Duroply Industries Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 1:04 am

Market Cap	237 Cr.
Current Price	240
High / Low	370/157
Stock P/E	81.6
Book Value	132
Dividend Yield	0.00 %
ROCE	5.92 %
ROE	0.94 %
Face Value	10.0
PEG Ratio	1.57

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
Ecoboard Industries Ltd	48.0 Cr.	27.0	46.6/18.5		5.23	0.00 %	10.8 %	28.6 %	10.0
Duroply Industries Ltd	237 Cr.	240	370/157	81.6	132	0.00 %	5.92 %	0.94 %	10.0
Archidply Decor Ltd	55.1 Cr.	99.0	147/76.4	184	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	914 Cr.	33.2	45.5/28.5	20.6	21.6	0.30 %	11.6 %	9.51 %	1.00
Industry Average	4,261.13 Cr	240.74		65.30	65.66	0.12%	10.63%	10.71%	5.91

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	35.13	46.09	54.98	54.63	71.22	75.16	71.74	84.22	75.86	83.29	79.82	84.46	84.82
Expenses	35.98	44.48	52.54	53.28	67.29	71.17	68.64	79.28	71.61	79.83	76.57	83.27	81.05
Operating Profit	-0.85	1.61	2.44	1.35	3.93	3.99	3.10	4.94	4.25	3.46	3.25	1.19	3.77
OPM %	-2.42%	3.49%	4.44%	2.47%	5.52%	5.31%	4.32%	5.87%	5.60%	4.15%	4.07%	1.41%	4.44%
Other Income	0.30	0.31	0.28	1.35	0.18	0.49	0.22	1.26	0.19	0.21	0.26	0.25	0.23
Interest	1.91	2.71	2.02	1.84	1.71	1.77	1.45	1.88	1.80	1.79	2.07	2.69	1.67
Depreciation	0.68	0.68	0.69	0.78	0.84	0.84	0.85	0.85	0.88	0.89	0.91	1.01	1.07
Profit before tax	-3.14	-1.47	0.01	0.08	1.56	1.87	1.02	3.47	1.76	0.99	0.53	-2.26	1.26
Tax %	-27.71%	-17.01%	-7,600.00%	4,587.50%	31.41%	36.90%	29.41%	34.87%	26.70%	34.34%	41.51%	-45.58%	-163.49%
Net Profit	-2.27	-1.21	0.77	-3.59	1.06	1.19	0.72	2.26	1.28	0.65	0.31	-1.23	3.32
EPS in Rs	-3.51	-1.87	1.19	-5.56	1.64	1.59	0.96	2.91	1.65	0.84	0.37	-1.25	3.37

Last Updated: October 7, 2024, 8:11 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	188	183	203	182	207	218	228	207	181	191	302	323	332
Expenses	184	185	197	182	205	214	218	201	182	186	286	311	321
Operating Profit	4	-2	7	0	3	4	10	6	-1	5	16	12	12
OPM %	2%	-1%	3%	0%	1%	2%	4%	3%	-1%	3%	5%	4%	4%
Other Income	0	0	0	0	4	1	1	2	10	2	2	1	1
Interest	5	7	7	7	7	7	7	8	10	9	7	8	8
Depreciation	2	2	2	2	2	2	2	3	3	3	3	4	4
Profit before tax	-3	-10	-2	-8	-2	-5	1	-2	-5	-5	8	1	1
Tax %	-31%	-38%	-70%	-32%	0%	1%	22%	76%	-49%	40%	34%	0%
Net Profit	-2	-6	-0	-6	-2	-5	1	-4	-2	-6	5	1	3
EPS in Rs	-4.14	-14.32	-1.08	-12.71	-4.16	-10.51	1.52	-6.32	-3.79	-9.77	6.73	1.02	3.33
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-200.00%	100.00%	66.67%	-150.00%	120.00%	-500.00%	50.00%	-200.00%	183.33%	-80.00%
Change in YoY Net Profit Growth (%)	0.00%	300.00%	-33.33%	-216.67%	270.00%	-620.00%	550.00%	-250.00%	383.33%	-263.33%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	6%
5 Years:	7%
3 Years:	21%
TTM:	8%

Compounded Profit Growth
10 Years:	8%
5 Years:	1%
3 Years:	28%
TTM:	-41%

Stock Price CAGR
10 Years:	24%
5 Years:	38%
3 Years:	24%
1 Year:	46%

Return on Equity
10 Years:	-5%
5 Years:	-4%
3 Years:	0%
Last Year:	1%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 1:48 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	5	5	5	5	5	5	6	6	6	6	8	10	10
Reserves	22	16	15	9	44	73	71	66	64	57	81	117	120
Borrowings	42	51	45	52	56	53	49	55	68	59	46	48	61
Other Liabilities	56	51	54	49	61	68	80	87	71	82	90	86	83
Total Liabilities	125	122	119	115	165	199	206	214	209	205	225	260	274
Fixed Assets	15	15	14	14	16	103	101	104	98	102	102	103	105
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	2
Investments	8	8	8	8	44	0	0	0	0	0	0	9	1
Other Assets	101	99	97	93	105	96	105	110	110	102	122	148	166
Total Assets	125	122	119	115	165	199	206	214	209	205	225	260	274

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 +	-6	-1	12	0	1	9	14	6	-5	24	2	-17
Cash from Investing Activity +	-1	-1	-1	-1	1	-2	-3	-2	4	-2	-2	-10
Cash from Financing Activity +	8	2	-12	0	-3	-7	-12	-2	-1	-22	-0	27
Net Cash Flow	1	-0	-1	-1	-0	-0	0	1	-1	0	-0	1

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	-38.00	-53.00	-38.00	-52.00	-53.00	-49.00	-39.00	-49.00	-69.00	-54.00	-30.00	-36.00

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	58	54	53	43	35	36	38	37	36	38	35	39
Inventory Days	175	170	142	173	190	173	179	224	197	195	134	149
Days Payable	156	143	141	144	153	150	178	210	169	175	119	109
Cash Conversion Cycle	77	82	55	72	72	59	39	50	64	59	49	79
Working Capital Days	74	70	55	61	56	45	36	37	65	38	43	74
ROCE %	4%	-5%	8%	-2%	2%	2%	7%	3%	-2%	3%	12%	6%

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	63.09%	63.09%	63.09%	56.51%	56.51%	58.06%	58.06%	58.06%	61.52%	55.01%	55.01%	55.01%
DIIs	0.17%	0.17%	0.17%	0.14%	0.14%	0.14%	0.14%	0.14%	0.12%	0.11%	0.11%	0.11%
Public	36.74%	36.74%	36.74%	43.35%	43.34%	41.79%	41.79%	41.80%	38.37%	44.88%	44.88%	44.89%
No. of Shareholders	6,526	6,483	6,940	6,972	6,885	6,845	6,950	7,070	7,505	7,240	7,046	6,991

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 18	Mar 17	Mar 16
FaceValue	10.00	10.00	10.00
Basic EPS (Rs.)	-10.81	-4.16	-12.59
Diluted EPS (Rs.)	-10.81	-4.16	-12.59
Cash EPS (Rs.)	-6.49	-0.16	-8.83
Book Value[Excl.RevalReserv]/Share (Rs.)	95.99	106.92	29.98
Book Value[Incl.RevalReserv]/Share (Rs.)	95.99	106.92	30.53
Revenue From Operations / Share (Rs.)	481.25	458.94	403.44
PBDIT / Share (Rs.)	9.42	7.44	0.08
PBIT / Share (Rs.)	5.11	3.45	-3.78
PBT / Share (Rs.)	-10.81	-4.16	-18.71
Net Profit / Share (Rs.)	-10.81	-4.16	-12.69
NP After MI And SOA / Share (Rs.)	-10.66	-4.04	-12.58
PBDIT Margin (%)	1.95	1.62	0.01
PBIT Margin (%)	1.06	0.75	-0.93
PBT Margin (%)	-2.24	-0.90	-4.63
Net Profit Margin (%)	-2.24	-0.90	-3.14
NP After MI And SOA Margin (%)	-2.21	-0.87	-3.11
Return on Networth / Equity (%)	-11.11	-3.77	-41.96
Return on Capital Employeed (%)	4.59	2.73	-7.66
Return On Assets (%)	-2.97	-1.10	-4.92
Long Term Debt / Equity (X)	0.08	0.11	0.56
Total Debt / Equity (X)	1.23	1.10	3.78
Asset Turnover Ratio (%)	1.20	1.48	0.00
Current Ratio (X)	0.79	0.85	0.86
Quick Ratio (X)	0.26	0.27	0.30
Inventory Turnover Ratio (X)	1.91	2.02	0.00
Interest Coverage Ratio (X)	0.59	0.47	0.01
Interest Coverage Ratio (Post Tax) (X)	0.32	0.21	0.15
Enterprise Value (Cr.)	98.47	135.42	73.36
EV / Net Operating Revenue (X)	0.45	0.65	0.40
EV / EBITDA (X)	23.11	40.25	2023.34
MarketCap / Net Operating Revenue (X)	0.20	0.39	0.12
Price / BV (X)	1.05	1.70	1.66
Price / Net Operating Revenue (X)	0.20	0.39	0.12
EarningsYield	-0.10	-0.02	-0.25

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 21, 2024 is: 103.27

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 Overvalued by 56.97% compared to the current share price 240.00

Intrinsic Value of as of December 21, 2024 is: 156.99

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 Overvalued by 34.59% compared to the current share price 240.00

Last 5 Year EPS CAGR: 52.02%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (58.08 cr) compared to borrowings (52.69 cr), indicating strong financial stability.	The stock has a low average ROCE of 3.17%, which may not be favorable. The stock has a high average Working Capital Days of 54.50, which may not be favorable. The stock has a high average Cash Conversion Cycle of 63.08, which may not be favorable. The company has not shown consistent growth in sales (226.54) and profit (-2.38).

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: -2.24%
  - 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: 4.59% (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%: -11.11% (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): 0.32
  - 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: 0.26
  - 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: 81.6 (Industry average Stock P/E: 53.43)
  - 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: 1.23
  - 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

Duroply Industries Ltd. is a Public Limited Listed company incorporated on 26/06/1957 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L20211WB1957PLC023493 and registration number is 023493. Currently Company is involved in the business activities of Manufacture of veneer sheets; manufacture of plywood, laminboard, particle board and other panels and board. Company’s Total Operating Revenue is Rs. 190.89 Cr. and Equity Capital is Rs. 6.46 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Laminates	No. 9, Parsee Church Street, Kolkata West Bengal 700001	corp@duroply.com http://www.duroply.in

Management
Name	Position Held
Mr. Sudeep Chitlangia	Executive Chairman
Mr. Akhilesh Chitlangia	Managing Director & CEO
Mr. Vinay Agarwal	Non Executive Director
Mr. Anup Kumar Agarwal	Non Executive Director
Mr. Arun Kumar Singhania	Independent Director
Mrs. Suparna Chakrabortti	Independent Director
Mr. Kulvin Suri	Independent Director
Mr. Shivram Sethuraman	Independent Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 21 December 2024 is ₹103.27, which is 56.97% lower than the current market price of ₹240.00. The stock has a market capitalization of 237 Cr. and recorded a high/low of 370/157 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹120 Cr and total liabilities of ₹274 Cr.

What is the Market Cap of ?

The Market Cap of is 237 Cr..

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

The current stock price of as on 21 December 2024 is 240.

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

In FY 2024-2025, the High / Low of stocks is 370/157.

What is the Stock P/E of ?

The Stock P/E of is 81.6.

What is the Book Value of ?

The Book Value of is 132.

What is the Dividend Yield of ?

The Dividend Yield of is 0.00 %.

What is the ROCE of ?

The ROCE of is 5.92 %.

What is the ROE of ?

The ROE of is 0.94 %.

What is the Face Value of ?

The Face Value of is 10.0.