Nifty
Sensex
:
:
10675.10
35499.94
58.40 (0.55%)
239.40 (0.68%)

Wood & Wood Products

Rating :
67/99

BSE: 532646 | NSE: UNIPLY

60.70
-0.85 (-1.38%)
16-Nov-2018 | 1:10PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  62.40
  •  62.40
  •  60.35
  •  61.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27885
  •  16.93
  •  97.20
  •  49.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,013.07
  • 27.12
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,310.82
  • 0.07%
  • 2.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 22.85%
  • 15.36%
  • 45.73%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.00%
  • 15.94%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.66
  • -1.69
  • -0.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.75
  • -4.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 57.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.17
  • 1.38
  • 2.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 50.65
  • 75.51
  • 113.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
141.16
77.05
83.21%
117.17
93.94
24.73%
102.50
86.66
18.28%
91.21
48.27
88.96%
Expenses
119.94
59.34
102.12%
107.50
83.78
28.31%
84.64
75.47
12.15%
75.07
41.74
79.85%
EBITDA
21.22
17.71
19.82%
9.68
10.15
-4.63%
17.86
11.20
59.46%
16.14
6.52
147.55%
EBIDTM
15.03%
22.98%
8.26%
10.81%
17.43%
12.92%
17.70%
13.51%
Other Income
3.16
0.27
1,070.37%
12.94
2.24
477.68%
2.39
1.56
53.21%
0.50
0.42
19.05%
Interest
9.93
8.13
22.14%
9.03
5.60
61.25%
6.82
4.40
55.00%
7.73
2.55
203.14%
Depreciation
0.99
1.07
-7.48%
0.88
0.83
6.02%
1.16
1.24
-6.45%
1.06
0.48
120.83%
PBT
13.46
8.78
53.30%
22.62
5.78
291.35%
12.28
7.12
72.47%
9.24
3.90
136.92%
Tax
4.38
3.02
45.03%
11.14
2.04
446.08%
4.25
1.98
114.65%
3.10
1.27
144.09%
PAT
9.09
5.76
57.81%
11.48
3.74
206.95%
8.03
5.13
56.53%
6.15
2.64
132.95%
PATM
6.44%
7.48%
9.79%
3.98%
7.83%
5.92%
6.74%
5.47%
EPS
0.72
0.48
50.00%
1.05
0.31
238.71%
0.71
0.43
65.12%
0.51
0.25
104.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
452.04
387.93
264.13
122.21
123.02
105.90
86.85
83.08
103.09
110.15
Net Sales Growth
47.76%
46.87%
116.13%
-0.66%
16.17%
21.93%
4.54%
-19.41%
-6.41%
 
Cost Of Goods Sold
259.48
239.30
162.49
102.33
94.94
82.11
66.21
64.43
81.92
90.45
Gross Profit
192.56
148.63
101.64
19.89
28.08
23.79
20.64
18.64
21.18
19.70
GP Margin
42.60%
38.31%
38.48%
16.28%
22.83%
22.46%
23.77%
22.44%
20.55%
17.88%
Total Expenditure
387.15
326.54
231.85
120.94
112.29
95.88
82.51
84.90
99.26
100.31
Power & Fuel Cost
-
1.56
1.94
2.88
2.35
2.29
2.09
1.81
1.48
1.30
% Of Sales
-
0.40%
0.73%
2.36%
1.91%
2.16%
2.41%
2.18%
1.44%
1.18%
Employee Cost
-
31.94
45.65
7.28
3.71
3.00
2.55
2.56
2.26
1.62
% Of Sales
-
8.23%
17.28%
5.96%
3.02%
2.83%
2.94%
3.08%
2.19%
1.47%
Manufacturing Exp.
-
24.34
3.56
2.98
2.64
2.32
2.79
3.69
3.59
3.13
% Of Sales
-
6.27%
1.35%
2.44%
2.15%
2.19%
3.21%
4.44%
3.48%
2.84%
General & Admin Exp.
-
24.64
13.62
3.34
3.20
2.95
2.52
2.65
2.73
1.93
% Of Sales
-
6.35%
5.16%
2.73%
2.60%
2.79%
2.90%
3.19%
2.65%
1.75%
Selling & Distn. Exp.
-
4.69
4.44
1.50
3.05
3.09
3.29
2.58
2.63
1.66
% Of Sales
-
1.21%
1.68%
1.23%
2.48%
2.92%
3.79%
3.11%
2.55%
1.51%
Miscellaneous Exp.
-
0.08
0.16
0.62
2.40
0.10
3.06
7.18
4.65
0.22
% Of Sales
-
0.02%
0.06%
0.51%
1.95%
0.09%
3.52%
8.64%
4.51%
0.20%
EBITDA
64.90
61.39
32.28
1.27
10.73
10.02
4.34
-1.82
3.83
9.84
EBITDA Margin
14.36%
15.83%
12.22%
1.04%
8.72%
9.46%
5.00%
-2.19%
3.72%
8.93%
Other Income
18.99
16.10
4.26
0.23
0.25
0.25
3.26
2.02
1.27
0.64
Interest
33.51
31.70
13.99
6.41
6.29
5.75
6.11
6.37
6.45
3.57
Depreciation
4.09
4.17
2.83
1.49
1.45
1.36
2.58
2.63
2.22
1.87
PBT
57.60
41.61
19.72
-6.40
3.25
3.16
-1.09
-8.81
-3.57
5.04
Tax
22.87
21.51
6.19
-1.83
1.00
0.92
-1.47
-2.57
-1.26
2.34
Tax Rate
39.70%
40.65%
31.76%
28.59%
30.77%
29.11%
30.63%
29.17%
35.29%
46.43%
PAT
34.75
31.41
13.30
-4.58
2.25
2.24
-3.33
-6.23
-2.31
2.70
PAT before Minority Interest
34.75
31.41
13.30
-4.58
2.25
2.24
-3.33
-6.23
-2.31
2.70
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.69%
8.10%
5.04%
-3.75%
1.83%
2.12%
-3.83%
-7.50%
-2.24%
2.45%
PAT Growth
101.22%
136.17%
-
-
0.45%
-
-
-
-
 
Unadjusted EPS
2.99
13.72
6.25
-319.00
1.80
1.79
-2.67
-5.00
-1.85
2.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
417.82
152.70
27.95
32.53
28.24
13.15
16.48
22.50
24.81
Share Capital
23.91
23.91
14.36
14.36
12.46
12.46
12.46
12.46
12.46
Total Reserves
161.59
128.79
13.59
18.17
15.77
0.68
4.01
10.04
12.35
Non-Current Liabilities
109.66
117.52
0.22
3.53
7.95
45.69
47.14
58.57
50.55
Secured Loans
100.46
43.90
1.22
2.43
5.80
34.02
45.26
46.29
38.43
Unsecured Loans
4.36
7.11
1.50
1.50
3.49
14.27
2.99
10.75
9.27
Long Term Provisions
0.11
0.38
0.10
0.38
0.37
0.00
0.00
0.00
0.00
Current Liabilities
314.88
241.54
85.09
67.68
59.20
23.61
39.19
23.34
33.27
Trade Payables
65.43
60.58
41.88
26.91
23.24
19.10
28.18
16.58
29.38
Other Current Liabilities
19.47
12.29
4.83
6.81
6.03
4.33
10.73
6.38
1.90
Short Term Borrowings
218.41
162.49
38.38
33.87
29.93
0.00
0.00
0.00
0.00
Short Term Provisions
11.57
6.18
0.00
0.09
0.00
0.18
0.27
0.39
2.00
Total Liabilities
842.36
511.76
113.26
103.74
95.39
82.45
102.81
104.41
108.63
Net Block
63.22
74.85
28.73
26.79
27.67
14.62
38.43
32.98
41.88
Gross Block
67.85
77.60
39.37
36.01
35.79
21.50
47.12
39.30
46.38
Accumulated Depreciation
4.63
2.74
10.65
9.22
8.11
6.88
8.70
6.33
4.50
Non Current Assets
514.78
111.99
30.22
28.11
28.25
14.68
38.44
33.29
41.94
Capital Work in Progress
1.35
2.44
0.01
0.00
0.01
0.05
0.00
0.30
0.05
Non Current Investment
114.55
1.95
0.05
0.05
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
335.63
32.75
1.44
1.27
0.56
0.00
0.00
0.00
0.00
Other Non Current Assets
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
326.66
399.78
83.05
75.63
67.14
67.77
64.16
70.71
66.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
86.79
107.48
55.89
47.44
37.95
38.32
31.58
30.84
25.14
Sundry Debtors
190.39
186.98
22.61
22.20
21.76
19.46
19.88
29.27
33.01
Cash & Bank
25.47
84.58
2.69
4.90
5.84
8.06
9.81
7.21
4.67
Other Current Assets
24.02
1.15
0.22
0.11
1.59
1.93
2.89
3.38
3.28
Short Term Loans & Adv.
23.03
19.59
1.63
0.98
1.45
1.20
2.19
1.93
2.28
Net Current Assets
11.78
158.24
-2.04
7.95
7.94
44.16
24.97
47.37
32.81
Total Assets
842.36
511.77
113.27
103.74
95.39
82.45
102.81
104.42
108.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
85.84
-122.52
4.03
4.30
9.72
-14.76
23.48
-8.11
-1.28
PBT
54.41
19.49
-6.40
3.25
3.16
-1.09
-8.81
-3.57
5.04
Adjustment
19.23
10.61
6.98
6.78
6.05
4.75
14.20
6.38
4.09
Changes in Working Capital
25.53
-153.30
3.45
-5.15
0.52
-18.43
18.31
-10.39
-8.90
Cash after chg. in Working capital
99.17
-123.21
4.03
4.88
9.72
-14.76
23.69
-7.58
0.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.73
0.69
0.00
-0.58
0.00
0.00
-0.22
-0.54
-1.51
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
1.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-395.32
-76.02
-3.24
-0.48
-1.31
18.01
-7.40
7.40
-27.29
Net Fixed Assets
21.69
14.63
-3.37
-0.21
-14.25
25.57
-7.52
6.83
Net Investments
-111.12
-58.79
0.00
-0.04
0.00
0.00
0.00
-0.05
Others
-305.89
-31.86
0.13
-0.23
12.94
-7.56
0.12
0.62
Cash from Financing Activity
250.37
281.83
-3.00
-4.77
-10.63
-5.00
-13.47
3.26
27.68
Net Cash Inflow / Outflow
-59.11
83.29
-2.21
-0.94
-2.22
-1.75
2.60
2.55
-0.89
Opening Cash & Equivalents
84.58
1.28
4.90
5.84
8.06
9.81
7.21
4.67
5.56
Closing Cash & Equivalent
25.47
84.58
2.69
4.90
5.84
8.06
9.81
7.21
4.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
15.44
11.70
2.10
2.74
2.47
2.11
2.61
3.54
3.88
ROA
4.64%
4.26%
-4.22%
2.26%
2.51%
-3.59%
-6.02%
-2.17%
2.49%
ROE
19.36%
17.16%
-26.32%
12.82%
15.67%
-22.62%
-32.51%
-9.99%
11.16%
ROCE
15.48%
16.24%
0.02%
16.06%
14.93%
2.09%
-3.39%
3.82%
11.98%
Fixed Asset Turnover
5.33
4.52
3.60
3.72
4.29
2.87
2.17
2.70
2.62
Receivable days
177.53
144.82
60.22
60.01
61.25
72.95
95.44
98.25
99.25
Inventory Days
91.39
112.88
138.84
116.56
113.34
129.65
121.22
88.31
75.58
Payable days
68.89
72.45
104.43
82.23
81.65
106.47
108.77
87.74
100.99
Cash Conversion Cycle
200.03
185.24
94.63
94.34
92.94
96.13
107.89
98.83
73.84
Total Debt/Equity
1.75
1.53
2.91
2.09
2.77
3.67
2.97
2.58
1.97
Interest Cover
2.67
2.39
0.00
1.52
1.55
0.22
-0.38
0.45
2.41

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.