Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 23 April, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 543231 | NSE: ADL

Fundamental Analysis of Archidply Decor Ltd

Basic Stock Data

Last Updated: April 23, 2024, 1:29 pm

Market Cap 47.8 Cr.
Current Price 85.6
High / Low106/58.1
Stock P/E
Book Value 90.6
Dividend Yield0.00 %
ROCE4.11 %
ROE1.45 %
Face Value 10.0

Data Source: screener.in

Competitors of Archidply Decor Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Greenlam Industries Ltd 7,152 Cr. 561626/28450.2 80.30.27 %13.8 %15.3 % 1.00
Airo Lam Ltd 251 Cr. 168197/66.528.2 45.90.00 %12.6 %12.3 % 10.0
Ambition Mica Ltd 5.00 Cr. 3.355.88/3.10 8.380.00 %7.00 %% 10.0
Alfa Ica (India) Ltd 26.6 Cr. 65.968.1/37.618.0 51.50.00 %10.1 %7.55 % 10.0
Rushil Decor Ltd 830 Cr. 313407/24217.4 1850.16 %16.9 %23.9 % 10.0
Industry Average1,652.92 Cr222.2522.7674.220.09%12.08%11.81%8.20

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales9.4813.376.5912.2211.5511.6410.1110.2812.9917.117.5713.0011.89
Expenses8.7912.906.8411.8110.7010.329.339.6212.3316.357.7512.2111.23
Operating Profit0.690.47-0.250.410.851.320.780.660.660.76-0.180.790.66
OPM %7.28%3.52%-3.79%3.36%7.36%11.34%7.72%6.42%5.08%4.44%-2.38%6.08%5.55%
Other Income0.320.490.460.590.28-0.260.220.300.310.330.250.270.34
Interest0.630.560.460.510.440.450.360.340.400.530.380.420.53
Depreciation0.310.320.300.310.300.310.300.340.330.320.280.290.30
Profit before tax0.070.08-0.550.180.390.300.340.280.240.24-0.590.350.17
Tax %14.29%-612.50%25.45%27.78%28.21%26.67%29.41%32.14%29.17%45.83%23.73%34.29%35.29%
Net Profit0.060.57-0.420.120.280.220.240.190.170.12-0.460.220.11
EPS in Rs0.111.02-0.750.220.500.400.430.340.310.22-0.830.400.20

Last Updated: April 10, 2024, 6:03 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: April 6, 2024, 2:43 am

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales54.2838.9731.8641.5249.8849.57
Expenses54.3637.1630.8539.2147.0147.54
Operating Profit-0.081.811.012.312.872.03
OPM %-0.15%4.64%3.17%5.56%5.75%4.10%
Other Income1.161.311.631.071.151.19
Interest2.902.782.561.851.631.86
Depreciation1.501.441.311.231.291.19
Profit before tax-3.32-1.10-1.230.301.100.17
Tax %0.90%-2.73%43.09%20.00%33.64%
Net Profit-3.28-1.13-0.710.250.73-0.01
EPS in Rs-656.00-2.03-1.280.451.31-0.01
Dividend Payout %0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)65.55%37.17%135.21%192.00%
Change in YoY Net Profit Growth (%)0.00%-28.38%98.04%56.79%

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:9%
TTM:10%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:38%
TTM:-101%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:41%
1 Year:34%
Return on Equity
10 Years:%
5 Years:%
3 Years:0%
Last Year:1%

Last Updated: April 16, 2024, 6:23 pm

Balance Sheet

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital0.055.575.575.575.575.57
Reserves51.2444.5944.0244.3345.0944.84
Borrowings23.2421.5218.7016.7615.4818.48
Other Liabilities13.7811.837.754.376.105.05
Total Liabilities88.3183.5176.0471.0372.2473.94
Fixed Assets18.5017.0915.8014.9214.3514.20
CWIP0.000.000.000.000.130.96
Investments0.000.010.000.000.000.00
Other Assets69.8166.4160.2456.1157.7658.78
Total Assets88.3183.5176.0471.0372.2473.94

Reserves and Borrowings Chart

Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity -9.995.31-2.051.624.92
Cash from Investing Activity 0.47-1.156.671.51-2.37
Cash from Financing Activity 8.23-4.01-5.01-3.50-2.60
Net Cash Flow-1.290.15-0.39-0.37-0.05

Free Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-23.32-19.71-17.69-14.45-12.61

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

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days117.54148.73222.94157.36153.30
Inventory Days295.92455.97424.16306.01220.45
Days Payable99.21130.4877.1527.6638.80
Cash Conversion Cycle314.25474.23569.95435.71334.96
Working Capital Days247.26347.95471.77363.24283.34
ROCE %2.30%1.87%3.19%4.11%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters72.96%72.96%72.96%72.96%72.96%72.96%72.97%72.97%72.97%72.97%72.97%72.97%
DIIs0.03%0.03%0.03%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public27.01%27.01%27.01%27.04%27.04%27.04%27.04%27.03%27.03%27.04%27.03%27.04%
No. of Shareholders9,1578,6898,2417,9687,7697,5247,3227,1907,0806,8556,6496,473

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 20
FaceValue10.00
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

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 20.10

The stock is overvalued by 76.52% compared to the current price ₹85.6

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.

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (45.69 cr) compared to borrowings (19.03 cr), indicating strong financial stability.
  1. The stock has a low average ROCE of 2.29%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 342.71, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 425.82, which may not be favorable.
  4. The company has not shown consistent growth in sales (44.35) and profit (-0.68).

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: 12.08%)
      • 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%: -2.20% (Industry Average ROE: 11.81%)
      • 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 of N/A (Industry average Stock P/E: 22.76)
      • 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

Archidply Decor Ltd. is a Public Limited Listed company incorporated on 14/06/2017 and has its registered office in the State of Uttarakhand/Uttaranchal, India. Company’s Corporate Identification Number(CIN) is L20231UR2017PLC008626 and registration number is U20231UR2017PLC00862. Currently Company is involved in the business activities of Manufacture of insecticides, rodenticides, fungicides, herbicides. Company’s Total Operating Revenue is Rs. 42.00 Cr. and Equity Capital is Rs. 5.57 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
LaminatesPlot no. 7, Sector-9, IIE SIDCUL Pantnagar, Udham Singh Nagar Uttarakhand/Uttaranchal 263153bangalore@archidply.com
www.archidplydecor.com
Management
NamePosition Held
Mr. Shyam DagaChairman & M.D & CEO
Mr. Rajiv DagaDirector
Mr. Kukkehalli Raviraj HedgeDirector
Mrs. Akshatha RaiDirector
Mr. Dinesh Kumar MardaDirector
Mr. Neeraj Kumar MittalDirector

Archidply Decor Ltd. Share Price Update

Share PriceValue
Today₹86.35
Previous Day₹82.60

FAQ

What is the latest fair value of Archidply Decor Ltd?

The latest fair value of Archidply Decor Ltd is ₹20.10.

What is the Market Cap of Archidply Decor Ltd?

The Market Cap of Archidply Decor Ltd is 47.8 Cr..

What is the current Stock Price of Archidply Decor Ltd as on 23 April 2024?

The current stock price of Archidply Decor Ltd as on 23 April 2024 is 85.6.

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

In FY 2024, the High / Low of Archidply Decor Ltd stocks is ₹106/58.1.

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

The Stock P/E of Archidply Decor Ltd is .

What is the Book Value of Archidply Decor Ltd?

The Book Value of Archidply Decor Ltd is 90.6.

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 4.11 %.

What is the ROE of Archidply Decor Ltd?

The ROE of Archidply Decor Ltd is 1.45 %.

What is the Face Value of Archidply Decor Ltd?

The Face Value of Archidply Decor Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Archidply Decor Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE