Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 08 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Century Plyboards (India) Ltd

Share Price and Basic Stock Data

Last Updated: September 7, 2024, 12:02 am

Market Cap 18,054 Cr.
Current Price 813
High / Low850/594
Stock P/E64.9
Book Value 99.5
Dividend Yield0.12 %
ROCE18.0 %
ROE15.8 %
Face Value 1.00
PEG Ratio3.19

Data Source: screener.in

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

Competitors of Century Plyboards (India) Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Ecoboard Industries Ltd 59.2 Cr. 33.246.6/22.2 7.400.00 %10.8 %28.6 % 10.0
Duroply Industries Ltd 317 Cr. 321370/151104 1230.00 %6.08 %0.98 % 10.0
Archidply Decor Ltd 56.3 Cr. 100106/68.0217 91.20.00 %4.13 %0.06 % 10.0
Ambition Mica Ltd 4.42 Cr. 2.964.30/2.57 8.380.00 %7.00 %% 10.0
Alfa Ica (India) Ltd 36.4 Cr. 90.0126/48.520.3 53.90.00 %11.0 %8.07 % 10.0
Industry Average2,268.50 Cr178.8266.1954.940.07%9.85%9.99%7.30

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales660745458814855901889909884965891997937
Expenses548619397654705740746786755802758853831
Operating Profit11212660160150161143123129164133144106
OPM %17%17%13%20%18%18%16%14%15%17%15%14%11%
Other Income110576562051612159
Interest2332344444668
Depreciation18181819191919191920232323
Profit before tax941154414613514412612011015511612984
Tax %30%24%30%32%30%38%26%22%25%26%25%25%26%
Net Profit668731999489939482115879763
EPS in Rs2.963.901.414.464.233.994.154.233.705.163.914.362.84

Last Updated: August 9, 2024, 6:34 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 9, 2024, 6:34 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,6671,1821,3481,5881,6411,8182,0242,2802,3172,1303,0273,6473,737
Expenses1,3821,0581,1881,3331,3511,5061,6921,9752,0371,7952,4953,0643,167
Operating Profit285123159256290313332305280336532583570
OPM %17%10%12%16%18%17%16%13%12%16%18%16%15%
Other Income-16731862273136212348
Interest59406046483036473913111721
Depreciation56283948475991597669747886
Profit before tax1566263180200245212202177260468512511
Tax %4%7%-1%16%15%21%22%26%29%26%33%25%
Net Profit1505863150170193166149125191313384381
EPS in Rs5.522.482.716.707.608.577.346.686.788.6214.0917.2517.13
Dividend Payout %18%10%37%30%13%12%14%15%15%12%11%6%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-61.33%8.62%138.10%13.33%13.53%-13.99%-10.24%-16.11%52.80%63.87%22.68%
Change in YoY Net Profit Growth (%)0.00%69.95%129.47%-124.76%0.20%-27.52%3.75%-5.87%68.91%11.07%-41.19%

Growth

Compounded Sales Growth
10 Years:11%
5 Years:11%
3 Years:22%
TTM:7%
Compounded Profit Growth
10 Years:18%
5 Years:17%
3 Years:18%
TTM:-18%
Stock Price CAGR
10 Years:24%
5 Years:44%
3 Years:18%
1 Year:10%
Return on Equity
10 Years:21%
5 Years:18%
3 Years:20%
Last Year:16%

Last Updated: August 2, 2024, 6:03 pm

Balance Sheet

Last Updated: August 9, 2024, 6:34 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital222222222222222222222222
Reserves2342713675076938299531,0681,2451,5351,8922,189
Borrowings542580514474611575532295165236327771
Other Liabilities138150164171257296304274379437475570
Total Liabilities9361,0241,0671,1751,5841,7231,8111,6601,8112,2302,7163,553
Fixed Assets2733162462503126558437857627761,0691,913
CWIP472433102299126271628177236267
Investments83060000111003
Other Assets6086807888169729429418599101,2771,4111,370
Total Assets9361,0241,0671,1751,5841,7231,8111,6601,8112,2302,7163,553

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 6034149293220305266400371276438252
Cash from Investing Activity -182-7113-139-304-250-147-25-226-320-480-578
Cash from Financing Activity 154-28-158-153112-100-116-377-1403539353
Net Cash Flow33-654128-463-24-9-327

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow285.00-419.00-421.00-258.00-184.00-298.00-243.00-227.00-15.00171.00296.00256.00

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 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days555762636964474052423939
Inventory Days114141144133123142146125130128101116
Days Payable422827385765514873615251
Cash Conversion Cycle12717017915713414114311810810987104
Working Capital Days9410511010110592806964665765
ROCE %7%15%25%26%23%18%17%14%20%30%27%18%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters73.05%73.04%73.04%73.04%73.04%73.04%73.04%73.04%73.04%73.04%73.04%72.59%
FIIs5.02%5.05%5.47%6.86%7.01%6.96%6.14%5.78%5.61%5.61%5.45%6.28%
DIIs11.94%13.15%13.20%11.19%11.97%12.50%13.33%13.71%14.12%14.48%14.75%14.51%
Public9.99%8.76%8.29%8.91%7.98%7.50%7.49%7.45%7.23%6.86%6.75%6.61%
No. of Shareholders61,97653,94459,19366,46663,93161,80563,61962,10360,14158,83065,54171,157

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Kotak Small Cap Fund - Regular Plan6,221,3563.24402.71989,2262024-09-06528.91%
DSP Flexi Cap Fund2,799,2601.98181.2989,2262024-09-06182.97%
DSP Tax Saver Fund1,967,8511.05127.38989,2262024-09-0698.93%
Kotak Multicap Fund1,928,5281.98124.83989,2262024-09-0694.95%
Mirae Asset Midcap Fund1,903,2811.01123.2989,2262024-09-0692.4%
DSP Equity & Bond Fund1,856,3331.46120.16989,2262024-09-0687.66%
Kotak Equity Hybrid Fund - Regular Plan1,274,6551.9382.51989,2262024-09-0628.85%
HSBC Small Cap Fund - Regular Plan989,2260.5564.03989,2262024-09-060%
DSP Equity Opportunities Fund987,8600.763.94989,2262024-09-06-0.14%
DSP Focus Fund927,8523.0260.06989,2262024-09-06-6.2%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)14.6917.2514.098.626.78
Diluted EPS (Rs.)14.6917.2514.098.626.78
Cash EPS (Rs.)18.8820.7417.4111.689.06
Book Value[Excl.RevalReserv]/Share (Rs.)99.1685.8669.8456.9048.93
Book Value[Incl.RevalReserv]/Share (Rs.)99.1685.8669.8456.9048.93
Revenue From Operations / Share (Rs.)174.63163.87136.0395.73104.12
PBDIT / Share (Rs.)25.3827.2524.8915.8613.14
PBIT / Share (Rs.)21.1223.7721.5512.779.71
PBT / Share (Rs.)19.7423.0021.0411.667.96
Net Profit / Share (Rs.)14.6217.2614.078.595.63
NP After MI And SOA / Share (Rs.)14.6717.2214.078.606.77
PBDIT Margin (%)14.5316.6218.2916.5612.62
PBIT Margin (%)12.0914.5015.8413.339.32
PBT Margin (%)11.3014.0315.4612.187.64
Net Profit Margin (%)8.3710.5310.348.975.40
NP After MI And SOA Margin (%)8.3910.5110.348.986.49
Return on Networth / Equity (%)14.7520.0220.1015.1013.80
Return on Capital Employeed (%)19.0426.9829.9821.5618.42
Return On Assets (%)9.1814.1114.0310.569.07
Long Term Debt / Equity (X)0.070.000.000.020.04
Total Debt / Equity (X)0.320.160.140.090.21
Asset Turnover Ratio (%)1.241.471.491.231.33
Current Ratio (X)1.181.711.931.911.57
Quick Ratio (X)0.581.011.091.160.75
Inventory Turnover Ratio (X)3.012.852.852.112.09
Dividend Payout Ratio (NP) (%)0.008.697.090.0014.75
Dividend Payout Ratio (CP) (%)0.007.235.730.009.79
Earning Retention Ratio (%)0.0091.3192.910.0085.25
Cash Earning Retention Ratio (%)0.0092.7794.270.0090.21
Interest Coverage Ratio (X)18.3235.7148.4627.597.52
Interest Coverage Ratio (Post Tax) (X)11.5523.6228.3916.884.22
Enterprise Value (Cr.)14880.0710396.8115896.377107.392679.72
EV / Net Operating Revenue (X)3.832.855.253.341.16
EV / EBITDA (X)26.3517.1528.7020.149.16
MarketCap / Net Operating Revenue (X)3.662.845.273.331.07
Retention Ratios (%)0.0091.3092.900.0085.24
Price / BV (X)6.445.4110.245.592.26
Price / Net Operating Revenue (X)3.662.845.273.331.07
EarningsYield0.020.030.010.020.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹1,021.52

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.

Undervalued: 25.65% compared to the current price ₹813.00

Intrinsic Value: 1,229.57

Calculation basis:

  • Fair 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.

Undervalued: 51.24% compared to the current price ₹813.00

Last 5 Year EPS CAGR: 20.37%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 20.00%, which is a positive sign.
  2. The company has higher reserves (981.92 cr) compared to borrowings (468.50 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (1.77 cr) and profit (249.85 cr) over the years.
  1. The stock has a high average Working Capital Days of 84.00, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 131.42, which may not be favorable.

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 Century Plyboards (India) Ltd:
    1. Net Profit Margin: 8.37%
      • 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: 19.04% (Industry Average ROCE: 9.85%)
      • 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%: 14.75% (Industry Average ROE: 9.99%)
      • 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): 11.55
      • 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: 0.58
      • 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: 64.9 (Industry average Stock P/E: 66.19)
      • 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: 0.32
      • 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

Century Plyboards (India) Ltd. is a Public Limited Listed company incorporated on 05/01/1982 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L20101WB1982PLC034435 and registration number is 034435. Currently Company is involved in the business activities of Manufacture of other articles of paper and paperboard. Company’s Total Operating Revenue is Rs. 3000.88 Cr. and Equity Capital is Rs. 22.25 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
LaminatesP-15/1,Taratala Road, Kolkata West Bengal 700088investors@centuryply.com
http://www.centuryply.com
Management
NamePosition Held
Mr. Sajjan BhajankaChairman & Managing Director
Mr. Rajesh Kumar AgarwalExecutive Director
Mr. Sanjay AgarwalExecutive Director
Mr. Prem Kumar BhajankaExecutive Director
Mr. Vishnu KhemaniExecutive Director
Mr. Ajay BaldawaExecutive Director
Mr. Keshav BhajankaExecutive Director
Mrs. Nikita BansalExecutive Director
Mr. Amit Kiran DebIndependent Director
Mr. Debanjan MandalIndependent Director
Mr. J P DuaIndependent Director
Ms. Ratnabali KakkarIndependent Director
Mr. Probir RoyIndependent Director
Mr. Naresh PachisiaIndependent Director
Mr. Sunil MitraIndependent Director
Mr. Vijay ChhibberIndependent Director

FAQ

What is the latest fair value of Century Plyboards (India) Ltd?

The latest fair value of Century Plyboards (India) Ltd is ₹1021.52.

What is the Market Cap of Century Plyboards (India) Ltd?

The Market Cap of Century Plyboards (India) Ltd is 18,054 Cr..

What is the current Stock Price of Century Plyboards (India) Ltd as on 08 September 2024?

The current stock price of Century Plyboards (India) Ltd as on 08 September 2024 is 813.

What is the High / Low of Century Plyboards (India) Ltd stocks in FY 2024?

In FY 2024, the High / Low of Century Plyboards (India) Ltd stocks is 850/594.

What is the Stock P/E of Century Plyboards (India) Ltd?

The Stock P/E of Century Plyboards (India) Ltd is 64.9.

What is the Book Value of Century Plyboards (India) Ltd?

The Book Value of Century Plyboards (India) Ltd is 99.5.

What is the Dividend Yield of Century Plyboards (India) Ltd?

The Dividend Yield of Century Plyboards (India) Ltd is 0.12 %.

What is the ROCE of Century Plyboards (India) Ltd?

The ROCE of Century Plyboards (India) Ltd is 18.0 %.

What is the ROE of Century Plyboards (India) Ltd?

The ROE of Century Plyboards (India) Ltd is 15.8 %.

What is the Face Value of Century Plyboards (India) Ltd?

The Face Value of Century Plyboards (India) Ltd is 1.00.

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 Century Plyboards (India) 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