Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Wood & Wood Products

Rating :
65/99

BSE: 532548 | NSE: CENTURYPLY

696.80
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  716.55
  •  719.00
  •  692.15
  •  716.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  235430
  •  1648.25
  •  849.50
  •  436.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,486.57
  • 42.84
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,913.70
  • 0.14%
  • 7.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.04%
  • 2.34%
  • 3.89%
  • FII
  • DII
  • Others
  • 5.45%
  • 14.65%
  • 0.63%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.47
  • 9.84
  • 19.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.45
  • 13.12
  • 10.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.34
  • 20.89
  • 26.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.94
  • 37.30
  • 39.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.84
  • 6.14
  • 7.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.82
  • 20.84
  • 24.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
937.40
883.74
6.07%
996.84
908.60
9.71%
891.00
888.78
0.25%
965.45
901.05
7.15%
Expenses
831.31
755.06
10.10%
852.55
785.57
8.53%
757.82
745.64
1.63%
801.63
740.33
8.28%
EBITDA
106.08
128.68
-17.56%
144.29
123.02
17.29%
133.18
143.14
-6.96%
163.81
160.73
1.92%
EBIDTM
11.32%
14.56%
14.47%
13.54%
14.95%
16.11%
16.97%
17.84%
Other Income
9.31
5.27
76.66%
14.58
20.37
-28.42%
12.16
6.01
102.33%
16.04
5.37
198.70%
Interest
8.32
4.39
89.52%
6.15
3.84
60.16%
6.15
4.27
44.03%
4.47
3.65
22.47%
Depreciation
22.91
19.33
18.52%
23.36
19.09
22.37%
23.08
19.07
21.03%
20.02
18.87
6.09%
PBT
84.16
110.23
-23.65%
129.36
120.46
7.39%
116.11
125.82
-7.72%
155.36
143.57
8.21%
Tax
21.50
27.88
-22.88%
32.24
25.98
24.10%
28.98
33.19
-12.68%
40.76
54.81
-25.63%
PAT
62.66
82.35
-23.91%
97.12
94.48
2.79%
87.13
92.62
-5.93%
114.60
88.76
29.11%
PATM
6.68%
9.32%
9.74%
10.40%
9.78%
10.42%
11.87%
9.85%
EPS
2.83
3.70
-23.51%
4.35
4.23
2.84%
3.91
4.15
-5.78%
5.15
3.98
29.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,790.69
3,646.57
3,027.02
2,130.36
2,317.03
2,280.39
2,023.94
1,818.73
1,640.93
1,588.44
1,347.66
Net Sales Growth
5.82%
20.47%
42.09%
-8.06%
1.61%
12.67%
11.28%
10.84%
3.30%
17.87%
 
Cost Of Goods Sold
1,969.82
1,916.20
1,502.08
1,040.54
1,160.53
1,150.94
985.98
895.50
817.73
847.36
784.34
Gross Profit
1,820.87
1,730.36
1,524.95
1,089.82
1,156.50
1,129.46
1,037.97
923.23
823.19
741.08
563.32
GP Margin
48.04%
47.45%
50.38%
51.16%
49.91%
49.53%
51.28%
50.76%
50.17%
46.65%
41.80%
Total Expenditure
3,243.31
3,087.90
2,496.18
1,794.86
2,037.37
1,978.79
1,692.89
1,506.75
1,351.46
1,332.57
1,189.44
Power & Fuel Cost
-
119.25
106.19
75.26
88.62
89.48
71.00
42.68
34.49
35.27
31.17
% Of Sales
-
3.27%
3.51%
3.53%
3.82%
3.92%
3.51%
2.35%
2.10%
2.22%
2.31%
Employee Cost
-
474.91
417.55
331.56
358.48
345.61
312.91
273.01
236.23
200.92
161.23
% Of Sales
-
13.02%
13.79%
15.56%
15.47%
15.16%
15.46%
15.01%
14.40%
12.65%
11.96%
Manufacturing Exp.
-
235.78
211.90
159.40
174.83
184.99
160.63
111.51
103.94
99.37
86.11
% Of Sales
-
6.47%
7.00%
7.48%
7.55%
8.11%
7.94%
6.13%
6.33%
6.26%
6.39%
General & Admin Exp.
-
58.47
59.01
40.79
22.60
31.54
29.12
29.11
25.69
22.95
22.17
% Of Sales
-
1.60%
1.95%
1.91%
0.98%
1.38%
1.44%
1.60%
1.57%
1.44%
1.65%
Selling & Distn. Exp.
-
162.80
131.53
92.25
99.63
83.99
65.54
87.88
74.50
76.43
41.17
% Of Sales
-
4.46%
4.35%
4.33%
4.30%
3.68%
3.24%
4.83%
4.54%
4.81%
3.05%
Miscellaneous Exp.
-
120.49
67.92
55.07
132.68
92.25
67.72
67.06
58.87
50.28
41.17
% Of Sales
-
3.30%
2.24%
2.59%
5.73%
4.05%
3.35%
3.69%
3.59%
3.17%
4.69%
EBITDA
547.36
558.67
530.84
335.50
279.66
301.60
331.05
311.98
289.47
255.87
158.22
EBITDA Margin
14.44%
15.32%
17.54%
15.75%
12.07%
13.23%
16.36%
17.15%
17.64%
16.11%
11.74%
Other Income
52.09
47.69
23.07
17.32
12.76
7.15
7.87
22.55
6.00
17.73
3.70
Interest
25.09
16.98
11.43
12.79
38.90
46.94
35.83
30.21
47.88
45.57
60.34
Depreciation
89.37
77.51
74.28
68.65
76.31
59.48
90.66
59.34
47.46
48.47
38.71
PBT
484.99
511.87
468.21
271.39
177.22
202.33
212.43
244.98
200.13
179.56
62.86
Tax
123.48
127.82
155.05
68.36
51.93
53.46
46.29
51.50
30.38
29.60
-0.47
Tax Rate
25.46%
24.97%
33.12%
26.33%
29.30%
26.42%
21.79%
21.02%
15.18%
16.48%
-0.75%
PAT
361.51
383.30
313.06
191.47
150.59
148.45
163.06
190.46
168.94
149.11
60.20
PAT before Minority Interest
361.51
384.05
313.16
191.22
125.29
148.87
166.14
193.48
169.75
149.96
63.33
Minority Interest
0.00
-0.75
-0.10
0.25
25.30
-0.42
-3.08
-3.02
-0.81
-0.85
-3.13
PAT Margin
9.54%
10.51%
10.34%
8.99%
6.50%
6.51%
8.06%
10.47%
10.30%
9.39%
4.47%
PAT Growth
0.92%
22.44%
63.50%
27.15%
1.44%
-8.96%
-14.39%
12.74%
13.30%
147.69%
 
EPS
16.27
17.25
14.09
8.62
6.78
6.68
7.34
8.57
7.60
6.71
2.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,914.32
1,556.84
1,267.40
1,090.61
974.92
851.55
714.91
528.84
389.39
293.08
Share Capital
22.25
22.25
22.25
22.25
22.25
22.25
22.25
22.25
22.25
22.25
Total Reserves
1,892.07
1,534.59
1,245.15
1,068.36
952.67
829.30
692.65
506.58
367.13
270.83
Non-Current Liabilities
48.59
45.55
9.23
26.45
74.63
106.43
90.26
-0.65
77.97
202.59
Secured Loans
1.87
2.00
26.32
52.93
132.27
166.94
146.75
63.96
81.42
177.66
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
6.97
12.01
8.27
7.26
1.96
5.31
10.38
0.00
0.00
23.74
Current Liabilities
756.83
630.67
494.00
486.89
675.47
680.03
698.87
572.01
587.62
573.85
Trade Payables
274.86
252.79
208.85
151.55
159.50
175.28
140.98
86.41
62.15
59.91
Other Current Liabilities
161.80
177.12
173.04
136.66
156.55
130.33
129.99
121.15
96.32
97.05
Short Term Borrowings
311.41
191.58
87.85
183.23
349.34
367.68
419.56
355.34
386.32
349.92
Short Term Provisions
8.76
9.18
24.27
15.45
10.08
6.74
8.34
9.12
42.83
66.97
Total Liabilities
2,716.04
2,230.41
1,769.43
1,602.21
1,750.34
1,656.40
1,516.03
1,109.22
1,060.50
1,080.97
Net Block
1,062.69
770.38
755.82
778.57
836.44
648.94
305.96
250.25
245.59
316.41
Gross Block
1,569.19
1,212.03
1,132.09
1,088.95
1,084.45
845.15
412.09
297.80
460.72
489.48
Accumulated Depreciation
506.50
441.65
376.27
310.37
248.01
196.21
106.13
47.55
215.13
173.08
Non Current Assets
1,421.58
1,015.06
827.17
838.85
897.71
810.65
645.76
398.03
343.70
429.85
Capital Work in Progress
236.21
176.60
28.49
16.00
26.84
126.43
299.08
102.18
32.86
23.97
Non Current Investment
0.13
0.31
6.36
6.32
6.44
6.12
6.10
6.11
0.39
3.11
Long Term Loans & Adv.
115.53
60.40
36.26
36.62
23.17
21.59
27.15
31.25
62.51
83.94
Other Non Current Assets
0.91
1.28
0.24
1.34
4.83
7.56
7.47
8.24
2.35
2.42
Current Assets
1,294.46
1,215.35
942.26
763.36
852.62
845.76
870.27
711.19
716.79
650.85
Current Investments
0.00
0.00
110.54
0.00
0.00
0.00
0.00
0.15
0.00
0.00
Inventories
528.97
526.39
369.17
397.98
461.31
382.76
300.62
297.50
332.21
302.90
Sundry Debtors
390.34
352.44
302.68
256.84
295.68
357.20
342.18
284.24
268.35
208.87
Cash & Bank
278.21
261.03
90.84
24.75
26.24
21.12
67.22
38.86
37.42
38.69
Other Current Assets
96.93
27.39
17.30
27.63
69.40
84.68
160.25
90.44
78.82
100.39
Short Term Loans & Adv.
72.96
48.10
51.72
56.15
37.56
55.95
138.75
60.82
64.91
74.56
Net Current Assets
537.63
584.68
448.26
276.47
177.15
165.73
171.40
139.17
129.17
77.00
Total Assets
2,716.04
2,230.41
1,769.43
1,602.21
1,750.33
1,656.41
1,516.03
1,109.22
1,060.49
1,080.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
437.87
276.18
370.52
400.13
265.82
304.60
220.50
292.85
148.79
33.85
PBT
511.87
468.21
259.58
177.22
202.33
212.43
244.98
200.13
179.56
62.86
Adjustment
85.85
79.49
80.66
179.71
113.67
127.95
71.98
105.11
90.58
99.41
Changes in Working Capital
-46.73
-163.16
76.60
84.66
-5.42
21.81
-53.58
34.36
-87.68
-116.75
Cash after chg. in Working capital
550.99
384.54
416.84
441.59
310.58
362.19
263.38
339.60
182.45
45.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-113.12
-108.35
-46.32
-41.47
-44.76
-57.59
-42.88
-46.75
-33.66
-11.67
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-479.59
-319.85
-225.98
-24.55
-146.99
-250.37
-304.35
-138.89
12.85
-70.59
Net Fixed Assets
-239.47
-217.79
-33.94
-47.26
-127.82
-209.48
-294.82
104.40
-45.37
-37.25
Net Investments
-53.95
72.70
-113.74
-15.89
-1.75
-0.02
-46.35
-4.55
-7.23
-22.27
Others
-186.17
-174.76
-78.30
38.60
-17.42
-40.87
36.82
-238.74
65.45
-11.07
Cash from Financing Activity
38.84
34.87
-140.11
-377.40
-115.92
-100.31
112.21
-152.51
-157.67
-28.14
Net Cash Inflow / Outflow
-2.89
-8.80
4.44
-1.82
2.91
-46.08
28.36
1.44
3.97
-64.89
Opening Cash & Equivalents
17.02
25.82
21.38
23.20
20.29
66.37
38.86
37.42
33.44
98.33
Closing Cash & Equivalent
14.13
17.02
25.82
21.38
23.20
20.29
67.22
38.86
37.42
33.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
86.16
70.07
57.04
49.09
43.88
38.33
32.18
23.80
17.45
13.11
ROA
15.53%
15.66%
11.34%
7.47%
8.74%
10.47%
14.74%
15.65%
14.00%
6.21%
ROE
22.13%
22.18%
16.22%
12.13%
16.30%
21.21%
31.11%
37.04%
44.17%
23.23%
ROCE
26.38%
29.82%
19.49%
15.08%
16.99%
17.99%
23.56%
26.04%
25.40%
14.78%
Fixed Asset Turnover
2.74
2.70
2.01
2.22
2.48
3.28
5.53
4.68
3.61
3.23
Receivable days
35.63
37.71
45.74
41.72
49.79
61.96
58.27
56.80
50.78
48.71
Inventory Days
50.63
51.55
62.71
64.89
64.36
60.54
55.64
64.73
67.58
66.79
Payable days
50.25
56.09
63.21
29.32
31.54
33.28
27.87
20.38
16.62
22.87
Cash Conversion Cycle
36.00
33.18
45.24
77.29
82.61
89.22
86.04
101.15
101.74
92.63
Total Debt/Equity
0.16
0.14
0.13
0.25
0.55
0.68
0.87
0.90
1.32
1.99
Interest Cover
31.15
41.96
21.30
5.56
5.31
6.93
9.11
5.18
4.94
2.04

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