Dhabriya Polywood Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 1:06 am

Market Cap	407 Cr.
Current Price	376
High / Low	520/220
Stock P/E	25.1
Book Value	84.2
Dividend Yield	0.13 %
ROCE	18.9 %
ROE	18.6 %
Face Value	10.0
PEG Ratio	0.88

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for

Competitors of

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Diksha Greens Ltd	4.90 Cr.	4.97	6.40/2.42		30.6	0.00 %	%	%	10.0
Dhabriya Polywood Ltd	407 Cr.	376	520/220	25.1	84.2	0.13 %	18.9 %	18.6 %	10.0
Bloom Dekor Ltd	8.88 Cr.	13.0	16.3/8.90		8.60	0.00 %	18.0 %	%	10.0
Western India Plywoods Ltd (WIPL)	213 Cr.	251	270/145	71.6	51.2	0.48 %	10.3 %	8.00 %	10.0
Priti International Ltd	193 Cr.	144	260/122	27.9	52.1	0.00 %	23.0 %	16.9 %	10.0
Industry Average	271.00 Cr	138.63		37.33	42.37	0.10%	16.08%	12.66%	10.00

All Competitor Stocks of

Quarterly Result

Month	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	19.60	39.86	34.10	40.08	36.79	43.75	40.16	50.48	50.19	54.65	52.02	54.78	58.69
Expenses	18.77	36.02	30.54	34.60	34.07	39.41	35.31	43.97	43.29	47.06	44.22	46.08	49.45
Operating Profit	0.83	3.84	3.56	5.48	2.72	4.34	4.85	6.51	6.90	7.59	7.80	8.70	9.24
OPM %	4.23%	9.63%	10.44%	13.67%	7.39%	9.92%	12.08%	12.90%	13.75%	13.89%	14.99%	15.88%	15.74%
Other Income	0.07	0.06	0.07	0.11	0.07	0.06	0.02	0.15	0.05	0.12	0.14	0.22	0.12
Interest	1.03	1.05	0.93	0.86	0.91	1.01	0.98	1.11	1.30	1.24	1.21	1.33	1.18
Depreciation	0.83	0.83	0.85	0.89	0.85	0.88	0.90	1.15	1.47	1.66	1.86	1.91	1.93
Profit before tax	-0.96	2.02	1.85	3.84	1.03	2.51	2.99	4.40	4.18	4.81	4.87	5.68	6.25
Tax %	18.75%	22.28%	26.49%	14.06%	37.86%	14.74%	24.75%	21.36%	25.84%	25.57%	31.62%	28.35%	25.60%
Net Profit	-1.12	1.56	1.36	3.30	0.65	2.14	2.25	3.45	3.10	3.59	3.33	4.06	4.65
EPS in Rs	-1.03	1.44	1.26	3.05	0.60	1.98	2.08	3.19	2.86	3.32	3.08	3.75	4.30

Last Updated: October 7, 2024, 8:14 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	62	67	72	69	94	131	121	112	106	134	171	212	220
Expenses	56	59	62	58	80	113	105	97	93	120	153	181	187
Operating Profit	6	8	10	11	15	18	16	15	13	14	18	31	33
OPM %	10%	12%	14%	15%	15%	14%	13%	13%	13%	10%	11%	15%	15%
Other Income	0	0	0	0	0	0	0	0	1	0	0	1	1
Interest	2	2	3	3	4	5	5	5	4	4	4	5	5
Depreciation	1	1	2	2	3	4	4	4	3	3	4	7	7
Profit before tax	3	4	5	6	8	10	8	6	6	7	11	20	22
Tax %	33%	34%	34%	34%	34%	30%	29%	29%	28%	25%	22%	28%
Net Profit	2	3	3	4	5	7	6	4	4	5	8	14	16
EPS in Rs	9.29	7.50	3.30	3.52	4.68	6.33	5.14	4.07	4.13	4.70	7.84	13.01	14.45
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	64%	4%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	50.00%	0.00%	33.33%	25.00%	40.00%	-14.29%	-33.33%	0.00%	25.00%	60.00%	75.00%
Change in YoY Net Profit Growth (%)	0.00%	-50.00%	33.33%	-8.33%	15.00%	-54.29%	-19.05%	33.33%	25.00%	35.00%	15.00%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	12%
5 Years:	12%
3 Years:	26%
TTM:	14%

Compounded Profit Growth
10 Years:	17%
5 Years:	20%
3 Years:	47%
TTM:	31%

Stock Price CAGR
10 Years:	34%
5 Years:	59%
3 Years:	62%
1 Year:	-1%

Return on Equity
10 Years:	14%
5 Years:	12%
3 Years:	14%
Last Year:	19%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 4:40 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	2	3	8	10	11	11	11	11	11	11	11	11	11
Reserves	7	11	12	13	20	30	35	40	44	49	58	72	80
Borrowings	18	27	26	34	41	44	47	44	49	54	57	53	49
Other Liabilities	12	13	17	14	20	22	21	20	14	16	19	29	35
Total Liabilities	39	53	64	71	92	107	115	115	117	130	145	165	176
Fixed Assets	12	21	23	31	39	42	44	42	43	45	63	71	80
CWIP	0	0	0	0	0	0	0	3	7	8	0	5	0
Investments	2	2	2	2	0	0	0	0	0	0	0	0	0
Other Assets	25	30	38	38	53	64	71	70	68	76	83	88	95
Total Assets	39	53	64	71	92	107	115	115	117	130	145	165	176

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	5	2	5	5	7	10	8	12	8	10	14	32
Cash from Investing Activity +	-3	-10	-4	-10	-7	-5	-5	-4	-8	-7	-13	-20
Cash from Financing Activity +	-2	8	0	4	0	-6	-2	-8	0	-1	-1	-10
Net Cash Flow	0	0	1	-0	1	-1	1	-0	-0	2	1	2

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-12.00	-19.00	-16.00	-23.00	-26.00	-26.00	-31.00	-29.00	-36.00	-40.00	-39.00	-22.00

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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	61	76	92	104	91	70	80	92	82	61	46	41
Inventory Days	102	97	144	140	159	157	180	179	217	192	168	155
Days Payable	37	32	54	30	60	49	59	52	29	32	29	39
Cash Conversion Cycle	126	141	182	213	190	178	201	220	270	221	185	158
Working Capital Days	69	69	83	102	104	107	138	150	166	159	128	94
ROCE %		20%	19%	16%	18%	19%	14%	12%	11%	10%	12%	19%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	74.22%	74.22%	74.22%	74.22%	74.22%	74.22%	74.22%	67.75%	67.75%	67.75%	67.75%	67.75%
FIIs	0.00%	0.00%	0.13%	1.40%	1.40%	1.53%	1.53%	0.00%	0.00%	0.05%	0.00%	0.00%
DIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.53%	0.63%	0.63%	0.52%	0.00%
Public	25.78%	25.78%	25.65%	24.37%	24.38%	24.25%	24.25%	31.71%	31.62%	31.57%	31.71%	32.24%
No. of Shareholders	1,098	1,176	1,198	1,319	1,430	1,459	1,578	2,713	4,235	4,733	5,574	7,385

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	13.01	7.84	4.70	4.13	4.07
Diluted EPS (Rs.)	13.01	7.84	4.70	4.13	4.07
Cash EPS (Rs.)	19.38	11.33	7.83	7.29	7.33
Book Value[Excl.RevalReserv]/Share (Rs.)	76.05	63.60	55.66	50.87	46.60
Book Value[Incl.RevalReserv]/Share (Rs.)	76.05	63.60	55.66	50.87	46.60
Revenue From Operations / Share (Rs.)	195.52	158.14	123.46	98.33	103.44
PBDIT / Share (Rs.)	29.13	17.29	12.95	12.93	13.99
PBIT / Share (Rs.)	22.76	13.80	9.82	9.77	10.74
PBT / Share (Rs.)	18.06	10.10	6.24	5.72	5.75
Net Profit / Share (Rs.)	13.01	7.84	4.70	4.13	4.08
NP After MI And SOA / Share (Rs.)	13.01	7.84	4.70	4.13	4.07
PBDIT Margin (%)	14.89	10.93	10.49	13.15	13.52
PBIT Margin (%)	11.64	8.72	7.95	9.93	10.38
PBT Margin (%)	9.23	6.38	5.05	5.82	5.55
Net Profit Margin (%)	6.65	4.95	3.80	4.20	3.94
NP After MI And SOA Margin (%)	6.65	4.95	3.80	4.20	3.93
Return on Networth / Equity (%)	17.10	12.33	8.44	8.12	8.74
Return on Capital Employeed (%)	23.03	15.40	12.56	13.60	16.87
Return On Assets (%)	8.55	5.84	3.91	3.80	3.85
Long Term Debt / Equity (X)	0.25	0.36	0.35	0.35	0.30
Total Debt / Equity (X)	0.64	0.82	0.76	0.78	0.80
Asset Turnover Ratio (%)	1.37	1.24	0.68	0.53	0.59
Current Ratio (X)	1.51	1.68	1.67	1.69	1.52
Quick Ratio (X)	0.64	0.65	0.68	0.78	0.85
Inventory Turnover Ratio (X)	2.31	2.29	1.33	1.03	1.14
Dividend Payout Ratio (NP) (%)	3.84	0.00	0.00	0.00	0.00
Dividend Payout Ratio (CP) (%)	2.57	0.00	0.00	0.00	0.00
Earning Retention Ratio (%)	96.16	0.00	0.00	0.00	0.00
Cash Earning Retention Ratio (%)	97.43	0.00	0.00	0.00	0.00
Interest Coverage Ratio (X)	6.20	4.67	3.62	3.20	3.04
Interest Coverage Ratio (Post Tax) (X)	3.77	3.12	2.31	2.02	1.97
Enterprise Value (Cr.)	321.51	187.46	133.42	94.92	66.99
EV / Net Operating Revenue (X)	1.52	1.10	0.99	0.89	0.59
EV / EBITDA (X)	10.20	10.01	9.52	6.78	4.42
MarketCap / Net Operating Revenue (X)	1.30	0.79	0.68	0.50	0.26
Retention Ratios (%)	96.15	0.00	0.00	0.00	0.00
Price / BV (X)	3.35	1.97	1.52	0.98	0.57
Price / Net Operating Revenue (X)	1.30	0.79	0.68	0.50	0.26
EarningsYield	0.05	0.06	0.05	0.08	0.15

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 21, 2024 is: 393.61

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 December 21, 2024, is Undervalued by 4.68% compared to the current share price 376.00

Intrinsic Value of as of December 21, 2024 is: 505.65

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 December 21, 2024, is Undervalued by 34.48% compared to the current share price 376.00

Last 5 Year EPS CAGR: 28.46%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has shown consistent growth in sales (120.85 cr) and profit (8.92 cr) over the years.	The stock has a low average ROCE of 14.17%, which may not be favorable. The stock has a high average Working Capital Days of 114.08, which may not be favorable. The stock has a high average Cash Conversion Cycle of 190.42, which may not be favorable. The company has higher borrowings (41.77) compared to reserves (36.23), which may suggest financial risk.

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 :
1. Net Profit Margin: 6.65%
  - 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: 23.03% (Industry Average ROCE: 13.4%)
  - 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%: 17.1% (Industry Average ROE: 8.44%)
  - 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): 3.77
  - 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: 0.64
  - 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: 25.1 (Industry average Stock P/E: 24.88)
  - 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: 0.64
  - 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

Dhabriya Polywood Ltd. is a Public Limited Listed company incorporated on 20/10/1992 and has its registered office in the State of Rajasthan, India. Company’s Corporate Identification Number(CIN) is L29305RJ1992PLC007003 and registration number is 007003. Currently Company is involved in the business activities of Manufacture of other plastics products. Company’s Total Operating Revenue is Rs. 73.53 Cr. and Equity Capital is Rs. 10.82 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Decoratives - Wood/Fibre/Others	B-9D(1), Jaipur Rajasthan 302017	cs@polywood.org http://www.polywood.org

Management
Name	Position Held
Mr. Digvijay Dhabriya	Chairman & Managing Director
Mrs. Anita Dhabriya	Whole Time Director
Mr. Mahendra Karnawat	Whole Time Director
Mr. Shreyansh Dhabriya	Whole Time Director
Mr. Padam Kumar Jain	Independent Director
Mr. Shiv Shanker	Independent Director
Mr. Sharad Kankaria	Independent Director
Mr. Vijay Kumar Jha	Independent Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 21 December 2024 is ₹393.61, which is 4.68% higher than the current market price of ₹376.00. The stock has a market capitalization of 407 Cr. and recorded a high/low of 520/220 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹80 Cr and total liabilities of ₹176 Cr.

What is the Market Cap of ?

The Market Cap of is 407 Cr..

What is the current Stock Price of as on 21 December 2024?

The current stock price of as on 21 December 2024 is 376.

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

In FY 2024-2025, the High / Low of stocks is 520/220.

What is the Stock P/E of ?

The Stock P/E of is 25.1.

What is the Book Value of ?

The Book Value of is 84.2.

What is the Dividend Yield of ?

The Dividend Yield of is 0.13 %.

What is the ROCE of ?

The ROCE of is 18.9 %.

What is the ROE of ?

The ROE of is 18.6 %.

What is the Face Value of ?

The Face Value of is 10.0.