National Plywood Industries Ltd

₹ 7.35 -4.92%

18 Nov - close price

nationalplywood.net BSE: 516062

About

Incorporated in 1973, National Plywood Industries Ltd manufactures and sells plywood, laminate and allied wood products

Key Points

Product Profile:^[1]
a) Plywood^[2]
b) Block Board^[3]
c) Flush Doors^[4]
d) Laminates^[5]
e) Traded Products^[6]

Website BSE

Market Cap ₹ 18.1 Cr.
Current Price ₹ 7.35
High / Low ₹ 9.28 / 3.94
Stock P/E
Book Value ₹ -3.60
Dividend Yield 0.00 %
ROCE %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Debtor days have improved from 180 to 138 days.

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -1.54% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Plywood Boards/Laminates Industry: Miscellaneous

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Dec 2019
	11.13	11.85	7.61	12.71	10.13	11.25	7.58	7.37	10.23	14.63	13.02	10.71	2.11
	9.53	14.66	9.06	12.11	9.54	11.93	7.22	7.16	9.39	15.88	12.56	13.01	2.60
Operating Profit	1.60	-2.81	-1.45	0.60	0.59	-0.68	0.36	0.21	0.84	-1.25	0.46	-2.30	-0.49
OPM %	14.38%	-23.71%	-19.05%	4.72%	5.82%	-6.04%	4.75%	2.85%	8.21%	-8.54%	3.53%	-21.48%	-23.22%
	0.11	4.61	0.04	0.06	0.02	2.08	0.02	0.17	0.05	1.08	0.05	1.05	0.11
Interest	0.04	0.01	0.04	0.11	0.08	0.02	0.00	0.03	0.09	0.08	0.02	0.06	0.06
Depreciation	0.12	0.17	0.15	0.15	0.15	0.12	0.14	0.14	0.14	-0.10	0.09	0.06	0.12
Profit before tax	1.55	1.62	-1.60	0.40	0.38	1.26	0.24	0.21	0.66	-0.15	0.40	-1.37	-0.56
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	146.67%	0.00%	0.00%	0.00%
	1.54	1.62	-1.60	0.40	0.38	1.26	0.24	0.20	0.65	-0.38	0.40	-1.37	-0.55
EPS in Rs								0.08	0.26	-0.15	0.16	-0.56	-0.22
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	TTM
	8.32	14.80	17.49	23.32	31.24	33.20	42.99	38.74	52.75	43.76	41.66	39.79	40.47
	9.80	15.44	20.87	25.10	31.06	33.99	43.13	51.44	52.06	47.82	42.59	39.64	44.05
Operating Profit	-1.48	-0.64	-3.38	-1.78	0.18	-0.79	-0.14	-12.70	0.69	-4.06	-0.93	0.15	-3.58
OPM %	-17.79%	-4.32%	-19.33%	-7.63%	0.58%	-2.38%	-0.33%	-32.78%	1.31%	-9.28%	-2.23%	0.38%	-8.85%
	1.49	1.36	4.27	0.49	0.06	0.94	0.24	43.72	1.77	4.93	2.20	1.32	2.29
Interest	0.14	0.07	0.00	0.03	0.04	0.06	0.06	0.07	0.07	0.10	0.26	0.20	0.22
Depreciation	0.37	0.37	0.34	0.33	0.31	0.31	0.27	0.31	0.43	0.54	0.57	0.33	0.17
Profit before tax	-0.50	0.28	0.55	-1.65	-0.11	-0.22	-0.23	30.64	1.96	0.23	0.44	0.94	-1.68
Tax %	2.00%	3.57%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	23.40%
	-0.51	0.27	0.55	-1.65	-0.11	-0.22	-0.23	30.64	1.96	0.23	0.44	0.72	-1.90
EPS in Rs												0.29	-0.77
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	10%
5 Years:	-2%
3 Years:	-9%
TTM:	11%

Compounded Profit Growth
10 Years:	2%
5 Years:	28%
3 Years:	-44%
TTM:	-181%

Stock Price CAGR
10 Years:	%
5 Years:	-14%
3 Years:	1%
1 Year:	53%

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

Balance Sheet

Figures in Rs. Crores

	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Sep 2019
Equity Capital	5.85	5.85	5.85	5.85	5.85	5.85	5.85	5.85	5.85	5.85	5.85	24.64	24.64
Reserves	-77.48	-77.21	-76.66	-78.32	-78.43	-78.65	-78.88	-48.23	-46.27	-46.04	-45.61	-33.01	-32.95
	65.75	66.08	63.59	60.16	61.39	60.50	58.54	14.31	19.32	21.01	10.22	10.77	10.89
	36.25	37.63	39.35	47.50	48.90	52.74	60.90	70.03	71.72	69.44	75.08	39.49	25.02
Total Liabilities	30.37	32.35	32.13	35.19	37.71	40.44	46.41	41.96	50.62	50.26	45.54	41.89	27.60
	13.07	12.71	11.34	11.40	11.13	10.86	10.95	12.16	11.90	11.60	11.11	10.95	10.46
CWIP	0.25	0.25	0.25	0.25	0.25	0.69	1.74	0.00	0.00	0.00	0.00	0.10	0.10
Investments	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
	17.04	19.38	20.53	23.53	26.32	28.88	33.71	29.79	38.71	38.65	34.42	30.83	17.03
Total Assets	30.37	32.35	32.13	35.19	37.71	40.44	46.41	41.96	50.62	50.26	45.54	41.89	27.60

Cash Flows

Figures in Rs. Crores

	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019
	-1.85	-0.42	0.00	4.22	-0.84	-2.20	7.93	36.19	-0.73	-0.79	-1.83	-14.06
	-0.34	-0.01	2.86	-0.39	-0.04	-0.47	-1.40	-31.26	-0.16	-0.25	0.00	0.34
	1.01	0.25	-2.58	-4.14	1.03	2.73	-6.67	-4.88	0.99	0.90	2.34	15.36
Net Cash Flow	-1.18	-0.18	0.28	-0.31	0.15	0.06	-0.14	0.05	0.11	-0.14	0.51	1.63

Ratios

Figures in Rs. Crores

	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019
Debtor Days	234.71	178.55	171.96	159.02	155.04	158.09	135.59	151.41	167.24	211.28	190.30	138.06
Inventory Days	364.44	204.09	162.64	142.62	100.75	110.18	124.96	81.55	79.26	72.89	77.81	80.71
Days Payable	1,057.22	604.59	534.59	105.56	71.89	229.62	239.45	266.07	256.81	331.87	405.10	201.48
Cash Conversion Cycle	-458.07	-221.94	-199.99	196.09	183.90	38.66	21.09	-33.11	-10.30	-47.70	-136.99	17.29
Working Capital Days	-860.29	-455.51	-403.19	-192.99	-127.12	-133.69	-203.94	-333.34	-157.28	-176.49	-219.12	-99.44
ROCE %

Shareholding Pattern

Numbers in percentages

	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020
	48.04%	48.04%	48.04%	48.04%	40.33%	40.29%	40.29%	40.29%	40.43%	40.43%	40.43%	40.43%
	3.54%	3.54%	3.54%	3.54%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	48.42%	48.42%	48.42%	48.42%	59.67%	59.71%	59.71%	59.71%	59.57%	59.57%	59.57%	59.57%
No. of Shareholders	5,493	5,493	5,388	5,366	5,449	5,334	5,302	5,270	5,247	5,251	5,255	5,289

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Jun 2020
	48.03%	48.03%	48.04%	40.29%	40.43%	40.43%
	3.54%	3.54%	3.54%	0.00%	0.00%	0.00%
	48.43%	48.43%	48.42%	59.71%	59.57%	59.57%
No. of Shareholders	5,536	5,531	5,388	5,302	5,255	5,289

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

National Plywood Industries Ltd

National Plywood Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports