Nifty
Sensex
:
:
10710.80
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)

Wood & Wood Products

Rating :
55/99

BSE: 532548 | NSE: CENTURYPLY

139.00
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  145.00
  •  146.85
  •  138.10
  •  143.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  166495
  •  233.39
  •  222.40
  •  112.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,084.87
  • 19.10
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,593.88
  • 0.72%
  • 3.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.75%
  • 4.05%
  • 7.78%
  • FII
  • DII
  • Others
  • 0.05%
  • 5.71%
  • 9.66%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.41
  • 7.67
  • 8.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.68
  • 3.76
  • 0.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.97
  • 1.03
  • -5.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.12
  • 27.75
  • 31.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.24
  • 7.70
  • 6.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.05
  • 17.54
  • 18.16

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
582.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
495.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
87.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
14.96%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
1.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
9.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
19.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
59.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
19.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
39.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
6.85%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
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
1,262.30
Net Sales Growth
-
12.67%
11.28%
10.84%
3.30%
17.87%
14.05%
-29.13%
22.60%
7.74%
 
Cost Of Goods Sold
-
1,150.94
985.98
895.50
817.73
847.36
784.34
737.29
747.16
577.39
467.71
Gross Profit
-
1,129.46
1,037.97
923.23
823.19
741.08
563.32
444.35
920.20
782.67
794.59
GP Margin
-
49.53%
51.28%
50.76%
50.17%
46.65%
41.80%
37.60%
55.19%
57.55%
62.95%
Total Expenditure
-
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
1,016.72
Power & Fuel Cost
-
89.48
71.00
42.68
34.49
35.27
31.17
26.93
125.20
120.41
101.97
% Of Sales
-
3.92%
3.51%
2.35%
2.10%
2.22%
2.31%
2.28%
7.51%
8.85%
8.08%
Employee Cost
-
345.61
312.91
273.01
236.23
200.92
161.23
121.93
134.45
103.62
82.49
% Of Sales
-
15.16%
15.46%
15.01%
14.40%
12.65%
11.96%
10.32%
8.06%
7.62%
6.53%
Manufacturing Exp.
-
184.99
160.63
111.51
103.94
99.37
86.11
69.49
244.39
198.51
133.39
% Of Sales
-
8.11%
7.94%
6.13%
6.33%
6.26%
6.39%
5.88%
14.66%
14.60%
10.57%
General & Admin Exp.
-
31.54
29.12
29.11
25.69
22.95
22.17
16.35
26.92
21.95
17.54
% Of Sales
-
1.38%
1.44%
1.60%
1.57%
1.44%
1.65%
1.38%
1.61%
1.61%
1.39%
Selling & Distn. Exp.
-
83.99
65.54
87.88
74.50
76.43
41.17
55.90
56.97
52.43
184.40
% Of Sales
-
3.68%
3.24%
4.83%
4.54%
4.81%
3.05%
4.73%
3.42%
3.85%
14.61%
Miscellaneous Exp.
-
92.25
67.72
67.06
58.87
50.28
63.24
30.39
46.75
36.34
184.40
% Of Sales
-
4.05%
3.35%
3.69%
3.59%
3.17%
4.69%
2.57%
2.80%
2.67%
2.31%
EBITDA
-
301.60
331.05
311.98
289.47
255.87
158.22
123.37
285.52
249.41
245.58
EBITDA Margin
-
13.23%
16.36%
17.15%
17.64%
16.11%
11.74%
10.44%
17.12%
18.34%
19.45%
Other Income
-
7.15
7.87
22.55
6.00
17.73
3.70
7.21
5.04
8.49
29.58
Interest
-
46.94
35.83
30.21
47.88
45.57
60.34
40.36
58.54
23.19
25.16
Depreciation
-
59.48
90.66
59.34
47.46
48.47
38.71
27.96
55.62
50.79
45.19
PBT
-
202.33
212.43
244.98
200.13
179.56
62.86
62.25
176.41
183.92
204.81
Tax
-
53.46
46.29
51.50
30.38
29.60
-0.47
4.58
6.01
-5.77
21.63
Tax Rate
-
26.42%
21.79%
21.02%
15.18%
16.48%
-0.75%
7.36%
3.86%
-3.14%
10.56%
PAT
-
148.45
163.06
190.46
168.94
149.11
60.20
55.21
122.80
154.58
146.18
PAT before Minority Interest
-
148.87
166.14
193.48
169.75
149.96
63.33
57.67
149.76
189.69
183.18
Minority Interest
-
-0.42
-3.08
-3.02
-0.81
-0.85
-3.13
-2.46
-26.96
-35.11
-37.00
PAT Margin
-
6.51%
8.06%
10.47%
10.30%
9.39%
4.47%
4.67%
7.36%
11.37%
11.58%
PAT Growth
-
-8.96%
-14.39%
12.74%
13.30%
147.69%
9.04%
-55.04%
-20.56%
5.75%
 
Unadjusted EPS
-
6.68
7.34
8.57
7.60
6.70
2.71
2.48
5.53
6.96
6.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
974.92
851.55
714.91
528.84
389.39
293.08
255.82
726.58
628.87
486.70
Share Capital
22.25
22.25
22.25
22.25
22.25
22.25
22.25
22.75
22.75
22.75
Total Reserves
952.67
829.30
692.65
506.58
367.13
270.83
233.56
703.83
606.12
463.94
Non-Current Liabilities
74.63
111.21
90.26
-0.65
77.97
202.59
233.71
706.35
281.56
421.84
Secured Loans
132.27
166.94
146.75
63.96
81.42
177.66
214.83
620.89
257.44
387.27
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
33.16
Long Term Provisions
1.96
10.09
10.38
0.00
0.00
23.74
14.55
43.59
1.53
0.00
Current Liabilities
675.47
675.25
698.87
572.01
587.62
573.85
461.22
616.63
521.29
149.45
Trade Payables
159.50
175.28
140.98
86.41
62.15
59.91
85.27
133.96
135.40
73.11
Other Current Liabilities
156.55
130.33
129.99
121.15
96.32
97.05
55.27
115.02
84.93
67.20
Short Term Borrowings
349.34
367.68
419.56
355.34
386.32
349.92
301.32
366.77
271.91
0.00
Short Term Provisions
10.08
1.96
8.34
9.12
42.83
66.97
19.35
0.88
29.05
9.15
Total Liabilities
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
1,181.95
Net Block
836.44
648.94
305.96
250.25
245.59
316.41
272.78
429.45
426.24
349.52
Gross Block
1,084.45
845.15
412.09
297.80
460.72
489.48
412.35
738.54
675.63
545.51
Accumulated Depreciation
248.01
196.21
106.13
47.55
215.13
173.08
139.56
309.09
249.39
196.00
Non Current Assets
897.71
810.65
645.76
398.03
343.70
429.85
393.80
1,325.22
830.55
517.76
Capital Work in Progress
26.84
126.43
299.08
102.18
32.86
23.97
46.70
746.05
297.33
167.75
Non Current Investment
6.44
6.12
6.10
6.11
0.39
3.11
7.65
8.82
5.64
0.50
Long Term Loans & Adv.
23.17
21.59
27.15
31.25
62.51
83.94
64.56
137.38
97.00
0.00
Other Non Current Assets
4.83
7.56
7.47
8.24
2.35
2.42
2.11
3.52
4.34
0.00
Current Assets
852.62
845.76
870.27
711.19
716.79
650.85
565.53
903.73
756.94
664.01
Current Investments
0.00
0.00
0.00
0.15
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
461.31
382.76
300.62
297.50
332.21
302.90
229.32
310.48
255.49
210.48
Sundry Debtors
295.68
357.20
342.18
284.24
268.35
208.87
179.27
195.10
152.17
128.57
Cash & Bank
26.24
21.12
67.22
38.86
37.42
38.69
101.96
68.48
36.38
49.55
Other Current Assets
69.40
28.73
21.50
29.62
78.82
100.39
54.98
329.67
312.90
275.41
Short Term Loans & Adv.
37.56
55.95
138.75
60.82
64.91
74.56
37.45
175.30
185.53
138.03
Net Current Assets
177.15
170.51
171.40
139.17
129.17
77.00
104.31
287.10
235.65
514.56
Total Assets
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
1,181.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
265.82
304.61
220.50
292.85
148.79
33.85
60.40
121.90
185.26
198.57
PBT
202.33
212.43
244.98
200.13
179.56
62.86
62.25
155.52
183.83
204.81
Adjustment
113.67
127.95
71.98
105.11
90.58
99.41
68.63
126.78
71.54
58.25
Changes in Working Capital
-5.42
21.83
-53.58
34.36
-87.68
-116.75
-59.95
-123.89
-33.79
-31.04
Cash after chg. in Working capital
310.58
362.20
263.38
339.60
182.45
45.52
70.93
158.41
221.58
232.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.76
-57.59
-42.88
-46.75
-33.66
-11.67
-10.53
-36.51
-36.32
-33.46
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
-146.99
-250.41
-304.35
-138.89
12.85
-70.59
-158.06
-416.93
-319.81
-167.83
Net Fixed Assets
-127.82
-209.48
-294.82
104.40
-45.37
-37.25
2.53
-61.16
-41.04
-64.00
Net Investments
-1.75
-0.02
-46.35
-4.55
-7.23
-22.27
57.67
-17.67
-5.17
-8.46
Others
-17.42
-40.91
36.82
-238.74
65.45
-11.07
-218.26
-338.10
-273.60
-95.37
Cash from Financing Activity
-115.92
-100.31
112.21
-152.51
-157.67
-28.14
154.26
333.51
131.66
-32.29
Net Cash Inflow / Outflow
2.91
-46.10
28.36
1.44
3.97
-64.89
56.60
38.47
-2.89
-1.55
Opening Cash & Equivalents
20.29
67.22
38.86
37.42
33.44
98.33
65.42
26.95
29.84
30.65
Closing Cash & Equivalent
23.20
21.12
67.22
38.86
37.42
33.44
98.33
65.42
26.95
30.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
43.88
38.33
32.18
23.80
17.45
13.11
11.44
32.60
28.20
21.79
ROA
8.74%
10.47%
14.74%
15.65%
14.00%
6.21%
3.62%
7.85%
13.70%
17.03%
ROE
16.30%
21.21%
31.11%
37.04%
44.17%
23.23%
11.79%
22.17%
34.15%
43.28%
ROCE
16.99%
17.91%
23.56%
26.04%
25.40%
14.78%
7.99%
14.45%
19.74%
27.47%
Fixed Asset Turnover
2.48
3.28
5.53
4.68
3.61
3.23
2.23
2.52
2.36
2.62
Receivable days
49.79
61.96
58.27
56.80
50.78
48.71
53.34
35.61
35.61
33.06
Inventory Days
64.36
60.54
55.64
64.73
67.58
66.79
76.92
58.04
59.11
52.82
Payable days
31.54
33.28
27.87
20.38
16.62
22.87
38.01
36.06
34.00
20.62
Cash Conversion Cycle
82.61
89.22
86.04
101.15
101.74
92.63
92.25
57.59
60.73
65.25
Total Debt/Equity
0.55
0.69
0.87
0.90
1.32
1.99
2.13
1.45
0.90
0.87
Interest Cover
5.31
6.93
9.11
5.18
4.94
2.04
2.54
3.66
8.93
9.14

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.