Archidply Decor Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: February 25, 2025, 10:24 am

Market Cap	40.4 Cr.
Current Price	72.5
High / Low	147/0.00
Stock P/E	202
Book Value	91.3
Dividend Yield	0.00 %
ROCE	4.13 %
ROE	0.06 %
Face Value	10.0
PEG Ratio	9.01

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Archidply Decor Ltd

Competitors of Archidply Decor Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Ecoboard Industries Ltd	58.1 Cr.	32.6	46.6/18.5		5.23	0.00 %	10.8 %	28.6 %	10.0
Duroply Industries Ltd	186 Cr.	189	370/150	48.9	132	0.00 %	5.92 %	0.94 %	10.0
Archidply Decor Ltd	40.4 Cr.	72.5	147/0.00	202	91.3	0.00 %	4.13 %	0.06 %	10.0
Ambition Mica Ltd	4.42 Cr.	2.96	4.20/2.57		8.38	0.00 %	7.00 %	%	10.0
Rushil Decor Ltd	771 Cr.	27.9	45.5/24.4	17.4	21.4	0.36 %	11.6 %	9.51 %	1.00
Industry Average	3,927.88 Cr	211.90		61.84	65.59	0.14%	10.63%	10.71%	5.91

All Competitor Stocks of Archidply Decor Ltd

Quarterly Result

Metric	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Sales	6.59	12.22	11.55	11.64	10.11	10.28	12.99	17.11	7.57	13.00	11.89	14.79	12.35
Expenses	6.84	11.81	10.70	10.32	9.33	9.62	12.33	16.35	7.75	12.21	11.23	12.61	11.70
Operating Profit	-0.25	0.41	0.85	1.32	0.78	0.66	0.66	0.76	-0.18	0.79	0.66	2.18	0.65
OPM %	-3.79%	3.36%	7.36%	11.34%	7.72%	6.42%	5.08%	4.44%	-2.38%	6.08%	5.55%	14.74%	5.26%
Other Income	0.46	0.59	0.28	-0.26	0.22	0.30	0.31	0.33	0.25	0.27	0.34	0.32	0.28
Interest	0.46	0.51	0.44	0.45	0.36	0.34	0.40	0.53	0.38	0.42	0.53	0.75	0.62
Depreciation	0.30	0.31	0.30	0.31	0.30	0.34	0.33	0.32	0.28	0.29	0.30	0.87	0.45
Profit before tax	-0.55	0.18	0.39	0.30	0.34	0.28	0.24	0.24	-0.59	0.35	0.17	0.88	-0.14
Tax %	-25.45%	27.78%	28.21%	26.67%	29.41%	32.14%	29.17%	45.83%	-23.73%	34.29%	35.29%	81.82%	57.14%
Net Profit	-0.42	0.12	0.28	0.22	0.24	0.19	0.17	0.12	-0.46	0.22	0.11	0.15	-0.22
EPS in Rs	-0.75	0.22	0.50	0.40	0.43	0.34	0.31	0.22	-0.83	0.40	0.20	0.27	-0.40

Last Updated: October 7, 2024, 8:38 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 23, 2024, 3:01 pm

Metric	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	54.28	38.97	31.86	41.52	49.88	46.92	52.03
Expenses	54.36	37.16	30.85	39.21	47.01	43.48	47.75
Operating Profit	-0.08	1.81	1.01	2.31	2.87	3.44	4.28
OPM %	-0.15%	4.64%	3.17%	5.56%	5.75%	7.33%	8.23%
Other Income	1.16	1.31	1.63	1.07	1.15	1.18	1.21
Interest	2.90	2.78	2.56	1.85	1.63	2.08	2.32
Depreciation	1.50	1.44	1.31	1.23	1.29	1.75	1.91
Profit before tax	-3.32	-1.10	-1.23	0.30	1.10	0.79	1.26
Tax %	-0.90%	2.73%	-43.09%	20.00%	33.64%	96.20%
Net Profit	-3.28	-1.13	-0.71	0.25	0.73	0.03	0.26
EPS in Rs	-656.00	-2.03	-1.28	0.45	1.31	0.05	0.47
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	65.55%	37.17%	135.21%	192.00%	-95.89%
Change in YoY Net Profit Growth (%)	0.00%	-28.38%	98.04%	56.79%	-287.89%

Archidply Decor Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2019-2020 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	-3%
3 Years:	14%
TTM:	7%

Compounded Profit Growth
10 Years:	%
5 Years:	15%
3 Years:	27%
TTM:	2100%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	15%
1 Year:	-20%

Return on Equity
10 Years:	%
5 Years:	0%
3 Years:	1%
Last Year:	0%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 5:51 pm

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	0.05	5.57	5.57	5.57	5.57	5.57	5.57
Reserves	51.24	44.59	44.02	44.33	45.09	45.19	45.25
Borrowings	23.24	21.52	18.70	16.76	15.48	22.01	22.64
Other Liabilities	13.78	11.83	7.75	4.37	6.10	6.20	5.90
Total Liabilities	88.31	83.51	76.04	71.03	72.24	78.97	79.36
Fixed Assets	18.50	17.09	15.80	14.92	14.35	19.76	19.06
CWIP	0.00	0.00	0.00	0.00	0.13	0.00	0.00
Investments	0.00	0.01	0.00	0.00	0.00	0.00	0.00
Other Assets	69.81	66.41	60.24	56.11	57.76	59.21	60.30
Total Assets	88.31	83.51	76.04	71.03	72.24	78.97	79.36

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	-9.99	5.31	-2.05	1.62	4.92	-0.61
Cash from Investing Activity +	0.47	-1.15	6.67	1.51	-2.37	-0.35
Cash from Financing Activity +	8.23	-4.01	-5.01	-3.50	-2.60	1.05
Net Cash Flow	-1.29	0.15	-0.39	-0.37	-0.05	0.09

Free Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-23.32	-19.71	-17.69	-14.45	-12.61	-18.57

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	117.54	148.73	222.94	157.36	153.30	148.82
Inventory Days	295.92	455.97	424.16	306.01	220.45	307.65
Days Payable	99.21	130.48	77.15	27.66	38.80	39.06
Cash Conversion Cycle	314.25	474.23	569.95	435.71	334.96	417.40
Working Capital Days	247.26	347.95	471.77	363.24	283.34	327.82
ROCE %		2.30%	1.87%	3.19%	4.11%	4.13%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	72.96%	72.96%	72.97%	72.97%	72.97%	72.97%	72.97%	72.97%	72.97%	72.97%	72.97%	72.97%
Public	27.04%	27.04%	27.04%	27.03%	27.03%	27.04%	27.03%	27.04%	27.04%	27.04%	27.04%	27.03%
No. of Shareholders	7,769	7,524	7,322	7,190	7,080	6,855	6,649	6,473	6,338	6,436	7,038	6,842

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 20
FaceValue	10.00
Basic EPS (Rs.)	-1.99
Diluted EPS (Rs.)	-1.99
Cash EPS (Rs.)	0.64
Book Value[Excl.RevalReserv]/Share (Rs.)	90.19
Book Value[Incl.RevalReserv]/Share (Rs.)	90.19
Revenue From Operations / Share (Rs.)	72.36
PBDIT / Share (Rs.)	6.14
PBIT / Share (Rs.)	3.55
PBT / Share (Rs.)	-1.83
Net Profit / Share (Rs.)	-1.95
NP After MI And SOA / Share (Rs.)	-1.99
PBDIT Margin (%)	8.48
PBIT Margin (%)	4.90
PBT Margin (%)	-2.52
Net Profit Margin (%)	-2.69
NP After MI And SOA Margin (%)	-2.74
Return on Networth / Equity (%)	-2.20
Return on Capital Employeed (%)	3.82
Return On Assets (%)	-1.32
Total Debt / Equity (X)	0.42
Current Ratio (X)	1.65
Quick Ratio (X)	0.75
Interest Coverage Ratio (X)	1.14
Interest Coverage Ratio (Post Tax) (X)	0.64

After reviewing the key financial ratios for Archidply Decor Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 20, the value is 10.00. This value is within the healthy range. No previous period data is available for comparison.
For Basic EPS (Rs.), as of Mar 20, the value is -1.99. This value is below the healthy minimum of 5. No previous period data is available for comparison.
For Diluted EPS (Rs.), as of Mar 20, the value is -1.99. This value is below the healthy minimum of 5. No previous period data is available for comparison.
For Cash EPS (Rs.), as of Mar 20, the value is 0.64. This value is below the healthy minimum of 3. No previous period data is available for comparison.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 20, the value is 90.19. No previous period data is available for comparison.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 20, the value is 90.19. No previous period data is available for comparison.
For Revenue From Operations / Share (Rs.), as of Mar 20, the value is 72.36. No previous period data is available for comparison.
For PBDIT / Share (Rs.), as of Mar 20, the value is 6.14. This value is within the healthy range. No previous period data is available for comparison.
For PBIT / Share (Rs.), as of Mar 20, the value is 3.55. This value is within the healthy range. No previous period data is available for comparison.
For PBT / Share (Rs.), as of Mar 20, the value is -1.83. This value is below the healthy minimum of 0. No previous period data is available for comparison.
For Net Profit / Share (Rs.), as of Mar 20, the value is -1.95. This value is below the healthy minimum of 2. No previous period data is available for comparison.
For NP After MI And SOA / Share (Rs.), as of Mar 20, the value is -1.99. This value is below the healthy minimum of 2. No previous period data is available for comparison.
For PBDIT Margin (%), as of Mar 20, the value is 8.48. This value is below the healthy minimum of 10. No previous period data is available for comparison.
For PBIT Margin (%), as of Mar 20, the value is 4.90. This value is below the healthy minimum of 10. No previous period data is available for comparison.
For PBT Margin (%), as of Mar 20, the value is -2.52. This value is below the healthy minimum of 10. No previous period data is available for comparison.
For Net Profit Margin (%), as of Mar 20, the value is -2.69. This value is below the healthy minimum of 5. No previous period data is available for comparison.
For NP After MI And SOA Margin (%), as of Mar 20, the value is -2.74. This value is below the healthy minimum of 8. No previous period data is available for comparison.
For Return on Networth / Equity (%), as of Mar 20, the value is -2.20. This value is below the healthy minimum of 15. No previous period data is available for comparison.
For Return on Capital Employeed (%), as of Mar 20, the value is 3.82. This value is below the healthy minimum of 10. No previous period data is available for comparison.
For Return On Assets (%), as of Mar 20, the value is -1.32. This value is below the healthy minimum of 5. No previous period data is available for comparison.
For Total Debt / Equity (X), as of Mar 20, the value is 0.42. This value is within the healthy range. No previous period data is available for comparison.
For Current Ratio (X), as of Mar 20, the value is 1.65. This value is within the healthy range. No previous period data is available for comparison.
For Quick Ratio (X), as of Mar 20, the value is 0.75. This value is below the healthy minimum of 1. No previous period data is available for comparison.
For Interest Coverage Ratio (X), as of Mar 20, the value is 1.14. This value is below the healthy minimum of 3. No previous period data is available for comparison.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 20, the value is 0.64. This value is below the healthy minimum of 3. No previous period data is available for comparison.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation. If you have any questions or need more detailed insights, please feel free to reach out.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Archidply Decor Ltd as of February 25, 2025 is: ₹9.03

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of February 25, 2025, Archidply Decor Ltd is Overvalued by 87.54% compared to the current share price 72.50

Intrinsic Value of Archidply Decor Ltd as of February 25, 2025 is: 11.05

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of February 25, 2025, Archidply Decor Ltd is Overvalued by 84.76% compared to the current share price ₹72.50

Last 5 Year EPS CAGR: 22.42%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (45.67 cr) compared to borrowings (20.05 cr), indicating strong financial stability.	The stock has a low average ROCE of 2.60%, which may not be favorable. The stock has a high average Working Capital Days of 340.23, which may not be favorable. The stock has a high average Cash Conversion Cycle of 424.42, which may not be favorable. The company has not shown consistent growth in sales (45.07) and profit (-0.31).

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Archidply Decor Ltd:
1. Net Profit Margin: -2.69%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 3.82% (Industry Average ROCE: 10.63%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: -2.2% (Industry Average ROE: 9.74%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 0.64
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.75
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 202 (Industry average Stock P/E: 50.6)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.42
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Archidply Decor Ltd. is a Public Limited Listed company incorporated on 14/06/2017 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(CIN) is L20231KA2017PLC179929 and registration number is 179929. Currently Company is involved in the business activities of Manufacture of insecticides, rodenticides, fungicides, herbicides. Company's Total Operating Revenue is Rs. 47.25 Cr. and Equity Capital is Rs. 5.57 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Laminates	Sy. No.19, KSSIDC Industrial Area, Bangalore Road, Katmachanahall Chintamani Karnataka 563125	bangalore@archidply.com www.archidplydecor.com

Management
Name	Position Held
Mr. Shyam Daga	Chairman & Managing Director
Mr. Rajiv Daga	Director
Mr. Kukkehalli Raviraj Hedge	Director
Mrs. Akshatha Rai	Director
Mr. Dinesh Kumar Marda	Director
Mr. Neeraj Mittal	Director

FAQ

What is the latest intrinsic value of Archidply Decor Ltd?

Let's break down Archidply Decor Ltd's intrinsic value simply:

We calculate intrinsic value using the PE Ratio Method - comparing the company's current price-to-earnings ratio with its historical average and industry peers. Think of it like checking if a stock is "on sale" compared to its typical pricing.

As of 25 February 2025:

Calculated Fair Value: ₹9.03
Current Market Price: ₹72.50
Variance: 87.54% lower

This suggests Archidply Decor Ltd is currently overvalued by 87.54%. For context:

Market Cap: 40.4 Cr.
52-Week Range: 147/0.00
Reserves (Sep 2024): 45.25 Cr
Liabilities: 79.36 Cr

Remember: The PE method gives a snapshot based on earnings multiples. While useful for quick comparisons, investors should also consider growth prospects, industry trends, and economic conditions. This calculation assumes historical PE ratios remain relevant - always verify with current market dynamics.

What is the Market Cap of Archidply Decor Ltd?

The Market Cap of Archidply Decor Ltd is 40.4 Cr..

What is the current Stock Price of Archidply Decor Ltd as on 25 February 2025?

The current stock price of Archidply Decor Ltd as on 25 February 2025 is ₹72.5.

What is the High / Low of Archidply Decor Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Archidply Decor Ltd stocks is 147/0.00.

What is the Stock P/E of Archidply Decor Ltd?

The Stock P/E of Archidply Decor Ltd is 202.

What is the Book Value of Archidply Decor Ltd?

The Book Value of Archidply Decor Ltd is 91.3.

What is the Dividend Yield of Archidply Decor Ltd?

The Dividend Yield of Archidply Decor Ltd is 0.00 %.

What is the ROCE of Archidply Decor Ltd?

The ROCE of Archidply Decor Ltd is 4.13 %.

What is the ROE of Archidply Decor Ltd?

The ROE of Archidply Decor Ltd is 0.06 %.

What is the Face Value of Archidply Decor Ltd?

The Face Value of Archidply Decor Ltd is 10.0.