
Net Cash Flow | 15 | -0 | -3 | 38 | 33 | -65 | 4 | 1 | 28 | -46 | 3 | -2 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 22% | 27% | 20% | 16% | 8% | 15% | 25% | 26% | 24% | 18% | 17% | 15% |
Debtor Days | 39 | 42 | 41 | 43 | 55 | 57 | 62 | 63 | 69 | 64 | 47 | 40 |
Inventory Turnover | 3.32 | 3.00 | 2.99 | 3.08 | 2.83 | 3.06 | 2.76 | 2.71 | 3.14 | 3.09 | 2.94 | 2.91 |
Documents
Add documentRecent announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 15 Feb
- Information With Respect To Century Ply (Singapore) Pte. Ltd., Subsidiary Company 10 Feb
- Proposal For Expansion Of The Company'S Medium Density Fiber (MDF) Board Unit 9 Feb
- Intimation Regarding Reconstitution Of Committees 9 Feb
- Announcement under Regulation 30 (LODR)-Change in Directorate 9 Feb
View all
Annual reports
- 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 bse
- Financial Year 2013 from nse
- Financial Year 2012 from bse
- Financial Year 2012 from nse
- Financial Year 2011 from bse
- Financial Year 2011 from nse
- Financial Year 2010 from bse
- Financial Year 2010 from nse