Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Century Plyboards (India) Ltd.

Wood & Wood Products

Rating :
N/A

BSE: 532548 | NSE: CENTURYPLY

NSE BSE
861.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  868.20
  •  888.70
  •  852.35
  •  868.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  268282
  •  2330.94
  •  935.00
  •  622.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,121.76
  • 80.61
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,236.64
  • 0.13%
  • 7.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.64%
  • 1.59%
  • 2.80%
  • FII
  • DII
  • Others
  • 4.53%
  • 16.97%
  • 1.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.36
  • 10.90
  • 8.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.36
  • 13.24
  • -0.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.15
  • 16.73
  • 1.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.00
  • 40.81
  • 39.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.73
  • 6.85
  • 7.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.77
  • 24.49
  • 26.03

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
14.69
12.64
19.88
27.08
P/E Ratio
49.83
57.91
36.82
27.03
Revenue
3886
4506
5352
6240
EBITDA
532
541
763
968
Net Income
326
273
435
600
ROA
10.4
10.2
14.6
17.2
P/Bk Ratio
7.35
6.65
5.73
4.81
ROE
15.85
11.84
16.41
19.01
FCFF
-592.25
-152.28
278.79
468.01
FCFF Yield
-3.52
-0.9
1.66
2.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
1,140.47
937.40
21.66%
1,183.62
996.84
18.74%
1,005.38
891.00
12.84%
1,060.72
965.45
9.87%
Expenses
1,010.97
831.31
21.61%
1,072.31
852.55
25.78%
894.21
757.82
18.00%
923.44
801.63
15.20%
EBITDA
129.50
106.08
22.08%
111.31
144.29
-22.86%
111.18
133.18
-16.52%
137.28
163.81
-16.20%
EBIDTM
11.35%
11.32%
9.40%
14.47%
11.06%
14.95%
12.94%
16.97%
Other Income
2.33
9.31
-74.97%
-2.46
14.58
-
8.39
12.16
-31.00%
7.84
16.04
-51.12%
Interest
17.90
8.32
115.14%
17.21
6.15
179.84%
14.95
6.15
143.09%
10.21
4.47
128.41%
Depreciation
34.00
22.91
48.41%
33.60
23.36
43.84%
33.63
23.08
45.71%
25.38
20.02
26.77%
PBT
79.93
84.16
-5.03%
58.04
129.36
-55.13%
57.66
116.11
-50.34%
109.53
155.36
-29.50%
Tax
21.09
21.50
-1.91%
18.05
32.24
-44.01%
23.55
28.98
-18.74%
31.11
40.76
-23.68%
PAT
58.84
62.66
-6.10%
39.99
97.12
-58.82%
34.11
87.13
-60.85%
78.42
114.60
-31.57%
PATM
5.16%
6.68%
3.38%
9.74%
3.39%
9.78%
7.39%
11.87%
EPS
2.63
2.83
-7.07%
1.80
4.35
-58.62%
1.55
3.91
-60.36%
3.57
5.15
-30.68%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,390.19
3,885.95
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
Net Sales Growth
15.82%
6.56%
20.47%
42.09%
-8.06%
1.61%
12.67%
11.28%
10.84%
3.30%
 
Cost Of Goods Sold
2,372.77
2,035.35
1,916.20
1,502.08
1,040.54
1,160.53
1,150.94
985.98
895.50
817.73
847.36
Gross Profit
2,017.42
1,850.60
1,730.36
1,524.95
1,089.82
1,156.50
1,129.46
1,037.97
923.23
823.19
741.08
GP Margin
45.95%
47.62%
47.45%
50.38%
51.16%
49.91%
49.53%
51.28%
50.76%
50.17%
46.65%
Total Expenditure
3,900.93
3,365.24
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
Power & Fuel Cost
-
144.90
119.25
106.19
75.26
88.62
89.48
71.00
42.68
34.49
35.27
% Of Sales
-
3.73%
3.27%
3.51%
3.53%
3.82%
3.92%
3.51%
2.35%
2.10%
2.22%
Employee Cost
-
539.81
474.91
417.55
331.56
358.48
345.61
312.91
273.01
236.23
200.92
% Of Sales
-
13.89%
13.02%
13.79%
15.56%
15.47%
15.16%
15.46%
15.01%
14.40%
12.65%
Manufacturing Exp.
-
261.57
235.78
211.90
159.40
174.83
184.99
160.63
111.51
103.94
99.37
% Of Sales
-
6.73%
6.47%
7.00%
7.48%
7.55%
8.11%
7.94%
6.13%
6.33%
6.26%
General & Admin Exp.
-
68.99
58.47
59.01
40.79
22.60
31.54
29.12
29.11
25.69
22.95
% Of Sales
-
1.78%
1.60%
1.95%
1.91%
0.98%
1.38%
1.44%
1.60%
1.57%
1.44%
Selling & Distn. Exp.
-
201.09
162.80
131.53
92.25
99.63
83.99
65.54
87.88
74.50
76.43
% Of Sales
-
5.17%
4.46%
4.35%
4.33%
4.30%
3.68%
3.24%
4.83%
4.54%
4.81%
Miscellaneous Exp.
-
113.53
120.49
67.92
55.07
132.68
92.25
67.72
67.06
58.87
76.43
% Of Sales
-
2.92%
3.30%
2.24%
2.59%
5.73%
4.05%
3.35%
3.69%
3.59%
3.17%
EBITDA
489.27
520.71
558.67
530.84
335.50
279.66
301.60
331.05
311.98
289.47
255.87
EBITDA Margin
11.14%
13.40%
15.32%
17.54%
15.75%
12.07%
13.23%
16.36%
17.15%
17.64%
16.11%
Other Income
16.10
44.01
47.69
23.07
17.32
12.76
7.15
7.87
22.55
6.00
17.73
Interest
60.27
30.83
16.98
11.43
12.79
38.90
46.94
35.83
30.21
47.88
45.57
Depreciation
126.61
94.74
77.51
74.28
68.65
76.31
59.48
90.66
59.34
47.46
48.47
PBT
305.16
439.16
511.87
468.21
271.39
177.22
202.33
212.43
244.98
200.13
179.56
Tax
93.80
113.83
134.89
155.05
68.36
51.93
53.46
46.29
51.50
30.38
29.60
Tax Rate
30.74%
25.92%
26.35%
33.12%
26.33%
29.30%
26.42%
21.79%
21.02%
15.18%
16.48%
PAT
211.36
326.39
376.23
313.06
191.47
150.59
148.45
163.06
190.46
168.94
149.11
PAT before Minority Interest
212.41
325.33
376.98
313.16
191.22
125.29
148.87
166.14
193.48
169.75
149.96
Minority Interest
1.05
1.06
-0.75
-0.10
0.25
25.30
-0.42
-3.08
-3.02
-0.81
-0.85
PAT Margin
4.81%
8.40%
10.32%
10.34%
8.99%
6.50%
6.51%
8.06%
10.47%
10.30%
9.39%
PAT Growth
-41.53%
-13.25%
20.18%
63.50%
27.15%
1.44%
-8.96%
-14.39%
12.74%
13.30%
 
EPS
9.51
14.69
16.93
14.09
8.62
6.78
6.68
7.34
8.57
7.60
6.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,211.69
1,907.25
1,556.84
1,267.40
1,090.61
974.92
851.55
714.91
528.84
389.39
Share Capital
22.25
22.25
22.25
22.25
22.25
22.25
22.25
22.25
22.25
22.25
Total Reserves
2,189.43
1,884.99
1,534.59
1,245.15
1,068.36
952.67
829.30
692.65
506.58
367.13
Non-Current Liabilities
260.91
55.67
45.55
9.23
26.45
74.63
106.43
90.26
-0.65
77.97
Secured Loans
156.99
1.87
2.00
26.32
52.93
132.27
166.94
146.75
63.96
81.42
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
11.30
6.97
12.01
8.27
7.26
1.96
5.31
10.38
0.00
0.00
Current Liabilities
1,084.55
756.83
630.67
494.00
486.89
675.47
680.03
698.87
572.01
587.62
Trade Payables
286.11
274.86
252.79
208.85
151.55
159.50
175.28
140.98
86.41
62.15
Other Current Liabilities
227.03
161.80
177.12
173.04
136.66
156.55
130.33
129.99
121.15
96.32
Short Term Borrowings
561.18
311.41
191.58
87.85
183.23
349.34
367.68
419.56
355.34
386.32
Short Term Provisions
10.22
8.76
9.18
24.27
15.45
10.08
6.74
8.34
9.12
42.83
Total Liabilities
3,552.06
2,716.05
2,230.41
1,769.43
1,602.21
1,750.34
1,656.40
1,516.03
1,109.22
1,060.50
Net Block
1,907.29
1,062.69
770.38
755.82
778.57
836.44
648.94
305.96
250.25
245.59
Gross Block
2,491.26
1,569.19
1,212.03
1,132.09
1,088.95
1,084.45
845.15
412.09
297.80
460.72
Accumulated Depreciation
583.97
506.50
441.65
376.27
310.37
248.01
196.21
106.13
47.55
215.13
Non Current Assets
2,267.20
1,421.58
1,015.06
827.17
838.85
897.71
810.65
645.76
398.03
343.70
Capital Work in Progress
266.63
236.21
176.60
28.49
16.00
26.84
126.43
299.08
102.18
32.86
Non Current Investment
2.80
0.13
0.31
6.36
6.32
6.44
6.12
6.10
6.11
0.39
Long Term Loans & Adv.
76.56
115.53
60.40
36.26
36.62
23.17
21.59
27.15
31.25
62.51
Other Non Current Assets
7.80
0.91
1.28
0.24
1.34
4.83
7.56
7.47
8.24
2.35
Current Assets
1,277.18
1,294.46
1,215.35
942.26
763.36
852.62
845.76
870.27
711.19
716.79
Current Investments
0.00
0.00
0.00
110.54
0.00
0.00
0.00
0.00
0.15
0.00
Inventories
645.60
528.97
526.39
369.17
397.98
461.31
382.76
300.62
297.50
332.21
Sundry Debtors
416.79
390.34
352.44
302.68
256.84
295.68
357.20
342.18
284.24
268.35
Cash & Bank
67.14
278.21
261.03
90.84
24.75
26.24
21.12
67.22
38.86
37.42
Other Current Assets
147.66
23.97
27.39
17.30
83.78
69.40
84.68
160.25
90.44
78.82
Short Term Loans & Adv.
132.13
72.96
48.10
51.72
56.15
37.56
55.95
138.75
60.82
64.91
Net Current Assets
192.64
537.63
584.68
448.26
276.47
177.15
165.73
171.40
139.17
129.17
Total Assets
3,544.38
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
251.68
437.87
276.18
370.52
400.13
265.82
304.60
220.50
292.85
148.79
PBT
439.16
511.87
468.21
259.58
177.22
202.33
212.43
244.98
200.13
179.56
Adjustment
126.04
85.85
79.49
80.66
179.71
113.67
127.95
71.98
105.11
90.58
Changes in Working Capital
-195.77
-46.73
-163.16
76.60
84.66
-5.42
21.81
-53.58
34.36
-87.68
Cash after chg. in Working capital
369.43
550.99
384.54
416.84
441.59
310.58
362.19
263.38
339.60
182.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-117.74
-113.12
-108.35
-46.32
-41.47
-44.76
-57.59
-42.88
-46.75
-33.66
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
-578.13
-479.59
-319.85
-225.98
-24.55
-146.99
-250.37
-304.35
-138.89
12.85
Net Fixed Assets
-281.63
-117.49
-217.79
-33.94
-47.26
-127.82
-209.48
-294.82
104.40
-45.37
Net Investments
-11.16
-53.95
72.70
-113.74
-15.89
-1.75
-0.02
-46.35
-4.55
-7.23
Others
-285.34
-308.15
-174.76
-78.30
38.60
-17.42
-40.87
36.82
-238.74
65.45
Cash from Financing Activity
353.00
38.84
34.87
-140.11
-377.40
-115.92
-100.31
112.21
-152.51
-157.67
Net Cash Inflow / Outflow
26.56
-2.89
-8.80
4.44
-1.82
2.91
-46.08
28.36
1.44
3.97
Opening Cash & Equivalents
14.13
17.02
25.82
21.38
23.20
20.29
66.37
38.86
37.42
33.44
Closing Cash & Equivalent
40.70
14.13
17.02
25.82
21.38
23.20
20.29
67.22
38.86
37.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
99.55
85.84
70.07
57.04
49.09
43.88
38.33
32.18
23.80
17.45
ROA
10.38%
15.24%
15.66%
11.34%
7.47%
8.74%
10.47%
14.74%
15.65%
14.00%
ROE
15.80%
21.77%
22.18%
16.22%
12.13%
16.30%
21.21%
31.11%
37.04%
44.17%
ROCE
18.24%
26.42%
29.82%
19.49%
15.08%
16.99%
17.99%
23.56%
26.04%
25.40%
Fixed Asset Turnover
1.98
2.74
2.70
2.01
2.22
2.48
3.28
5.53
4.68
3.61
Receivable days
36.63
35.63
37.71
45.74
41.72
49.79
61.96
58.27
56.80
50.78
Inventory Days
53.31
50.63
51.55
62.71
64.89
64.36
60.54
55.64
64.73
67.58
Payable days
50.30
50.25
56.09
63.21
29.32
31.54
33.28
27.87
20.38
16.62
Cash Conversion Cycle
39.64
36.00
33.18
45.24
77.29
82.61
89.22
86.04
101.15
101.74
Total Debt/Equity
0.32
0.17
0.14
0.13
0.25
0.55
0.68
0.87
0.90
1.32
Interest Cover
15.25
31.15
41.96
21.30
5.56
5.31
6.93
9.11
5.18
4.94

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Century Plyboards (India) incorporates wholly owned Subsidiary at Kolkata
    20th Feb 2025, 18:00 PM

    CFFL is incorporated for the purpose of manufacturing fitting and fixtures for furniture

    Read More
  • Century Plyboards(I) - Quarterly Results
    7th Feb 2025, 14:07 PM

    Read More
  • Century Plyboards (India) hikes shareholding in Century Infotech
    19th Nov 2024, 11:59 AM

    Consequently, Century Infotech has become a wholly owned subsidiary of the Company with effect from November 18, 2024

    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.