| Industry
Industry name |
Plywood Boards/Laminates |
| Variance
Full Year Net Profit Variance |
-140 |
| Equity
Latest Equity |
12.26 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
1343.61 |
| Dividend
Full Year Dividend % |
50 |
| Sales Turnover
Full Year Net Sales |
1539.37 |
| Net Profit
Full Year Net Profit |
-29.13 |
| Full Year CPS
Full Year Cash Per Share |
5.9 |
| Earning Per Share
Full Year Earning Per Share |
-2.4 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
349.81 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
110.6 |
| Networth
Full Year Return on Networth |
-2.13 |
| Price/Book Value
Price to Book value |
1.528029 |
| Yearly PE ratio
Full Year Price to Earning per share |
-71.1 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
28.7 |
| Bse value
BSE Value in lakhs |
23.96 |
| Nse value
NSE Value in lakhs |
701.65 |
| High
52 week high |
333 |
| Low
52 week low |
164 |
| Price
NSE Current market price |
170 |
| CPM
Current market price |
169 |
| Market cap
BSE / NSE Market Cap |
2073.63 |
| Net profit
Latest Quarter Net Profit |
1.23 |
| Net profit variance
Latest Quarter Net Profit variance |
104 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
1484.11 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
177.39 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
11.95 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
106.38 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
6.81 |
| TTM NP
Trailing Twelve 12 month Net Profit |
90.9 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-69.11 |
| TTM EPS
Trailing Twelve 12 month EPS |
0.55 |
| TTM PE
Trailing Twelve 12 month PE |
307.45 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
74.42 |
| Equity
Latest Equity |
12.26 |
| LTP
Latest Price (BSE/NSE) |
169 |
| Gross block
Latest Gross Block |
2101.82 |
| Loans
Total loans |
17.55 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
5.2 |
| Year GPM
Full Year Gross Profit Margin |
3.7 |
| Quarter OPM
Latest quater Operation Profit Margin |
8.5 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 337 | 359 | 375 | 328 | 396 | 416 | 399 | 350 |
| YOY Sales Growth % | -16% | -7% | -6% | -10% | 18% | 16% | 7% | 7% |
| Gross Sales | 337 | 359 | 375 | 328 | 396 | 416 | 399 | 350 |
| + Expenses | 307 | 342 | 327 | 344 | 371 | 375 | 369 | 320 |
| Material Cost % | 49% | 48% | 47% | 55% | 38% | 60% | 49% | 67% |
| Raw Material Cost | 166 | 186 | 178 | 174 | 175 | 224 | 199 | 198 |
| Change in Inventory | -1 | -14 | -3 | 7 | -25 | 27 | -2 | 36 |
| Manufacturing Cost % | 30% | 29% | 28% | 41% | 33% | 33% | 32% | 33% |
| Employee Cost % | 11% | 10% | 9% | 11% | 10% | 9% | 10% | 12% |
| Other Cost % | 2% | 9% | 3% | -3% | 14% | -12% | 2% | -20% |
| Raw Materials % | 49% | 52% | 48% | 53% | 44% | 54% | 50% | 57% |
| Purchase of Finished Goods % | 1% | 1% | 2% | 1% | 1% | 1% | 1% | 1% |
| Stock Adjustments % | 0% | 4% | 1% | -2% | 6% | -7% | 1% | -10% |
| Other Manufacturing Expenses % | 30% | 29% | 28% | 41% | 33% | 33% | 32% | 33% |
| Operating Profit | 30 | 17 | 48 | -16 | 25 | 41 | 30 | 30 |
| OPM % | 9% | 5% | 13% | -5% | 6% | 10% | 8% | 9% |
| + Other Income | 6 | 7 | 4 | 3 | 3 | 3 | 5 | 3 |
| Miscellaneous Income | 6 | 7 | 4 | 3 | 3 | 3 | 5 | 3 |
| Interest | 3 | -1 | 2 | 10 | 11 | 7 | 9 | 6 |
| Depreciation | 19 | 19 | 20 | 25 | 26 | 25 | 25 | 25 |
| Profit before tax | 13 | 5 | 30 | -47 | -9 | 11 | 1 | 2 |
| + Tax % | -38% | -63% | 1% | 27% | 31% | 11% | -30% | 42% |
| Current Tax | -3 | 0 | -10 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | -2 | -3 | 10 | -13 | -3 | 1 | 0 | 1 |
| Net Profit | 19 | 9 | 29 | -35 | -6 | 10 | 1 | 1 |
| EPS in Rs |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| + Sales | 0 | 599 | 877 | 1,021 | 1,625 | 1,783 | 1,567 | 1,436 | 1,539 |
| Sales Growth % | 46% | 16% | 59% | 10% | -12% | -8% | 7% | ||
| Gross Sales | 599 | 877 | 1,021 | 1,625 | 1,783 | 1,567 | 1,436 | 1,539 | |
| + Expenses | 0 | 522 | 750 | 817 | 1,195 | 1,371 | 1,321 | 1,305 | 1,460 |
| Material Cost % | 43% | 45% | 45% | 41% | 42% | 44% | 52% | 51% | |
| Raw Material Cost | 0 | 299 | 399 | 438 | 672 | 751 | 717 | 731 | 786 |
| Change in Inventory | 0 | -42 | -7 | 25 | -1 | -6 | -26 | 10 | -7 |
| Manufacturing Cost % | 15% | 15% | 12% | 12% | 13% | 17% | 15% | 18% | |
| Employee Cost % | 13% | 11% | 10% | 8% | 8% | 9% | 10% | 10% | |
| Other Cost % | 16% | 15% | 13% | 13% | 14% | 15% | 14% | 17% | |
| Raw Materials % | 50% | 46% | 43% | 41% | 42% | 46% | 51% | 51% | |
| Purchase of Finished Goods % | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | |
| Stock Adjustments % | 7% | 1% | -2% | 0% | 0% | 2% | -1% | 0% | |
| Power & Fuel % | 11% | 12% | 10% | 9% | 11% | 13% | 13% | 15% | |
| Other Manufacturing Expenses % | 4% | 3% | 3% | 3% | 3% | 3% | 2% | 3% | |
| Selling & Administration % | 12% | 10% | 10% | 10% | 11% | 12% | 11% | 12% | |
| Miscellaneous Expenses % | 3% | 5% | 3% | 2% | 3% | 3% | 3% | 5% | |
| Operating Profit | 0 | 77 | 127 | 203 | 430 | 412 | 246 | 131 | 80 |
| OPM % | 13% | 14% | 20% | 26% | 23% | 16% | 9% | 5% | |
| + Other Income | 0 | 13 | 2 | 3 | 9 | 30 | 22 | 23 | 15 |
| Miscellaneous Income | 13 | 2 | 3 | 9 | 25 | 22 | 23 | 15 | |
| Exceptional Income | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | |
| Interest | 0 | 25 | 48 | 37 | 17 | 19 | 12 | 7 | 37 |
| Depreciation | 0 | 53 | 69 | 69 | 73 | 72 | 73 | 77 | 101 |
| Profit before tax | 12 | 12 | 101 | 349 | 351 | 183 | 70 | -44 | |
| + Tax % | -179% | -23% | 32% | 31% | 27% | 22% | -3% | 33% | |
| Current Tax | 0 | 5 | 3 | 19 | 60 | 62 | 41 | -6 | 0 |
| Deferred Tax | 0 | -27 | -5 | 13 | 49 | 33 | -1 | 4 | -15 |
| + Net Profit | 35 | 14 | 69 | 240 | 257 | 143 | 72 | -29 | |
| Profit Growth % | -58% | 376% | 249% | 7% | -44% | -49% | -140% | ||
| Extraordinary Income / Expense | 0 | -11 | 0 | 0 | 6 | 0 | 0 | 0 | |
| Exceptional Item | 0 | -11 | 0 | 0 | 6 | 0 | 0 | 0 | |
| Net Profit After Minority Interest | 0 | 35 | 14 | 69 | 240 | 257 | 143 | 0 | 0 |
| EPS in Rs | 0.00 | 0.00 | 1.18 | 5.61 | 19.61 | 20.92 | 11.64 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 0 | 633 | 649 | 718 | 939 | 1,182 | 1,305 | 1,373 | 1,344 |
| + Borrowings | 0 | 587 | 561 | 447 | 316 | 228 | 296 | 413 | 370 |
| Secured Borrowings | 0 | 563 | 557 | 443 | 283 | 190 | 268 | 390 | 353 |
| Unsecured Borrowings | 0 | 23 | 4 | 4 | 33 | 37 | 28 | 23 | 18 |
| Deferred Credit | 0 | 15 | 10 | 4 | 1 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 0 | 226 | 243 | 278 | 275 | 283 | 278 | 338 | 321 |
| Current Liabilities | 0 | 160 | 179 | 216 | 334 | 272 | 272 | 304 | 305 |
| Provisions | 0 | 5 | 2 | 4 | 5 | 3 | 8 | 4 | 3 |
| Other liability items | 0 | 66 | 65 | 62 | 20 | 18 | 9 | 34 | 16 |
| Total Liabilities | 0 | 1,458 | 1,466 | 1,455 | 1,542 | 1,705 | 1,891 | 2,136 | 2,047 |
| + Fixed Assets | 0 | 1,138 | 1,111 | 1,074 | 1,038 | 992 | 982 | 1,559 | 1,425 |
| Gross Block | 0 | 1,405 | 1,441 | 1,452 | 1,471 | 1,459 | 1,503 | 2,145 | 2,102 |
| Accumulated Depreciation | 0 | 268 | 330 | 378 | 433 | 467 | 521 | 587 | 677 |
| CWIP | 0 | 4 | 6 | 4 | 0 | 5 | 313 | 11 | 20 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 98 | 121 | 0 |
| + Other Assets | 0 | 317 | 349 | 377 | 504 | 708 | 498 | 445 | 602 |
| Inventories | 0 | 134 | 154 | 149 | 166 | 153 | 202 | 199 | 189 |
| Trade receivables | 0 | 46 | 71 | 78 | 41 | 44 | 29 | 42 | 88 |
| Cash Equivalents | 0 | 20 | 12 | 72 | 223 | 378 | 140 | 105 | 197 |
| Loans n Advances | 0 | 88 | 81 | 56 | 135 | 65 | 64 | 72 | 103 |
| Other asset items | 0 | 29 | 32 | 22 | -61 | 68 | 63 | 28 | 25 |
| Total Assets | 0 | 1,458 | 1,466 | 1,455 | 1,542 | 1,705 | 1,891 | 2,136 | 2,047 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 0 | 17 | 100 | 155 | 366 | 337 | 135 | 78 | 111 |
| Profit from Operations | 0 | 77 | 106 | 168 | 384 | 425 | 238 | ||
| Working Capital Changes | 0 | -56 | 0 | 3 | 40 | -25 | -66 | ||
| Profit Before Tax & Extraordinary Items | 0 | 12 | 23 | 101 | 349 | 351 | 183 | 70 | -44 |
| Depreciation | 0 | 53 | 69 | 69 | 73 | 72 | 73 | 77 | 101 |
| Interest (Net) | 0 | 24 | 28 | 22 | 12 | 3 | -7 | -8 | 23 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 4 | 3 | 6 | 0 | 0 | 1 |
| Provisions & Write-offs (Net) | 0 | 1 | 1 | 0 | 0 | -10 | 0 | 0 | 1 |
| Profit / Loss in Forex | 0 | -8 | 3 | -11 | -21 | 5 | -10 | 0 | 35 |
| Receivables | 0 | -19 | -33 | -28 | 34 | -26 | 14 | 3 | -26 |
| Inventories | 0 | -31 | -19 | 5 | -16 | 13 | -49 | 3 | 10 |
| Trade Payables | 0 | -5 | 53 | 26 | 22 | -12 | -31 | -21 | 36 |
| Direct Taxes Paid | 0 | -4 | -6 | -16 | -58 | -62 | -37 | -7 | 9 |
| + Cash from Investing Activity | 0 | -99 | -22 | -11 | -136 | -248 | -158 | -166 | 17 |
| Purchase of Fixed Assets | 0 | -105 | -26 | -21 | -35 | -81 | -347 | -192 | -41 |
| Sale of Fixed Assets | 0 | 0 | 2 | 8 | 1 | 0 | 3 | 5 | 2 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | -98 | 0 | 0 |
| Interest Received | 0 | 1 | 2 | 2 | 3 | 12 | 19 | 8 | 20 |
| Others | 0 | 5 | 0 | 0 | -106 | -180 | 264 | 13 | 35 |
| + Cash from Financing Activity | 0 | 102 | -86 | -142 | -185 | -134 | 50 | 82 | -115 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 133 | 0 | 60 | 0 | 0 | 202 | 142 | 2 |
| Proceeds from Short-Term Borrowings | 0 | 14 | 27 | 0 | 56 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | -18 | -82 | -115 | -203 | -43 | -82 | -31 | -91 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | -57 | 0 | -57 | -15 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | -5 | -7 | -7 | -5 | -7 | -9 | -9 |
| Dividend Paid | 0 | 0 | 0 | 0 | -18 | -18 | -18 | -4 | 0 |
| Interest Paid | 0 | -27 | -27 | -24 | -13 | -10 | -29 | ||
| Net Cash Flow | 0 | 20 | -8 | 2 | 44 | -44 | 27 | -6 | 12 |