| 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 |
268.53 |
| 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 |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1561.38 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
117.5 |
| Networth
Full Year Return on Networth |
10.79 |
| Price/Book Value
Price to Book value |
6.459574 |
| Yearly PE ratio
Full Year Price to Earning per share |
62.8 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
37.4 |
| Bse value
BSE Value in lakhs |
22.71 |
| Nse value
NSE Value in lakhs |
176.85 |
| High
52 week high |
857 |
| Low
52 week low |
619 |
| Price
NSE Current market price |
757 |
| CPM
Current market price |
759 |
| Market cap
BSE / NSE Market Cap |
16869.6 |
| Net profit
Latest Quarter Net Profit |
80.3 |
| Net profit variance
Latest Quarter Net Profit variance |
55 |
| Result year
Trailing latest month |
Jun 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 |
602.01 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
10.4 |
| TTM NP
Trailing Twelve 12 month Net Profit |
223.27 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
46.34 |
| TTM EPS
Trailing Twelve 12 month EPS |
13.35 |
| TTM PE
Trailing Twelve 12 month PE |
56.88 |
| 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) |
759 |
| Gross block
Latest Gross Block |
3695.53 |
| Loans
Total loans |
380.39 |
| 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 |
12.7 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 1,184 | 1,140 | 1,198 | 1,169 | 1,386 | 1,350 | 1,492 | 1,561 |
| YOY Sales Growth % | 19% | 22% | 13% | 16% | 17% | 18% | 25% | 34% |
| Gross Sales | 1,184 | 1,140 | 1,198 | 1,169 | 1,386 | 1,350 | 1,492 | 1,561 |
| + Expenses | 1,072 | 1,011 | 1,064 | 1,041 | 1,211 | 1,187 | 1,315 | 1,364 |
| Material Cost % | 55% | 60% | 49% | 47% | 45% | 55% | 43% | 50% |
| Raw Material Cost | 624 | 613 | 583 | 540 | 623 | 673 | 675 | 772 |
| Change in Inventory | 26 | 66 | 10 | 15 | -1 | 73 | -36 | 16 |
| Manufacturing Cost % | 21% | 20% | 20% | 21% | 21% | 22% | 22% | 19% |
| Employee Cost % | 15% | 15% | 15% | 16% | 15% | 15% | 15% | 15% |
| Other Cost % | 0% | -6% | 4% | 4% | 7% | -5% | 9% | 2% |
| Raw Materials % | 53% | 54% | 49% | 46% | 45% | 50% | 45% | 49% |
| Purchase of Finished Goods % | 4% | 5% | 5% | 7% | 7% | 6% | 4% | 4% |
| Stock Adjustments % | -2% | -6% | -1% | -1% | 0% | -5% | 2% | -1% |
| Other Manufacturing Expenses % | 21% | 20% | 20% | 21% | 21% | 22% | 22% | 19% |
| Operating Profit | 111 | 130 | 135 | 128 | 175 | 163 | 177 | 198 |
| OPM % | 9% | 11% | 11% | 11% | 13% | 12% | 12% | 13% |
| + Other Income | -2 | 2 | 2 | 2 | 2 | 2 | 5 | 2 |
| Miscellaneous Income | -2 | 2 | 2 | 2 | 2 | 2 | 5 | 2 |
| Interest | 17 | 18 | 19 | 22 | 31 | 31 | 29 | 30 |
| Depreciation | 34 | 34 | 36 | 37 | 48 | 48 | 49 | 54 |
| Profit before tax | 58 | 80 | 82 | 71 | 98 | 85 | 104 | 116 |
| + Tax % | 31% | 26% | 35% | 26% | 28% | 23% | 23% | 28% |
| Current Tax | 28 | 24 | 29 | 20 | 25 | 23 | 25 | 39 |
| Deferred Tax | -10 | -3 | -1 | -2 | 2 | -4 | 0 | -6 |
| + Net Profit | 40 | 59 | 53 | 53 | 71 | 65 | 79 | 83 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 |
| Minority Interest (After Tax) | 0 | 0 | -1 | -1 | -2 | -1 | -1 | -3 |
| Net Profit After Minority Interest | 40 | 58 | 52 | 52 | 69 | 64 | 78 | 80 |
| EPS in Rs | 1.80 | 2.63 | 2.36 | 2.33 | 3.10 | 2.87 | 3.51 | 3.61 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,962 | 2,060 | 2,280 | 2,317 | 2,130 | 3,027 | 3,647 | 3,886 | 4,528 | 5,397 |
| Sales Growth % | 5% | 11% | 2% | -8% | 42% | 20% | 7% | 17% | 19% | |
| Gross Sales | 1,645 | 1,932 | 2,280 | 2,317 | 2,130 | 3,027 | 3,647 | 3,886 | 4,528 | 5,397 |
| Excise Duty | 144 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 1,670 | 1,755 | 1,979 | 2,037 | 1,807 | 2,496 | 3,088 | 3,365 | 4,055 | 4,754 |
| Material Cost % | 46% | 48% | 50% | 50% | 49% | 50% | 53% | 52% | 54% | 51% |
| Raw Material Cost | 908 | 1,042 | 1,176 | 1,130 | 1,002 | 1,606 | 1,868 | 2,085 | 2,576 | 2,827 |
| Change in Inventory | -13 | -56 | -25 | 31 | 38 | -104 | 48 | -50 | -142 | -51 |
| Manufacturing Cost % | 4% | 6% | 6% | 6% | 6% | 6% | 5% | 6% | 7% | 7% |
| Employee Cost % | 14% | 15% | 15% | 15% | 16% | 14% | 13% | 14% | 15% | 15% |
| Other Cost % | 22% | 16% | 15% | 16% | 15% | 13% | 14% | 14% | 13% | 14% |
| Raw Materials % | 46% | 51% | 52% | 49% | 47% | 53% | 51% | 54% | 57% | 52% |
| Purchase of Finished Goods % | 16% | 16% | 6% | 8% | 8% | 10% | 10% | 8% | 6% | 6% |
| Stock Adjustments % | 1% | 3% | 1% | -1% | -2% | 3% | -1% | 1% | 3% | 1% |
| Power & Fuel % | 2% | 3% | 4% | 4% | 4% | 4% | 3% | 4% | 5% | 5% |
| Other Manufacturing Expenses % | 2% | 2% | 3% | 2% | 2% | 2% | 2% | 2% | 2% | 2% |
| Selling & Administration % | 10% | 10% | 11% | 11% | 11% | 11% | 10% | 11% | 11% | 12% |
| Miscellaneous Expenses % | 3% | 3% | 4% | 6% | 3% | 2% | 3% | 3% | 2% | 2% |
| Provisions & Contingencies % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Operating Profit | 292 | 305 | 302 | 280 | 324 | 531 | 559 | 521 | 473 | 643 |
| OPM % | 15% | 15% | 13% | 12% | 15% | 18% | 15% | 13% | 10% | 12% |
| + Other Income | 23 | 8 | 7 | 13 | 17 | 23 | 48 | 44 | 10 | 10 |
| Miscellaneous Income | 23 | 7 | 7 | 13 | 17 | 23 | 48 | 44 | 10 | 10 |
| Interest | 30 | 36 | 47 | 39 | 13 | 11 | 17 | 31 | 69 | 113 |
| Depreciation | 59 | 91 | 59 | 76 | 69 | 74 | 78 | 95 | 137 | 182 |
| Profit before tax | 234 | 199 | 202 | 177 | 260 | 468 | 512 | 439 | 277 | 357 |
| + Tax % | 22% | 23% | 26% | 29% | 26% | 33% | 25% | 26% | 33% | 25% |
| Current Tax | 51 | 44 | 29 | 49 | 65 | 123 | 117 | 109 | 111 | 93 |
| Deferred Tax | 0 | 2 | 24 | 3 | 4 | 32 | 11 | 5 | -20 | -4 |
| + Net Profit | 186 | 157 | 149 | 125 | 191 | 313 | 384 | 325 | 186 | 268 |
| Profit Growth % | -16% | -5% | -16% | 53% | 64% | 23% | -15% | -43% | 44% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | -8 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | -8 |
| Minority Interest (After Tax) | -3 | -3 | 0 | 25 | 0 | 0 | -1 | 1 | -1 | -6 |
| Net Profit After Minority Interest | 190 | 163 | 148 | 151 | 191 | 313 | 383 | 326 | 185 | 263 |
| EPS in Rs | 8.69 | 7.47 | 6.69 | 5.63 | 8.59 | 14.07 | 17.26 | 14.62 | 8.36 | 12.06 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
| Reserves | 693 | 829 | 953 | 1,068 | 1,245 | 1,535 | 1,892 | 2,189 | 2,343 | 2,588 |
| + Borrowings | 611 | 575 | 532 | 295 | 165 | 236 | 327 | 771 | 1,586 | 1,765 |
| Secured Borrowings | 571 | 519 | 429 | 135 | 92 | 171 | 223 | 614 | 1,217 | 1,384 |
| Unsecured Borrowings | 40 | 56 | 103 | 160 | 73 | 66 | 104 | 157 | 370 | 380 |
| Deferred Credit | 5 | 2 | 6 | 1 | 0 | 0 | 0 | 0 | 4 | 3 |
| + Other Liabilities | 257 | 296 | 304 | 274 | 379 | 437 | 475 | 569 | 617 | 697 |
| Current Liabilities | 236 | 274 | 297 | 291 | 399 | 437 | 477 | 580 | 644 | 747 |
| Provisions | 8 | 7 | 10 | 15 | 24 | 9 | 9 | 10 | 17 | 23 |
| Minority Interest | 12 | 18 | 25 | -2 | -1 | -3 | -4 | -5 | 14 | 20 |
| Other liability items | 11 | 6 | 3 | 10 | 10 | 13 | 8 | 12 | 12 | 12 |
| Total Liabilities | 1,584 | 1,723 | 1,811 | 1,660 | 1,811 | 2,230 | 2,716 | 3,552 | 4,568 | 5,072 |
| + Fixed Assets | 312 | 655 | 843 | 785 | 762 | 776 | 1,069 | 1,913 | 2,042 | 2,804 |
| Gross Block | 418 | 851 | 1,091 | 1,095 | 1,138 | 1,218 | 1,575 | 2,497 | 2,759 | 3,696 |
| Accumulated Depreciation | 106 | 196 | 248 | 310 | 376 | 442 | 507 | 584 | 717 | 891 |
| CWIP | 299 | 126 | 27 | 16 | 28 | 177 | 236 | 267 | 730 | 188 |
| Investments | 0 | 0 | 0 | 0 | 111 | 0 | 0 | 3 | 3 | 6 |
| + Other Assets | 972 | 942 | 941 | 859 | 910 | 1,277 | 1,411 | 1,369 | 1,793 | 2,074 |
| Inventories | 301 | 383 | 461 | 398 | 369 | 526 | 529 | 646 | 987 | 1,087 |
| Trade receivables | 342 | 357 | 296 | 257 | 303 | 352 | 390 | 417 | 500 | 618 |
| Cash Equivalents | 67 | 21 | 26 | 25 | 91 | 261 | 278 | 67 | 49 | 59 |
| Loans n Advances | 229 | 154 | 151 | 166 | 140 | 87 | 104 | 165 | 251 | 276 |
| Other asset items | 33 | 27 | 7 | 13 | 8 | 51 | 110 | 75 | 6 | 34 |
| Total Assets | 1,584 | 1,723 | 1,811 | 1,660 | 1,811 | 2,230 | 2,716 | 3,552 | 4,568 | 5,072 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 221 | 305 | 266 | 400 | 371 | 276 | 438 | 252 | -3 | 457 |
| Profit from Operations | 317 | 340 | 316 | 357 | 340 | 548 | 598 | 565 | 505 | 689 |
| Working Capital Changes | -54 | 22 | -5 | 85 | 77 | -163 | -47 | -196 | -398 | -131 |
| Profit Before Tax & Extraordinary Items | 245 | 212 | 202 | 177 | 260 | 468 | 512 | 439 | 277 | 357 |
| Depreciation | 59 | 91 | 59 | 76 | 69 | 74 | 78 | 95 | 137 | 182 |
| Interest (Net) | 30 | 32 | 43 | 38 | 12 | 1 | -4 | 5 | 64 | 106 |
| Profit / Loss on Sale of Assets | -1 | 0 | 3 | -5 | -2 | 0 | 16 | -1 | 1 | 0 |
| Profit / Loss on Sale of Investments | 0 | -2 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | -1 | 2 | 2 | 64 | -6 | 5 | -6 | 12 | 1 | 2 |
| Profit / Loss in Forex | -16 | 5 | 6 | 7 | -2 | 1 | 4 | 15 | 11 | 41 |
| Receivables | -56 | -16 | 59 | 39 | -46 | -52 | -46 | -27 | -89 | -120 |
| Inventories | -3 | -82 | -79 | 50 | 29 | -157 | -3 | -117 | -341 | -101 |
| Trade Payables | 57 | 34 | -14 | -8 | 64 | 44 | 36 | 12 | 67 | 46 |
| Direct Taxes Paid | -43 | -58 | -45 | -41 | -46 | -108 | -113 | -118 | -110 | -101 |
| + Cash from Investing Activity | -304 | -250 | -147 | -25 | -226 | -320 | -480 | -578 | -678 | -425 |
| Purchase of Fixed Assets | -307 | -248 | -164 | -122 | -64 | -283 | -491 | -850 | -665 | -412 |
| Sale of Fixed Assets | 2 | 3 | 7 | 98 | 10 | 25 | 8 | 5 | 2 | 2 |
| Purchase of Investments | -10 | -277 | 0 | -1 | -110 | 0 | 0 | -3 | 0 | -3 |
| Sale of Investments | 10 | 279 | 0 | 0 | 0 | 112 | 1 | 0 | 0 | 0 |
| Interest Received | 0 | 3 | 4 | 1 | 2 | 4 | 21 | 31 | 4 | 5 |
| Others | 0 | -10 | 7 | 0 | -65 | -178 | -19 | 238 | -26 | -18 |
| + Cash from Financing Activity | 112 | -100 | -116 | -377 | -140 | 35 | 39 | 353 | 660 | -22 |
| Proceeds from Issue of Shares | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 131 | 20 | 0 | 0 | 3 | 0 | 0 | 155 | 309 | 0 |
| Proceeds from Short-Term Borrowings | 159 | 27 | 185 | 127 | 18 | 106 | 116 | 362 | 444 | 105 |
| Repayment of Long-Term Borrowings | -51 | -5 | -31 | -113 | -32 | -31 | -26 | -2 | -2 | -6 |
| Repayment of Short-Term Borrowings | -99 | -83 | -205 | -295 | -114 | -3 | 0 | -113 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -4 | -4 | -5 | -5 | -2 | -3 | -4 |
| Dividend Paid | 0 | -22 | -22 | -44 | 0 | -22 | -33 | -22 | -22 | -22 |
| Interest Paid | -30 | -36 | -38 | -40 | -13 | -10 | -13 | -25 | -66 | -95 |
| Others | 0 | -5 | -5 | -9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 28 | -46 | 3 | -2 | 4 | -9 | -3 | 27 | -21 | 10 |