Nifty
:
14581.45
Sensex
:
48803.68
76.65 (0.53%)
259.62 (0.53%)
Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Century Plyboards (India) Ltd.

Wood & Wood Products

Rating :
74/99

BSE: 532548 | NSE: CENTURYPLY

NSE BSE
331.55
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  302.00
  •  342.00
  •  297.80
  •  303.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1936864
  •  6381.85
  •  342.00
  •  100.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,381.70
  • 47.54
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,624.99
  • 0.30%
  • 5.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.05%
  • 2.72%
  • 6.36%
  • FII
  • DII
  • Others
  • 4.8%
  • 12.22%
  • 0.85%

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
  • 26.60
  • 28.80
  • 25.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.72
  • 6.20
  • 4.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.48
  • 17.27
  • 15.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
660.10
605.04
9.10%
522.23
599.48
-12.89%
203.03
582.28
-65.13%
530.23
592.46
-10.50%
Expenses
536.41
572.00
-6.22%
435.69
507.44
-14.14%
203.61
495.19
-58.88%
462.74
512.67
-9.74%
EBITDA
123.69
33.04
274.36%
86.55
92.03
-5.95%
-0.59
87.09
-
67.50
79.79
-15.40%
EBIDTM
18.74%
5.46%
16.57%
15.35%
-0.29%
14.96%
14.01%
13.47%
Other Income
1.23
1.31
-6.11%
1.29
8.83
-85.39%
4.57
1.33
243.61%
1.29
3.98
-67.59%
Interest
1.57
9.56
-83.58%
2.35
11.25
-79.11%
5.46
9.34
-41.54%
8.75
10.20
-14.22%
Depreciation
17.63
20.00
-11.85%
17.69
19.31
-8.39%
15.70
19.26
-18.48%
17.73
9.18
93.14%
PBT
93.92
4.79
1,860.75%
67.80
70.30
-3.56%
-17.17
59.82
-
42.30
64.39
-34.31%
Tax
28.12
4.42
536.20%
17.53
21.58
-18.77%
-5.37
19.91
-
6.03
8.97
-32.78%
PAT
65.80
0.38
17,215.79%
50.27
48.72
3.18%
-11.80
39.91
-
36.27
55.42
-34.55%
PATM
9.97%
0.06%
9.63%
8.13%
-5.81%
6.86%
7.11%
9.35%
EPS
2.96
1.12
164.29%
2.26
2.18
3.67%
-0.51
1.80
-
28.29
2.45
1,054.69%

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
1,915.59
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
-19.49%
1.61%
12.67%
11.28%
10.84%
3.30%
17.87%
14.05%
-29.13%
22.60%
 
Cost Of Goods Sold
5,315.31
1,160.53
1,150.94
985.98
895.50
817.73
847.36
784.34
737.29
747.16
577.39
Gross Profit
-3,399.72
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
-177.48%
49.91%
49.53%
51.28%
50.76%
50.17%
46.65%
41.80%
37.60%
55.19%
57.55%
Total Expenditure
1,638.45
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
277.15
279.66
301.60
331.05
311.98
289.47
255.87
158.22
123.37
285.52
249.41
EBITDA Margin
14.47%
12.07%
13.23%
16.36%
17.15%
17.64%
16.11%
11.74%
10.44%
17.12%
18.34%
Other Income
8.38
12.76
7.15
7.87
22.55
6.00
17.73
3.70
7.21
5.04
8.49
Interest
18.13
38.90
46.94
35.83
30.21
47.88
45.57
60.34
40.36
58.54
23.19
Depreciation
68.75
76.31
59.48
90.66
59.34
47.46
48.47
38.71
27.96
55.62
50.79
PBT
186.85
177.22
202.33
212.43
244.98
200.13
179.56
62.86
62.25
176.41
183.92
Tax
46.31
51.93
53.46
46.29
51.50
30.38
29.60
-0.47
4.58
6.01
-5.77
Tax Rate
24.78%
29.30%
26.42%
21.79%
21.02%
15.18%
16.48%
-0.75%
7.36%
3.86%
-3.14%
PAT
140.54
150.59
148.45
163.06
190.46
168.94
149.11
60.20
55.21
122.80
154.58
PAT before Minority Interest
141.10
125.29
148.87
166.14
193.48
169.75
149.96
63.33
57.67
149.76
189.69
Minority Interest
0.56
25.30
-0.42
-3.08
-3.02
-0.81
-0.85
-3.13
-2.46
-26.96
-35.11
PAT Margin
7.34%
6.50%
6.51%
8.06%
10.47%
10.30%
9.39%
4.47%
4.67%
7.36%
11.37%
PAT Growth
-2.69%
1.44%
-8.96%
-14.39%
12.74%
13.30%
147.69%
9.04%
-55.04%
-20.56%
 
EPS
6.32
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

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Century Plyboards launches Firewall Technology
    10th Apr 2021, 10:21 AM

    Firewall technology ensures that its customers get critical time to act and be safe in case of fire

    Read More
  • Century Plyboards to acquire 39.94% stake in subsidiary company
    10th Feb 2021, 11:54 AM

    Upon completion of this acquisition, ‘Century Infotech’ would become wholly owned subsidiary of the company

    Read More
  • Century Plyboards gets nod for expansion of MDF board unit at Punjab
    10th Feb 2021, 11:33 AM

    The existing operating capacity of the plant is 600 cbm per day which is expected to be increased to 1000 cbm per day, post this expansion

    Read More
  • Century Plyboards starts commercial production of veneer manufacturing unit in Africa
    8th Feb 2021, 14:07 PM

    The unit has an operating capacity of peeling 200 cubic meters of timber per day

    Read More

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.