| Industry
Industry name |
Plywood Boards/Laminates |
| Variance
Full Year Net Profit Variance |
38 |
| Equity
Latest Equity |
22.22 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
2587.64 |
| Dividend
Full Year Dividend % |
100 |
| Sales Turnover
Full Year Net Sales |
5397.18 |
| Net Profit
Full Year Net Profit |
268.37 |
| Full Year CPS
Full Year Cash Per Share |
20.3 |
| Earning Per Share
Full Year Earning Per Share |
12.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1492.21 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
117.5 |
| Networth
Full Year Return on Networth |
8.13 |
| Price/Book Value
Price to Book value |
6.757447 |
| Yearly PE ratio
Full Year Price to Earning per share |
65.7 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
39.2 |
| Bse value
BSE Value in lakhs |
9.27 |
| Nse value
NSE Value in lakhs |
161.96 |
| High
52 week high |
857 |
| Low
52 week low |
619 |
| Price
NSE Current market price |
793 |
| CPM
Current market price |
794 |
| Market cap
BSE / NSE Market Cap |
17643.87 |
| Net profit
Latest Quarter Net Profit |
78.13 |
| Net profit variance
Latest Quarter Net Profit variance |
49 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
4187.12 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
460.19 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
10.99 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
539.46 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
10 |
| TTM NP
Trailing Twelve 12 month Net Profit |
223.27 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
38.36 |
| TTM EPS
Trailing Twelve 12 month EPS |
12.08 |
| TTM PE
Trailing Twelve 12 month PE |
65.74 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
115.51 |
| Equity
Latest Equity |
22.22 |
| LTP
Latest Price (BSE/NSE) |
794 |
| Gross block
Latest Gross Block |
2758.94 |
| Loans
Total loans |
369.68 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
12.1 |
| Year GPM
Full Year Gross Profit Margin |
10.1 |
| Quarter OPM
Latest quater Operation Profit Margin |
11.9 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 1,005 | 1,184 | 1,140 | 1,198 | 1,169 | 1,386 | 1,350 | 1,492 |
| YOY Sales Growth % | 13% | 19% | 22% | 13% | 16% | 17% | 18% | 25% |
| Gross Sales | 1,005 | 1,184 | 1,140 | 1,198 | 1,169 | 1,386 | 1,350 | 1,492 |
| + Expenses | 908 | 1,072 | 1,011 | 1,064 | 1,041 | 1,211 | 1,187 | 1,315 |
| Material Cost % | 52% | 55% | 60% | 49% | 47% | 45% | 55% | 43% |
| Raw Material Cost | 481 | 624 | 613 | 583 | 540 | 623 | 673 | 675 |
| Change in Inventory | 41 | 26 | 66 | 10 | 15 | -1 | 73 | -36 |
| Manufacturing Cost % | 21% | 21% | 20% | 20% | 21% | 21% | 22% | 22% |
| Employee Cost % | 16% | 15% | 15% | 15% | 16% | 15% | 15% | 15% |
| Other Cost % | 2% | 0% | -6% | 4% | 4% | 7% | -5% | 9% |
| Raw Materials % | 48% | 53% | 54% | 49% | 46% | 45% | 50% | 45% |
| Purchase of Finished Goods % | 10% | 4% | 5% | 5% | 7% | 7% | 6% | 4% |
| Stock Adjustments % | -4% | -2% | -6% | -1% | -1% | 0% | -5% | 2% |
| Other Manufacturing Expenses % | 21% | 21% | 20% | 20% | 21% | 21% | 22% | 22% |
| Operating Profit | 98 | 111 | 130 | 135 | 128 | 175 | 163 | 177 |
| OPM % | 10% | 9% | 11% | 11% | 11% | 13% | 12% | 12% |
| + Other Income | 8 | -2 | 2 | 2 | 2 | 2 | 2 | 5 |
| Miscellaneous Income | 8 | -2 | 2 | 2 | 2 | 2 | 2 | 5 |
| Interest | 15 | 17 | 18 | 19 | 22 | 31 | 31 | 29 |
| Depreciation | 34 | 34 | 34 | 36 | 37 | 48 | 48 | 49 |
| Profit before tax | 58 | 58 | 80 | 82 | 71 | 98 | 85 | 104 |
| + Tax % | 41% | 31% | 26% | 35% | 26% | 28% | 23% | 23% |
| Current Tax | 31 | 28 | 24 | 29 | 20 | 25 | 23 | 25 |
| Deferred Tax | -7 | -10 | -3 | -1 | -2 | 2 | -4 | 0 |
| + Net Profit | 34 | 40 | 59 | 53 | 53 | 71 | 65 | 79 |
| Extraordinary Income / Expense | -13 | 0 | 0 | 0 | 0 | 0 | -8 | 0 |
| Exceptional Item | -13 | 0 | 0 | 0 | 0 | 0 | -8 | 0 |
| Minority Interest (After Tax) | 0 | 0 | 0 | -1 | -1 | -2 | -1 | -1 |
| Net Profit After Minority Interest | 34 | 40 | 58 | 52 | 52 | 69 | 64 | 78 |
| EPS in Rs | 1.55 | 1.80 | 2.63 | 2.36 | 2.33 | 3.10 | 2.87 | 3.51 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,775 | 1,962 | 2,060 | 2,280 | 2,317 | 2,130 | 3,027 | 3,647 | 3,886 | 4,528 |
| Sales Growth % | 10% | 5% | 11% | 2% | -8% | 42% | 20% | 7% | 17% | |
| Gross Sales | 1,493 | 1,645 | 1,932 | 2,280 | 2,317 | 2,130 | 3,027 | 3,647 | 3,886 | 4,528 |
| Excise Duty | 135 | 144 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 1,491 | 1,670 | 1,755 | 1,979 | 2,037 | 1,807 | 2,496 | 3,088 | 3,365 | 4,055 |
| Material Cost % | 46% | 46% | 48% | 50% | 50% | 49% | 50% | 53% | 52% | 54% |
| Raw Material Cost | 830 | 908 | 1,042 | 1,176 | 1,130 | 1,002 | 1,606 | 1,868 | 2,085 | 2,576 |
| Change in Inventory | -10 | -13 | -56 | -25 | 31 | 38 | -104 | 48 | -50 | -142 |
| Manufacturing Cost % | 4% | 4% | 6% | 6% | 6% | 6% | 6% | 5% | 6% | 7% |
| Employee Cost % | 13% | 14% | 15% | 15% | 15% | 16% | 14% | 13% | 14% | 15% |
| Other Cost % | 21% | 22% | 16% | 15% | 16% | 15% | 13% | 14% | 14% | 13% |
| Raw Materials % | 47% | 46% | 51% | 52% | 49% | 47% | 53% | 51% | 54% | 57% |
| Purchase of Finished Goods % | 12% | 16% | 16% | 6% | 8% | 8% | 10% | 10% | 8% | 6% |
| Stock Adjustments % | 1% | 1% | 3% | 1% | -1% | -2% | 3% | -1% | 1% | 3% |
| Power & Fuel % | 2% | 2% | 3% | 4% | 4% | 4% | 4% | 3% | 4% | 5% |
| Other Manufacturing Expenses % | 2% | 2% | 2% | 3% | 2% | 2% | 2% | 2% | 2% | 2% |
| Selling & Administration % | 9% | 10% | 10% | 11% | 11% | 11% | 11% | 10% | 11% | 11% |
| Miscellaneous Expenses % | 3% | 3% | 3% | 4% | 6% | 3% | 2% | 3% | 3% | 2% |
| Loss on Forex Transaction % | -0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Provisions & Contingencies % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Operating Profit | 284 | 292 | 305 | 302 | 280 | 324 | 531 | 559 | 521 | 473 |
| OPM % | 16% | 15% | 15% | 13% | 12% | 15% | 18% | 15% | 13% | 10% |
| + Other Income | 6 | 23 | 8 | 7 | 13 | 17 | 23 | 48 | 44 | 10 |
| Miscellaneous Income | 3 | 23 | 7 | 7 | 13 | 17 | 23 | 48 | 44 | 10 |
| Interest | 48 | 30 | 36 | 47 | 39 | 13 | 11 | 17 | 31 | 69 |
| Depreciation | 47 | 59 | 91 | 59 | 76 | 69 | 74 | 78 | 95 | 137 |
| Profit before tax | 200 | 234 | 199 | 202 | 177 | 260 | 468 | 512 | 439 | 277 |
| + Tax % | 15% | 22% | 23% | 26% | 29% | 26% | 33% | 25% | 26% | 33% |
| Current Tax | 37 | 51 | 44 | 29 | 49 | 65 | 123 | 117 | 109 | 111 |
| Deferred Tax | -6 | 0 | 2 | 24 | 3 | 4 | 32 | 11 | 5 | -20 |
| + Net Profit | 170 | 186 | 157 | 149 | 125 | 191 | 313 | 384 | 325 | 186 |
| Profit Growth % | 9% | -16% | -5% | -16% | 53% | 64% | 23% | -15% | -43% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 |
| Minority Interest (After Tax) | -1 | -3 | -3 | 0 | 25 | 0 | 0 | -1 | 1 | -1 |
| Net Profit After Minority Interest | 169 | 190 | 163 | 148 | 151 | 191 | 313 | 383 | 326 | 185 |
| EPS in Rs | 7.17 | 8.69 | 7.47 | 6.69 | 5.63 | 8.59 | 14.07 | 17.26 | 14.62 | 8.36 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
| Reserves | 507 | 693 | 829 | 953 | 1,068 | 1,245 | 1,535 | 1,892 | 2,189 | 2,343 |
| + Borrowings | 474 | 611 | 575 | 532 | 295 | 165 | 236 | 327 | 771 | 1,586 |
| Secured Borrowings | 470 | 571 | 519 | 429 | 135 | 92 | 171 | 223 | 614 | 1,217 |
| Unsecured Borrowings | 5 | 40 | 56 | 103 | 160 | 73 | 66 | 104 | 157 | 370 |
| Deferred Credit | 9 | 5 | 2 | 6 | 1 | 0 | 0 | 0 | 0 | 4 |
| + Other Liabilities | 171 | 257 | 296 | 304 | 274 | 379 | 437 | 475 | 569 | 617 |
| Current Liabilities | 162 | 236 | 274 | 297 | 291 | 399 | 437 | 477 | 580 | 644 |
| Provisions | 9 | 8 | 7 | 10 | 15 | 24 | 9 | 9 | 10 | 17 |
| Minority Interest | 9 | 12 | 18 | 25 | -2 | -1 | -3 | -4 | -5 | 14 |
| Other liability items | 1 | 11 | 6 | 3 | 10 | 10 | 13 | 8 | 12 | 12 |
| Total Liabilities | 1,175 | 1,584 | 1,723 | 1,811 | 1,660 | 1,811 | 2,230 | 2,716 | 3,552 | 4,568 |
| + Fixed Assets | 250 | 312 | 655 | 843 | 785 | 762 | 776 | 1,069 | 1,913 | 2,042 |
| Gross Block | 298 | 418 | 851 | 1,091 | 1,095 | 1,138 | 1,218 | 1,575 | 2,497 | 2,759 |
| Accumulated Depreciation | 48 | 106 | 196 | 248 | 310 | 376 | 442 | 507 | 584 | 717 |
| CWIP | 102 | 299 | 126 | 27 | 16 | 28 | 177 | 236 | 267 | 730 |
| Investments | 6 | 0 | 0 | 0 | 0 | 111 | 0 | 0 | 3 | 3 |
| + Other Assets | 816 | 972 | 942 | 941 | 859 | 910 | 1,277 | 1,411 | 1,369 | 1,793 |
| Inventories | 298 | 301 | 383 | 461 | 398 | 369 | 526 | 529 | 646 | 987 |
| Trade receivables | 284 | 342 | 357 | 296 | 257 | 303 | 352 | 390 | 417 | 500 |
| Cash Equivalents | 39 | 67 | 21 | 26 | 25 | 91 | 261 | 278 | 67 | 49 |
| Loans n Advances | 156 | 229 | 154 | 151 | 166 | 140 | 87 | 104 | 165 | 251 |
| Other asset items | 39 | 33 | 27 | 7 | 13 | 8 | 51 | 110 | 75 | 6 |
| Total Assets | 1,175 | 1,584 | 1,723 | 1,811 | 1,660 | 1,811 | 2,230 | 2,716 | 3,552 | 4,568 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 293 | 221 | 305 | 266 | 400 | 371 | 276 | 438 | 252 | -3 |
| Profit from Operations | 305 | 317 | 340 | 316 | 357 | 340 | 548 | 598 | 565 | 505 |
| Working Capital Changes | 34 | -54 | 22 | -5 | 85 | 77 | -163 | -47 | -196 | -398 |
| Profit Before Tax & Extraordinary Items | 200 | 245 | 212 | 202 | 177 | 260 | 468 | 512 | 439 | 277 |
| Depreciation | 47 | 59 | 91 | 59 | 76 | 69 | 74 | 78 | 95 | 137 |
| Interest (Net) | 47 | 30 | 32 | 43 | 38 | 12 | 1 | -4 | 5 | 64 |
| Profit / Loss on Sale of Assets | 0 | -1 | 0 | 3 | -5 | -2 | 0 | 16 | -1 | 1 |
| Profit / Loss on Sale of Investments | 0 | 0 | -2 | 0 | -1 | -1 | -1 | -1 | 0 | 0 |
| Provisions & Write-offs (Net) | 4 | -1 | 2 | 2 | 64 | -6 | 5 | -6 | 12 | 1 |
| Profit / Loss in Forex | 6 | -16 | 5 | 6 | 7 | -2 | 1 | 4 | 15 | 11 |
| Receivables | -22 | -56 | -16 | 59 | 39 | -46 | -52 | -46 | -27 | -89 |
| Inventories | 35 | -3 | -82 | -79 | 50 | 29 | -157 | -3 | -117 | -341 |
| Trade Payables | 24 | 57 | 34 | -14 | -8 | 64 | 44 | 36 | 12 | 67 |
| Direct Taxes Paid | -47 | -43 | -58 | -45 | -41 | -46 | -108 | -113 | -118 | -110 |
| + Cash from Investing Activity | -139 | -304 | -250 | -147 | -25 | -226 | -320 | -480 | -578 | -678 |
| Purchase of Fixed Assets | -153 | -307 | -248 | -164 | -122 | -64 | -283 | -491 | -850 | -665 |
| Sale of Fixed Assets | 4 | 2 | 3 | 7 | 98 | 10 | 25 | 8 | 5 | 2 |
| Purchase of Investments | 0 | -10 | -277 | 0 | -1 | -110 | 0 | 0 | -3 | 0 |
| Sale of Investments | 1 | 10 | 279 | 0 | 0 | 0 | 112 | 1 | 0 | 0 |
| Interest Received | 0 | 0 | 3 | 4 | 1 | 2 | 4 | 21 | 31 | 4 |
| Others | 10 | 0 | -10 | 7 | 0 | -65 | -178 | -19 | 238 | -19 |
| + Cash from Financing Activity | -153 | 112 | -100 | -116 | -377 | -140 | 35 | 39 | 353 | 660 |
| Proceeds from Issue of Shares | 2 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 33 | 131 | 20 | 0 | 0 | 3 | 0 | 0 | 155 | 309 |
| Proceeds from Short-Term Borrowings | 28 | 159 | 27 | 185 | 127 | 18 | 106 | 116 | 362 | 444 |
| Repayment of Long-Term Borrowings | -48 | -51 | -5 | -31 | -113 | -32 | -31 | -26 | -2 | -2 |
| Repayment of Short-Term Borrowings | -59 | -99 | -83 | -205 | -295 | -114 | -3 | 0 | -113 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | -4 | -4 | -5 | -5 | -2 | -3 |
| Dividend Paid | -50 | 0 | -22 | -22 | -44 | 0 | -22 | -33 | -22 | -22 |
| Interest Paid | -48 | -30 | -36 | -38 | -40 | -13 | -10 | -13 | -25 | -66 |
| Others | -10 | 0 | -5 | -5 | -9 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 1 | 28 | -46 | 3 | -2 | 4 | -9 | -3 | 27 | -21 |