Dhabriya Polywood Ltd

AI
Dhabriya Poly. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Dhabriya Polywood Ltd

₹ 450 -1.84%
28 Oct - close price
polywood.org BSE: 538715 NSE: DHABRIYA
About

Incorporated in 1995, Dhabriya Polywood Ltd manufactures and sells Plastic products and Modular Furniture[1]

Key Points

Business Overview:[1][2]
DPL is a manufacturer & suppliers of Extruded uPVC/PVC (Unplasticized/Rigid Poly Vinyl Chloride) Profiles under brand Polywood, Sheets, Moldings & uPVC Windows & Doors etc. with various designs to suit the complete fabrication requirement of Doors, Windows, Partitions, False Ceilings, Wall Panelling, Pelmet, Kitchen Cabinets & other interior applications. Company has also launched for the first time in India some exquisite products like PVC Fluted Panels, PVC Folding Doors, PVC Designer Doors, PVC Fencing, System Aluminium Windows & Doors, SPC Flooring, PVC foam board, Wood Plastic Composite Panels.

Website BSE NSE - BE
  • Market Cap ₹ 487 Cr.
  • Current Price ₹ 450
  • High / Low ₹ 603 / 280
  • Stock P/E 15.0
  • Book Value ₹ 120
  • Dividend Yield 0.00 %
  • ROCE 25.5 %
  • ROE 26.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 46.2% CAGR over last 5 years

Cons

* 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

Industrials Capital Goods Industrial Products Plastic Products - Industrial

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
50.19 54.65 52.02 54.78 58.69 58.05 54.90 63.47 62.09 66.99 65.66 69.74 68.31
43.29 47.06 44.22 46.08 49.45 48.87 46.05 53.23 49.74 53.33 51.81 55.02 52.55
Operating Profit 6.90 7.59 7.80 8.70 9.24 9.18 8.85 10.24 12.35 13.66 13.85 14.72 15.76
OPM % 13.75% 13.89% 14.99% 15.88% 15.74% 15.81% 16.12% 16.13% 19.89% 20.39% 21.09% 21.11% 23.07%
0.05 0.12 0.14 0.22 0.12 0.18 0.12 0.16 0.14 0.20 0.29 0.87 0.13
Interest 1.30 1.24 1.21 1.33 1.18 1.26 1.18 1.24 1.37 1.48 1.34 1.22 1.43
Depreciation 1.47 1.66 1.86 1.91 1.93 2.18 2.42 2.10 2.27 2.56 2.47 2.70 2.57
Profit before tax 4.18 4.81 4.87 5.68 6.25 5.92 5.37 7.06 8.85 9.82 10.33 11.67 11.89
Tax % 25.84% 25.57% 31.62% 28.35% 25.60% 29.39% 28.86% 23.94% 25.99% 22.61% 25.94% 28.62% 25.57%
3.10 3.59 3.33 4.06 4.65 4.18 3.82 5.37 6.54 7.61 7.66 8.32 8.86
EPS in Rs 2.86 3.32 3.08 3.75 4.30 3.86 3.53 4.96 6.04 7.03 7.08 7.69 8.19
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
72 69 94 131 121 112 106 134 171 211 235 264 271
62 58 80 113 105 97 93 120 153 180 197 210 213
Operating Profit 10 11 15 18 16 15 13 14 18 31 38 55 58
OPM % 14% 15% 15% 14% 13% 13% 13% 10% 11% 15% 16% 21% 21%
0 0 0 0 0 0 1 0 0 1 1 1 1
Interest 3 3 4 5 5 5 4 4 4 5 5 5 5
Depreciation 2 2 3 4 4 4 3 3 4 7 9 10 10
Profit before tax 5 6 8 10 8 6 6 7 11 20 25 41 44
Tax % 34% 34% 34% 30% 29% 29% 28% 25% 22% 28% 27% 26%
3 4 5 7 6 4 4 5 8 14 18 30 32
EPS in Rs 3.30 3.52 4.68 6.33 5.14 4.07 4.13 4.70 7.84 13.01 16.66 27.85 29.99
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 6% 5% 4% 3%
Compounded Sales Growth
10 Years: 14%
5 Years: 20%
3 Years: 16%
TTM: 14%
Compounded Profit Growth
10 Years: 24%
5 Years: 46%
3 Years: 52%
TTM: 63%
Stock Price CAGR
10 Years: 15%
5 Years: 34%
3 Years: 10%
1 Year: 19%
Return on Equity
10 Years: 17%
5 Years: 19%
3 Years: 22%
Last Year: 26%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 8 10 11 11 11 11 11 11 11 11 11 11
Reserves 12 13 20 30 35 40 44 49 58 71 89 119
26 34 41 44 47 44 49 54 57 53 53 76
17 14 20 22 21 20 14 16 19 29 28 20
Total Liabilities 64 71 92 107 115 115 117 130 145 165 181 226
23 31 39 42 44 42 43 45 63 71 79 90
CWIP 0 0 0 0 0 3 7 8 0 5 0 6
Investments 2 2 0 0 0 0 0 0 0 0 0 0
38 38 53 64 71 70 68 76 83 88 102 129
Total Assets 64 71 92 107 115 115 117 130 145 165 181 226

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
5 5 7 10 8 12 8 10 14 32 17 8
-4 -10 -7 -5 -5 -4 -8 -7 -13 -20 -12 -26
0 4 0 -6 -2 -8 0 -1 -1 -10 -5 17
Net Cash Flow 1 -0 1 -1 1 -0 -0 2 1 2 1 -1
Free Cash Flow 0 -6 0 6 3 8 -1 3 1 11 5 -19
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 58% 55% 57% 66% 64% 94% 69% 84% 88% 114% 58% 27%

Ratios

Consolidated / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 92 104 91 70 80 92 82 61 46 41 44 44
Inventory Days 144 140 159 157 180 179 217 192 168 155 165 197
Days Payable 54 30 60 49 59 52 29 32 29 39 29 1
Cash Conversion Cycle 182 213 190 178 201 220 270 221 185 158 180 240
Working Capital Days 14 31 33 39 64 68 86 71 60 39 58 66
ROCE % 19% 16% 18% 19% 14% 12% 11% 10% 12% 19% 20% 26%

Insights

In beta
Feb 2019 Feb 2020 Feb 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Project Business Order Book
INR Crore

Log in to view insights

Please log in to see hidden values.

Login
Fluted and Soffit Panel Revenue
INR Crore
PVC Profile Capacity Utilization
%
PVC Profile Installed Capacity
MT per annum
uPVC Windows Fabrication Capacity
Million sq ft per annum
Channel Partners and Distributors
count
Manufacturing Units
count
uPVC Windows Capacity Utilization
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

2 Recently
Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
67.75% 67.75% 67.75% 67.75% 67.75% 67.75% 67.75% 67.75% 67.75% 67.75% 67.75% 67.75%
0.00% 0.05% 0.00% 0.00% 0.00% 1.47% 1.51% 1.51% 1.51% 1.51% 1.51% 1.51%
0.63% 0.63% 0.52% 0.00% 0.00% 0.37% 0.37% 0.37% 0.37% 0.37% 0.45% 6.00%
31.62% 31.57% 31.71% 32.24% 32.24% 30.40% 30.37% 30.38% 30.37% 30.37% 30.29% 24.73%
No. of Shareholders 4,2354,7335,5747,3857,7707,3537,4867,5477,4177,2357,0327,270

* 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