Nifty
Sensex
:
:
14361.95
48813.71
-9.95 (-0.07%)
-64.83 (-0.13%)

Wood & Wood Products

Rating :
68/99

BSE: 532548 | NSE: CENTURYPLY

255.90
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  242.00
  •  258.00
  •  240.60
  •  243.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  663488
  •  1682.65
  •  258.50
  •  95.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,703.18
  • 56.30
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,946.48
  • 0.39%
  • 5.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.05%
  • 2.73%
  • 6.76%
  • FII
  • DII
  • Others
  • 4.68%
  • 11.98%
  • 0.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.47
  • 7.14
  • 4.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.15
  • -0.69
  • -3.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.26
  • -2.27
  • -2.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.89
  • 26.77
  • 25.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.61
  • 6.32
  • 4.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.01
  • 16.74
  • 15.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
522.23
599.48
-12.89%
203.03
582.28
-65.13%
530.23
592.46
-10.50%
605.04
579.16
4.47%
Expenses
435.69
507.44
-14.14%
203.61
495.19
-58.88%
462.74
512.67
-9.74%
572.00
508.58
12.47%
EBITDA
86.55
92.03
-5.95%
-0.59
87.09
-
67.50
79.79
-15.40%
33.04
70.59
-53.19%
EBIDTM
16.57%
15.35%
-0.29%
14.96%
14.01%
13.47%
5.46%
12.19%
Other Income
1.29
8.83
-85.39%
4.57
1.33
243.61%
1.29
3.98
-67.59%
1.31
1.22
7.38%
Interest
2.35
11.25
-79.11%
5.46
9.34
-41.54%
8.75
10.20
-14.22%
9.56
6.99
36.77%
Depreciation
17.69
19.31
-8.39%
15.70
19.26
-18.48%
17.73
9.18
93.14%
20.00
18.62
7.41%
PBT
67.80
70.30
-3.56%
-17.17
59.82
-
42.30
64.39
-34.31%
4.79
46.21
-89.63%
Tax
17.53
21.58
-18.77%
-5.37
19.91
-
6.03
8.97
-32.78%
4.42
16.07
-72.50%
PAT
50.27
48.72
3.18%
-11.80
39.91
-
36.27
55.42
-34.55%
0.38
30.13
-98.74%
PATM
9.63%
8.13%
-5.81%
6.86%
7.11%
9.35%
0.06%
5.20%
EPS
2.26
2.18
3.67%
-0.51
1.80
-
28.29
2.45
1,054.69%
1.12
1.38
-18.84%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,860.53
2,317.03
2,280.39
2,023.94
1,818.73
1,640.93
1,588.44
1,347.66
1,181.65
1,667.37
1,360.06
Net Sales Growth
-20.94%
1.61%
12.67%
11.28%
10.84%
3.30%
17.87%
14.05%
-29.13%
22.60%
 
Cost Of Goods Sold
5,306.69
1,160.53
1,150.94
985.98
895.50
817.73
847.36
784.34
737.29
747.16
577.39
Gross Profit
-3,446.16
1,156.50
1,129.46
1,037.97
923.23
823.19
741.08
563.32
444.35
920.20
782.67
GP Margin
-185.22%
49.91%
49.53%
51.28%
50.76%
50.17%
46.65%
41.80%
37.60%
55.19%
57.55%
Total Expenditure
1,674.04
2,037.37
1,978.79
1,692.89
1,506.75
1,351.46
1,332.57
1,189.44
1,058.28
1,381.85
1,110.65
Power & Fuel Cost
-
88.62
89.48
71.00
42.68
34.49
35.27
31.17
26.93
125.20
120.41
% Of Sales
-
3.82%
3.92%
3.51%
2.35%
2.10%
2.22%
2.31%
2.28%
7.51%
8.85%
Employee Cost
-
358.48
345.61
312.91
273.01
236.23
200.92
161.23
121.93
134.45
103.62
% Of Sales
-
15.47%
15.16%
15.46%
15.01%
14.40%
12.65%
11.96%
10.32%
8.06%
7.62%
Manufacturing Exp.
-
174.83
184.99
160.63
111.51
103.94
99.37
86.11
69.49
244.39
198.51
% Of Sales
-
7.55%
8.11%
7.94%
6.13%
6.33%
6.26%
6.39%
5.88%
14.66%
14.60%
General & Admin Exp.
-
22.60
31.54
29.12
29.11
25.69
22.95
22.17
16.35
26.92
21.95
% Of Sales
-
0.98%
1.38%
1.44%
1.60%
1.57%
1.44%
1.65%
1.38%
1.61%
1.61%
Selling & Distn. Exp.
-
99.63
83.99
65.54
87.88
74.50
76.43
41.17
55.90
56.97
52.43
% Of Sales
-
4.30%
3.68%
3.24%
4.83%
4.54%
4.81%
3.05%
4.73%
3.42%
3.85%
Miscellaneous Exp.
-
132.68
92.25
67.72
67.06
58.87
50.28
63.24
30.39
46.75
52.43
% Of Sales
-
5.73%
4.05%
3.35%
3.69%
3.59%
3.17%
4.69%
2.57%
2.80%
2.67%
EBITDA
186.50
279.66
301.60
331.05
311.98
289.47
255.87
158.22
123.37
285.52
249.41
EBITDA Margin
10.02%
12.07%
13.23%
16.36%
17.15%
17.64%
16.11%
11.74%
10.44%
17.12%
18.34%
Other Income
8.46
12.76
7.15
7.87
22.55
6.00
17.73
3.70
7.21
5.04
8.49
Interest
26.12
38.90
46.94
35.83
30.21
47.88
45.57
60.34
40.36
58.54
23.19
Depreciation
71.12
76.31
59.48
90.66
59.34
47.46
48.47
38.71
27.96
55.62
50.79
PBT
97.72
177.22
202.33
212.43
244.98
200.13
179.56
62.86
62.25
176.41
183.92
Tax
22.61
51.93
53.46
46.29
51.50
30.38
29.60
-0.47
4.58
6.01
-5.77
Tax Rate
23.14%
29.30%
26.42%
21.79%
21.02%
15.18%
16.48%
-0.75%
7.36%
3.86%
-3.14%
PAT
75.12
150.59
148.45
163.06
190.46
168.94
149.11
60.20
55.21
122.80
154.58
PAT before Minority Interest
100.24
125.29
148.87
166.14
193.48
169.75
149.96
63.33
57.67
149.76
189.69
Minority Interest
25.12
25.30
-0.42
-3.08
-3.02
-0.81
-0.85
-3.13
-2.46
-26.96
-35.11
PAT Margin
4.04%
6.50%
6.51%
8.06%
10.47%
10.30%
9.39%
4.47%
4.67%
7.36%
11.37%
PAT Growth
-56.87%
1.44%
-8.96%
-14.39%
12.74%
13.30%
147.69%
9.04%
-55.04%
-20.56%
 
EPS
3.38
6.78
6.68
7.34
8.57
7.60
6.71
2.71
2.48
5.53
6.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,090.61
974.92
851.55
714.91
528.84
389.39
293.08
255.82
726.58
628.87
Share Capital
22.25
22.25
22.25
22.25
22.25
22.25
22.25
22.25
22.75
22.75
Total Reserves
1,068.36
952.67
829.30
692.65
506.58
367.13
270.83
233.56
703.83
606.12
Non-Current Liabilities
26.45
74.63
106.43
90.26
-0.65
77.97
202.59
233.71
706.35
281.56
Secured Loans
52.93
132.27
166.94
146.75
63.96
81.42
177.66
214.83
620.89
257.44
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
7.26
1.96
5.31
10.38
0.00
0.00
23.74
14.55
43.59
1.53
Current Liabilities
486.89
675.47
680.03
698.87
572.01
587.62
573.85
461.22
616.63
521.29
Trade Payables
151.55
159.50
175.28
140.98
86.41
62.15
59.91
85.27
133.96
135.40
Other Current Liabilities
136.66
156.55
130.33
129.99
121.15
96.32
97.05
55.27
115.02
84.93
Short Term Borrowings
183.23
349.34
367.68
419.56
355.34
386.32
349.92
301.32
366.77
271.91
Short Term Provisions
15.45
10.08
6.74
8.34
9.12
42.83
66.97
19.35
0.88
29.05
Total Liabilities
1,602.21
1,750.34
1,656.40
1,516.03
1,109.22
1,060.50
1,080.97
959.34
2,228.95
1,587.49
Net Block
778.57
836.44
648.94
305.96
250.25
245.59
316.41
272.78
429.45
426.24
Gross Block
1,088.95
1,084.45
845.15
412.09
297.80
460.72
489.48
412.35
738.54
675.63
Accumulated Depreciation
310.37
248.01
196.21
106.13
47.55
215.13
173.08
139.56
309.09
249.39
Non Current Assets
838.85
897.71
810.65
645.76
398.03
343.70
429.85
393.80
1,325.22
830.55
Capital Work in Progress
16.00
26.84
126.43
299.08
102.18
32.86
23.97
46.70
746.05
297.33
Non Current Investment
6.32
6.44
6.12
6.10
6.11
0.39
3.11
7.65
8.82
5.64
Long Term Loans & Adv.
36.62
23.17
21.59
27.15
31.25
62.51
83.94
64.56
137.38
97.00
Other Non Current Assets
1.34
4.83
7.56
7.47
8.24
2.35
2.42
2.11
3.52
4.34
Current Assets
763.36
852.62
845.76
870.27
711.19
716.79
650.85
565.53
903.73
756.94
Current Investments
0.00
0.00
0.00
0.00
0.15
0.00
0.00
0.00
0.00
0.00
Inventories
397.98
461.31
382.76
300.62
297.50
332.21
302.90
229.32
310.48
255.49
Sundry Debtors
256.84
295.68
357.20
342.18
284.24
268.35
208.87
179.27
195.10
152.17
Cash & Bank
24.75
26.24
21.12
67.22
38.86
37.42
38.69
101.96
68.48
36.38
Other Current Assets
83.78
31.84
28.73
21.50
90.44
78.82
100.39
54.98
329.67
312.90
Short Term Loans & Adv.
56.15
37.56
55.95
138.75
60.82
64.91
74.56
37.45
175.30
185.53
Net Current Assets
276.47
177.15
165.73
171.40
139.17
129.17
77.00
104.31
287.10
235.65
Total Assets
1,602.21
1,750.33
1,656.41
1,516.03
1,109.22
1,060.49
1,080.97
959.33
2,228.95
1,587.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
400.13
265.82
304.60
220.50
292.85
148.79
33.85
60.40
121.90
185.26
PBT
177.22
202.33
212.43
244.98
200.13
179.56
62.86
62.25
155.52
183.83
Adjustment
179.71
113.67
127.95
71.98
105.11
90.58
99.41
68.63
126.78
71.54
Changes in Working Capital
84.66
-5.42
21.81
-53.58
34.36
-87.68
-116.75
-59.95
-123.89
-33.79
Cash after chg. in Working capital
441.59
310.58
362.19
263.38
339.60
182.45
45.52
70.93
158.41
221.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.47
-44.76
-57.59
-42.88
-46.75
-33.66
-11.67
-10.53
-36.51
-36.32
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
-24.55
-146.99
-250.37
-304.35
-138.89
12.85
-70.59
-158.06
-416.93
-319.81
Net Fixed Assets
-47.26
-127.82
-209.48
-294.82
104.40
-45.37
-37.25
2.53
-61.16
-41.04
Net Investments
-15.89
-1.75
-0.02
-46.35
-4.55
-7.23
-22.27
57.67
-17.67
-5.17
Others
38.60
-17.42
-40.87
36.82
-238.74
65.45
-11.07
-218.26
-338.10
-273.60
Cash from Financing Activity
-377.40
-115.92
-100.31
112.21
-152.51
-157.67
-28.14
154.26
333.51
131.66
Net Cash Inflow / Outflow
-1.82
2.91
-46.08
28.36
1.44
3.97
-64.89
56.60
38.47
-2.89
Opening Cash & Equivalents
23.20
20.29
66.37
38.86
37.42
33.44
98.33
65.42
26.95
29.84
Closing Cash & Equivalent
21.38
23.20
20.29
67.22
38.86
37.42
33.44
98.33
65.42
26.95

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
49.09
43.88
38.33
32.18
23.80
17.45
13.11
11.44
32.60
28.20
ROA
7.47%
8.74%
10.47%
14.74%
15.65%
14.00%
6.21%
3.62%
7.85%
13.70%
ROE
12.13%
16.30%
21.21%
31.11%
37.04%
44.17%
23.23%
11.79%
22.17%
34.15%
ROCE
15.08%
16.99%
17.99%
23.56%
26.04%
25.40%
14.78%
7.99%
14.45%
19.74%
Fixed Asset Turnover
2.22
2.48
3.28
5.53
4.68
3.61
3.23
2.23
2.52
2.36
Receivable days
41.72
49.79
61.96
58.27
56.80
50.78
48.71
53.34
35.61
35.61
Inventory Days
64.89
64.36
60.54
55.64
64.73
67.58
66.79
76.92
58.04
59.11
Payable days
29.32
31.54
33.28
27.87
20.38
16.62
22.87
38.01
36.06
34.00
Cash Conversion Cycle
77.29
82.61
89.22
86.04
101.15
101.74
92.63
92.25
57.59
60.73
Total Debt/Equity
0.25
0.55
0.68
0.87
0.90
1.32
1.99
2.13
1.45
0.90
Interest Cover
5.56
5.31
6.93
9.11
5.18
4.94
2.04
2.54
3.66
8.93

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.