| Industry
Industry name |
Plywood Boards/Laminates |
| Variance
Full Year Net Profit Variance |
5 |
| Equity
Latest Equity |
10.22 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
299.74 |
| Dividend
Full Year Dividend % |
20 |
| Sales Turnover
Full Year Net Sales |
334.96 |
| Net Profit
Full Year Net Profit |
79.64 |
| Full Year CPS
Full Year Cash Per Share |
8.4 |
| Earning Per Share
Full Year Earning Per Share |
7.8 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
103.33 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
30.3 |
| Networth
Full Year Return on Networth |
28.36 |
| Price/Book Value
Price to Book value |
6.039604 |
| Yearly PE ratio
Full Year Price to Earning per share |
23.5 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
21.8 |
| Bse value
BSE Value in lakhs |
516.93 |
| Nse value
NSE Value in lakhs |
27315.31 |
| High
52 week high |
390 |
| Low
52 week low |
160 |
| Price
NSE Current market price |
183 |
| CPM
Current market price |
183 |
| Market cap
BSE / NSE Market Cap |
1867.71 |
| Net profit
Latest Quarter Net Profit |
18.77 |
| Net profit variance
Latest Quarter Net Profit variance |
25 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
0 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
0 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
0 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
123.03 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
32.92 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
13.09 |
| TTM EPS
Trailing Twelve 12 month EPS |
8.43 |
| TTM PE
Trailing Twelve 12 month PE |
21.68 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
0 |
| Equity
Latest Equity |
10.22 |
| LTP
Latest Price (BSE/NSE) |
183 |
| Gross block
Latest Gross Block |
93.61 |
| Loans
Total loans |
24.48 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
32.4 |
| Year GPM
Full Year Gross Profit Margin |
33.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
25.8 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 88 | 75 | 73 | 65 | 97 | 80 | 93 | 103 |
| YOY Sales Growth % | 33% | 10% | 7% | 28% | 60% | |||
| Gross Sales | 88 | 75 | 73 | 65 | 97 | 80 | 93 | 103 |
| + Expenses | 48 | 48 | 54 | 50 | 66 | 46 | 68 | 77 |
| Material Cost % | 54% | 9% | 3% | 19% | 2% | 19% | 32% | 6% |
| Change in Inventory | 48 | 7 | 2 | 12 | 2 | 16 | 30 | 7 |
| Manufacturing Cost % | 2% | 9% | 8% | 22% | 9% | 8% | 9% | 8% |
| Employee Cost % | 3% | 4% | 4% | 5% | 4% | 5% | 6% | 5% |
| Other Cost % | -4% | 42% | 60% | 32% | 53% | 24% | 26% | 55% |
| Purchase of Finished Goods % | 105% | 60% | 65% | 70% | 58% | 63% | 89% | 67% |
| Stock Adjustments % | -54% | -9% | -3% | -19% | -2% | -19% | -32% | -6% |
| Other Manufacturing Expenses % | 2% | 9% | 8% | 22% | 9% | 8% | 9% | 8% |
| Operating Profit | 39 | 27 | 19 | 14 | 31 | 35 | 26 | 27 |
| OPM % | 45% | 37% | 26% | 22% | 32% | 43% | 27% | 26% |
| + Other Income | 0 | 3 | 1 | 1 | 1 | 1 | 5 | 3 |
| Miscellaneous Income | 0 | 3 | 1 | 1 | 1 | 1 | 5 | 3 |
| Interest | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
| Depreciation | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 |
| Profit before tax | 36 | 28 | 17 | 14 | 30 | 34 | 27 | 26 |
| + Tax % | 27% | 27% | 17% | 31% | 23% | 31% | 20% | 24% |
| Current Tax | 10 | 7 | 5 | 4 | 7 | 10 | 5 | 6 |
| Deferred Tax | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 26 | 20 | 14 | 9 | 23 | 24 | 22 | 20 |
| Extraordinary Income / Expense | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Net Profit After Minority Interest | 27 | 20 | 15 | 10 | 23 | 23 | 21 | 19 |
| EPS in Rs | 2.60 | 1.96 | 1.18 | 0.95 | 2.25 | 2.28 | 2.07 | 1.84 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| + Sales | 113 | 212 | 264 | 222 | 284 | 335 |
| Sales Growth % | 88% | 24% | -16% | 28% | 18% | |
| Gross Sales | 284 | 335 | ||||
| + Expenses | 83 | 174 | 187 | 135 | 184 | 230 |
| Material Cost % | 0% | 67% | 64% | 57% | 55% | 52% |
| Raw Material Cost | 0 | 152 | 169 | 123 | 211 | 235 |
| Change in Inventory | 0 | -10 | 0 | 3 | -56 | -60 |
| Manufacturing Cost % | 66% | 0% | 0% | 0% | 1% | 1% |
| Employee Cost % | 1% | 2% | 1% | 2% | 2% | 4% |
| Other Cost % | 7% | 14% | 5% | 2% | 7% | 11% |
| Raw Materials % | 0% | 72% | 64% | 55% | 74% | 70% |
| Purchase of Finished Goods % | 74% | 70% | ||||
| Stock Adjustments % | 0% | 5% | 0% | -1% | 20% | 18% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 66% | 0% | 0% | 0% | 1% | 1% |
| Selling & Administration % | 6% | 4% | 5% | 4% | 5% | 7% |
| Miscellaneous Expenses % | 0% | 0% | 0% | 1% | 2% | 4% |
| Operating Profit | 29 | 38 | 77 | 87 | 100 | 105 |
| OPM % | 26% | 18% | 29% | 39% | 35% | 31% |
| + Other Income | 2 | 4 | 6 | 8 | 9 | 8 |
| Miscellaneous Income | 10 | 8 | ||||
| Interest | 1 | 1 | 0 | 1 | 4 | 3 |
| Depreciation | 0 | 2 | 1 | 3 | 5 | 6 |
| Profit before tax | 100 | 104 | ||||
| + Tax % | 24% | 26% | ||||
| Current Tax | 8 | 15 | 18 | 22 | 26 | 26 |
| Deferred Tax | 0 | 0 | 0 | 0 | -2 | 1 |
| + Net Profit | 76 | 77 | ||||
| Profit Growth % | 2% | |||||
| Extraordinary Income / Expense | 0 | -8 | ||||
| Exceptional Item | 0 | -8 | ||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 0 | 0 | 0 | 63 | 76 | 77 |
| EPS in Rs | 317.23 | 7.41 | 7.55 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 1 | 1 | 1 | 2 | 10 | 10 |
| Reserves | 75 | 119 | 133 | 154 | 224 | 300 |
| + Borrowings | 2 | 15 | 18 | 13 | 19 | 24 |
| Unsecured Borrowings | 2 | 15 | 18 | 13 | 19 | 24 |
| + Other Liabilities | 13 | 5 | 9 | 5 | 20 | 62 |
| Current Liabilities | 12 | 4 | 8 | 5 | 19 | 51 |
| Provisions | 8 | 0 | -2 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 11 |
| Other liability items | 0 | 1 | 1 | 1 | 1 | 1 |
| Total Liabilities | 90 | 139 | 160 | 174 | 274 | 397 |
| + Fixed Assets | 3 | 18 | 30 | 25 | 31 | 85 |
| Gross Block | 3 | 20 | 30 | 33 | 37 | 94 |
| Accumulated Depreciation | 0 | 2 | 0 | 8 | 7 | 9 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 5 | 6 | 34 | 8 | 14 |
| + Other Assets | 85 | 116 | 125 | 115 | 235 | 298 |
| Inventories | 26 | 37 | 39 | 36 | 96 | 122 |
| Trade receivables | 32 | 45 | 60 | 44 | 96 | 98 |
| Cash Equivalents | 8 | 9 | 12 | 18 | 14 | 18 |
| Loans n Advances | 17 | 16 | 10 | 11 | 21 | 50 |
| Other asset items | 1 | 9 | 4 | 6 | 8 | 9 |
| Total Assets | 90 | 139 | 160 | 174 | 274 | 397 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 3 | 16 | 48 | 75 | -31 | 41 |
| Profit from Operations | 83 | 111 | 110 | |||
| Working Capital Changes | 13 | -115 | -42 | |||
| Profit Before Tax & Extraordinary Items | 31 | 60 | 72 | 85 | 100 | 104 |
| Depreciation | 0 | 2 | 1 | 3 | 5 | 6 |
| Interest (Net) | 0 | 0 | -3 | -2 | 3 | 2 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | -4 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 2 | 2 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -7 | -13 | -15 | 16 | -53 | -4 |
| Inventories | -9 | -10 | -2 | 3 | -61 | -26 |
| Trade Payables | 0 | -2 | 5 | -5 | 8 | 12 |
| Loans & Advances | -3 | 0 | 5 | 0 | 0 | 0 |
| Change in Borrowing | -4 | 0 | 3 | 0 | 0 | 0 |
| Direct Taxes Paid | -8 | -15 | -18 | -22 | -27 | -28 |
| + Cash from Investing Activity | 0 | -11 | -10 | -28 | 36 | -39 |
| Purchase of Fixed Assets | -1 | 0 | -12 | 0 | -2 | -55 |
| Purchase of Investments | 0 | -4 | 0 | -27 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 25 | 16 |
| Interest Received | 1 | 1 | 3 | 3 | 2 | 1 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | -8 | 0 | -4 | 12 | 0 |
| + Cash from Financing Activity | -1 | -3 | -40 | -42 | -2 | 0 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 2 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 3 | 9 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | 0 | -2 | 0 | -3 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | -1 | 0 | -2 | -4 | -5 |
| Dividend Paid | 0 | 0 | 0 | 0 | 0 | -2 |
| Interest Paid | 0 | -3 | -2 | |||
| Others | 0 | 0 | -40 | -37 | 0 | 0 |
| Net Cash Flow | 2 | 1 | -2 | 4 | 4 | 2 |