Stock DUROPLY DUROPLY INDUSTRIES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Duroply Industries Limited

Equities

DUROPLY

INE932D01010

Forest & Wood Products

Market Closed - Bombay S.E.
Other stock markets
 03:30:50 15/05/2024 pm IST 		5-day change 1st Jan Change
271.9 INR -1.82% Intraday chart for Duroply Industries Limited -2.89% +50.72%
27/03 Duroply Industries Limited announced that it has received INR 288.999123 million in funding from Tusk Investments Inc., Jalan Family Office LLP, Ekta Credit Pvt. Ltd., Salarpuria Investment Pvt Ltd CI
11/03 Duroply Industries Limited Announces Management Changes CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 456.3 539.5 186.1 354.4 580.5 956.1
Enterprise Value (EV) 1 1,005 995.7 725.8 1,001 1,137 1,386
P/E ratio -9.46 x 54.9 x -4.56 x -14.5 x -9.2 x 16.6 x
Yield - - - - - -
Capitalization / Revenue 0.21 x 0.24 x 0.09 x 0.2 x 0.3 x 0.32 x
EV / Revenue 0.46 x 0.44 x 0.35 x 0.55 x 0.6 x 0.46 x
EV / EBITDA 28.2 x 10.3 x 13.5 x -59 x 25.5 x 8.95 x
EV / FCF 49.1 x 17.2 x -23.9 x -6.5 x 12 x -13.6 x
FCF Yield 2.04% 5.83% -4.18% -15.4% 8.36% -7.37%
Price to Book 1.05 x 0.7 x 0.26 x 0.51 x 0.91 x 1.08 x
Nbr of stocks (in thousands) 4,518 6,461 6,461 6,461 6,461 7,773
Reference price 2 101.0 83.50 28.80 54.85 89.85 123.0
Announcement Date 26/09/18 23/08/19 25/09/20 17/08/21 05/09/22 19/07/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Net sales 1 2,164 2,275 2,065 1,817 1,908 3,023
EBITDA 1 35.67 96.34 53.73 -16.95 44.54 154.9
EBIT 1 17.46 74.92 35.18 -36.43 30.24 139.3
Operating Margin 0.81% 3.29% 1.7% -2.01% 1.58% 4.61%
Earnings before Tax (EBT) 1 -48.21 12.61 -23.18 -48.49 -45.2 79.18
Net income 1 -48.21 9.823 -40.76 -24.51 -63.1 52.26
Net margin -2.23% 0.43% -1.97% -1.35% -3.31% 1.73%
EPS 2 -10.67 1.520 -6.310 -3.794 -9.770 7.390
Free Cash Flow 1 20.47 58.03 -30.36 -154 95.02 -102.1
FCF margin 0.95% 2.55% -1.47% -8.47% 4.98% -3.38%
FCF Conversion (EBITDA) 57.38% 60.24% - - 213.33% -
FCF Conversion (Net income) - 590.8% - - - -
Dividend per Share - - - - - -
Announcement Date 26/09/18 23/08/19 25/09/20 17/08/21 05/09/22 19/07/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 549 456 540 646 557 430
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 15.39 x 4.736 x 10.04 x -38.13 x 12.5 x 2.775 x
Free Cash Flow 1 20.5 58 -30.4 -154 95 -102
ROE (net income / shareholders' equity) -10.5% 1.62% -5.42% -3.43% -9.41% 6.86%
ROA (Net income/ Total Assets) 0.67% 2.54% 1.04% -1.08% 0.91% 4.05%
Assets 1 -7,218 386.5 -3,903 2,277 -6,899 1,289
Book Value Per Share 2 96.10 120.0 113.0 109.0 98.90 114.0
Cash Flow per Share 2 0.3900 0.5000 1.960 0.4200 0.6800 0.1200
Capex 1 18.6 13.5 30.5 24.1 24.8 25.8
Capex / Sales 0.86% 0.59% 1.48% 1.32% 1.3% 0.85%
Announcement Date 26/09/18 23/08/19 25/09/20 17/08/21 05/09/22 19/07/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Wood Products

1st Jan change Capi.
DUROPLY INDUSTRIES LIMITED Stock Duroply Industries Limited
+50.72% 3.27Cr
LOUISIANA-PACIFIC CORPORATION Stock Louisiana-Pacific Corporation
+29.94% 642.54Cr
STELLA-JONES INC. Stock Stella-Jones Inc.
+8.60% 338.7Cr
CENTURY PLYBOARDS (INDIA) LIMITED Stock Century Plyboards (India) Limited
-13.74% 176.3Cr
CORTICEIRA AMORIM, SGPS, S.A. Stock Corticeira Amorim, SGPS, S.A.
+5.91% 138.41Cr
DEHUA TB NEW DECORATION MATERIAL CO.,LTD Stock DeHua TB New Decoration Material Co.,Ltd
+31.83% 132.57Cr
DEXCO S.A. Stock Dexco S.A.
-6.20% 118.38Cr
OENEO Stock Oeneo
-12.40% 76Cr
DONGWHA ENTERPRISE CO.,LTD Stock Dongwha Enterprise Co.,Ltd
-21.48% 64Cr
STEICO SE Stock STEICO SE
+11.44% 57Cr
Wood Products
  1. Stock Market
  2. Equities
  3. DUROPLY Stock
  4. Financials Duroply Industries Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW