Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Wood & Wood Products

Rating :
68/99

BSE: 532548 | NSE: CENTURYPLY

625.45
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 634.35
  • 640.85
  • 619.40
  • 629.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  195370
  •  1225.84
  •  749.00
  •  472.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,946.91
  • 37.09
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,929.58
  • 0.24%
  • 8.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.04%
  • 2.44%
  • 4.92%
  • FII
  • DII
  • Others
  • 7.01%
  • 11.79%
  • 0.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.86
  • 8.38
  • 9.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.71
  • 9.90
  • 13.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.95
  • 13.93
  • 27.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.07
  • 36.07
  • 40.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.59
  • 6.15
  • 6.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.34
  • 19.62
  • 21.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
888.78
457.54
94.25%
901.05
745.00
20.95%
854.79
660.10
29.49%
813.64
522.23
55.80%
Expenses
745.64
397.33
87.66%
740.33
619.15
19.57%
704.64
536.41
31.36%
653.87
435.69
50.08%
EBITDA
143.14
60.21
137.73%
160.73
125.85
27.72%
150.15
123.69
21.39%
159.76
86.55
84.59%
EBIDTM
16.11%
13.16%
17.84%
16.89%
17.57%
18.74%
19.64%
16.57%
Other Income
6.01
5.23
14.91%
5.37
10.22
-47.46%
5.93
1.23
382.11%
6.54
1.29
406.98%
Interest
4.27
3.11
37.30%
3.65
3.41
7.04%
2.61
1.57
66.24%
2.06
2.35
-12.34%
Depreciation
19.07
18.06
5.59%
18.87
17.63
7.03%
18.74
17.63
6.30%
18.61
17.69
5.20%
PBT
125.82
44.27
184.21%
143.57
115.03
24.81%
134.73
93.92
43.45%
145.63
67.80
114.79%
Tax
33.19
13.20
151.44%
54.81
28.09
95.12%
40.84
28.12
45.23%
46.20
17.53
163.55%
PAT
92.62
31.07
198.10%
88.76
86.94
2.09%
93.89
65.80
42.69%
99.43
50.27
97.79%
PATM
10.42%
6.79%
9.85%
11.67%
10.98%
9.97%
12.22%
9.63%
EPS
4.15
1.41
194.33%
3.98
3.89
2.31%
4.23
2.96
42.91%
4.45
2.26
96.90%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
3,458.26
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
1,181.65
Net Sales Growth
45.01%
42.09%
-8.06%
1.61%
12.67%
11.28%
10.84%
3.30%
17.87%
14.05%
 
Cost Of Goods Sold
1,766.24
1,502.08
1,040.54
1,160.53
1,150.94
985.98
895.50
817.73
847.36
784.34
737.29
Gross Profit
1,692.02
1,524.95
1,089.82
1,156.50
1,129.46
1,037.97
923.23
823.19
741.08
563.32
444.35
GP Margin
48.93%
50.38%
51.16%
49.91%
49.53%
51.28%
50.76%
50.17%
46.65%
41.80%
37.60%
Total Expenditure
2,844.48
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
1,058.28
Power & Fuel Cost
-
106.19
75.26
88.62
89.48
71.00
42.68
34.49
35.27
31.17
26.93
% Of Sales
-
3.51%
3.53%
3.82%
3.92%
3.51%
2.35%
2.10%
2.22%
2.31%
2.28%
Employee Cost
-
417.55
331.56
358.48
345.61
312.91
273.01
236.23
200.92
161.23
121.93
% Of Sales
-
13.79%
15.56%
15.47%
15.16%
15.46%
15.01%
14.40%
12.65%
11.96%
10.32%
Manufacturing Exp.
-
211.90
159.40
174.83
184.99
160.63
111.51
103.94
99.37
86.11
69.49
% Of Sales
-
7.00%
7.48%
7.55%
8.11%
7.94%
6.13%
6.33%
6.26%
6.39%
5.88%
General & Admin Exp.
-
59.01
40.79
22.60
31.54
29.12
29.11
25.69
22.95
22.17
16.35
% Of Sales
-
1.95%
1.91%
0.98%
1.38%
1.44%
1.60%
1.57%
1.44%
1.65%
1.38%
Selling & Distn. Exp.
-
131.53
92.25
99.63
83.99
65.54
87.88
74.50
76.43
41.17
55.90
% Of Sales
-
4.35%
4.33%
4.30%
3.68%
3.24%
4.83%
4.54%
4.81%
3.05%
4.73%
Miscellaneous Exp.
-
67.92
55.07
132.68
92.25
67.72
67.06
58.87
50.28
63.24
55.90
% Of Sales
-
2.24%
2.59%
5.73%
4.05%
3.35%
3.69%
3.59%
3.17%
4.69%
2.57%
EBITDA
613.78
530.84
335.50
279.66
301.60
331.05
311.98
289.47
255.87
158.22
123.37
EBITDA Margin
17.75%
17.54%
15.75%
12.07%
13.23%
16.36%
17.15%
17.64%
16.11%
11.74%
10.44%
Other Income
23.85
23.07
17.32
12.76
7.15
7.87
22.55
6.00
17.73
3.70
7.21
Interest
12.59
11.43
12.79
38.90
46.94
35.83
30.21
47.88
45.57
60.34
40.36
Depreciation
75.29
74.28
68.65
76.31
59.48
90.66
59.34
47.46
48.47
38.71
27.96
PBT
549.75
468.21
271.39
177.22
202.33
212.43
244.98
200.13
179.56
62.86
62.25
Tax
175.04
155.05
68.36
51.93
53.46
46.29
51.50
30.38
29.60
-0.47
4.58
Tax Rate
31.84%
33.12%
26.33%
29.30%
26.42%
21.79%
21.02%
15.18%
16.48%
-0.75%
7.36%
PAT
374.70
313.06
191.47
150.59
148.45
163.06
190.46
168.94
149.11
60.20
55.21
PAT before Minority Interest
374.00
313.16
191.22
125.29
148.87
166.14
193.48
169.75
149.96
63.33
57.67
Minority Interest
-0.70
-0.10
0.25
25.30
-0.42
-3.08
-3.02
-0.81
-0.85
-3.13
-2.46
PAT Margin
10.83%
10.34%
8.99%
6.50%
6.51%
8.06%
10.47%
10.30%
9.39%
4.47%
4.67%
PAT Growth
60.07%
63.50%
27.15%
1.44%
-8.96%
-14.39%
12.74%
13.30%
147.69%
9.04%
 
EPS
16.86
14.09
8.62
6.78
6.68
7.34
8.57
7.60
6.71
2.71
2.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,556.84
1,267.40
1,090.61
974.92
851.55
714.91
528.84
389.39
293.08
255.82
Share Capital
22.25
22.25
22.25
22.25
22.25
22.25
22.25
22.25
22.25
22.25
Total Reserves
1,534.59
1,245.15
1,068.36
952.67
829.30
692.65
506.58
367.13
270.83
233.56
Non-Current Liabilities
45.55
9.23
26.45
74.63
106.43
90.26
-0.65
77.97
202.59
233.71
Secured Loans
2.00
26.32
52.93
132.27
166.94
146.75
63.96
81.42
177.66
214.83
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
12.01
8.27
7.26
1.96
5.31
10.38
0.00
0.00
23.74
14.55
Current Liabilities
630.67
494.00
486.89
675.47
680.03
698.87
572.01
587.62
573.85
461.22
Trade Payables
252.79
208.85
151.55
159.50
175.28
140.98
86.41
62.15
59.91
85.27
Other Current Liabilities
177.12
173.04
136.66
156.55
130.33
129.99
121.15
96.32
97.05
55.27
Short Term Borrowings
191.58
87.85
183.23
349.34
367.68
419.56
355.34
386.32
349.92
301.32
Short Term Provisions
9.18
24.27
15.45
10.08
6.74
8.34
9.12
42.83
66.97
19.35
Total Liabilities
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
959.34
Net Block
770.38
755.82
778.57
836.44
648.94
305.96
250.25
245.59
316.41
272.78
Gross Block
1,212.03
1,132.09
1,088.95
1,084.45
845.15
412.09
297.80
460.72
489.48
412.35
Accumulated Depreciation
441.65
376.27
310.37
248.01
196.21
106.13
47.55
215.13
173.08
139.56
Non Current Assets
1,015.06
827.17
838.85
897.71
810.65
645.76
398.03
343.70
429.85
393.80
Capital Work in Progress
176.60
28.49
16.00
26.84
126.43
299.08
102.18
32.86
23.97
46.70
Non Current Investment
6.41
6.36
6.32
6.44
6.12
6.10
6.11
0.39
3.11
7.65
Long Term Loans & Adv.
60.40
36.26
36.62
23.17
21.59
27.15
31.25
62.51
83.94
64.56
Other Non Current Assets
1.28
0.24
1.34
4.83
7.56
7.47
8.24
2.35
2.42
2.11
Current Assets
1,215.35
942.26
763.36
852.62
845.76
870.27
711.19
716.79
650.85
565.53
Current Investments
0.00
110.54
0.00
0.00
0.00
0.00
0.15
0.00
0.00
0.00
Inventories
526.39
369.17
397.98
461.31
382.76
300.62
297.50
332.21
302.90
229.32
Sundry Debtors
352.44
302.68
256.84
295.68
357.20
342.18
284.24
268.35
208.87
179.27
Cash & Bank
261.03
90.84
24.75
26.24
21.12
67.22
38.86
37.42
38.69
101.96
Other Current Assets
75.49
17.30
27.63
31.84
84.68
160.25
90.44
78.82
100.39
54.98
Short Term Loans & Adv.
48.73
51.72
56.15
37.56
55.95
138.75
60.82
64.91
74.56
37.45
Net Current Assets
584.68
448.26
276.47
177.15
165.73
171.40
139.17
129.17
77.00
104.31
Total Assets
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
959.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
276.18
370.52
400.13
265.82
304.60
220.50
292.85
148.79
33.85
60.40
PBT
468.21
259.58
177.22
202.33
212.43
244.98
200.13
179.56
62.86
62.25
Adjustment
79.49
80.66
179.71
113.67
127.95
71.98
105.11
90.58
99.41
68.63
Changes in Working Capital
-163.16
76.60
84.66
-5.42
21.81
-53.58
34.36
-87.68
-116.75
-59.95
Cash after chg. in Working capital
384.54
416.84
441.59
310.58
362.19
263.38
339.60
182.45
45.52
70.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-108.35
-46.32
-41.47
-44.76
-57.59
-42.88
-46.75
-33.66
-11.67
-10.53
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
-319.85
-225.98
-24.55
-146.99
-250.37
-304.35
-138.89
12.85
-70.59
-158.06
Net Fixed Assets
-217.79
-33.94
-47.26
-127.82
-209.48
-294.82
104.40
-45.37
-37.25
2.53
Net Investments
72.70
-113.74
-15.89
-1.75
-0.02
-46.35
-4.55
-7.23
-22.27
57.67
Others
-174.76
-78.30
38.60
-17.42
-40.87
36.82
-238.74
65.45
-11.07
-218.26
Cash from Financing Activity
34.87
-140.11
-377.40
-115.92
-100.31
112.21
-152.51
-157.67
-28.14
154.26
Net Cash Inflow / Outflow
-8.80
4.44
-1.82
2.91
-46.08
28.36
1.44
3.97
-64.89
56.60
Opening Cash & Equivalents
25.82
21.38
23.20
20.29
66.37
38.86
37.42
33.44
98.33
65.42
Closing Cash & Equivalent
17.02
25.82
21.38
23.20
20.29
67.22
38.86
37.42
33.44
98.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
70.07
57.04
49.09
43.88
38.33
32.18
23.80
17.45
13.11
11.44
ROA
15.66%
11.34%
7.47%
8.74%
10.47%
14.74%
15.65%
14.00%
6.21%
3.62%
ROE
22.18%
16.22%
12.13%
16.30%
21.21%
31.11%
37.04%
44.17%
23.23%
11.79%
ROCE
29.63%
19.49%
15.08%
16.99%
17.99%
23.56%
26.04%
25.40%
14.78%
7.99%
Fixed Asset Turnover
2.70
2.01
2.22
2.48
3.28
5.53
4.68
3.61
3.23
2.23
Receivable days
37.71
45.74
41.72
49.79
61.96
58.27
56.80
50.78
48.71
53.34
Inventory Days
51.55
62.71
64.89
64.36
60.54
55.64
64.73
67.58
66.79
76.92
Payable days
56.09
63.21
29.32
31.54
33.28
27.87
20.38
16.62
22.87
38.01
Cash Conversion Cycle
33.18
45.24
77.29
82.61
89.22
86.04
101.15
101.74
92.63
92.25
Total Debt/Equity
0.16
0.13
0.25
0.55
0.68
0.87
0.90
1.32
1.99
2.13
Interest Cover
41.96
21.30
5.56
5.31
6.93
9.11
5.18
4.94
2.04
2.54

News Update:


  • Century Plyboards’ arm acquires entire stake in Century Adhesives & Chemicals
    3rd Oct 2022, 12:15 PM

    As such, CACL has become a wholly owned subsidiary of Century Panels and a step down subsidiary of Century Plyboards

    Read More
  • Century Plyboards eyeing 20-25% growth in revenue in FY23
    26th Sep 2022, 09:27 AM

    The company is also setting up a new Rs 700-crore manufacturing plant in Andhra Pradesh

    Read More
  • Century Plyboards (India) reports around 3-fold jump in Q1 consolidated net profit
    20th Jul 2022, 16:00 PM

    Total consolidated income of the company increased by 93.36% at Rs 894.79 crore for Q1FY23

    Read More
  • Century Plyboards(I) - Quarterly Results
    20th Jul 2022, 14:19 PM

    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.