Stylam Industries Ltd, Fundamental analysis

Industry Industry name	Plywood Boards/Laminates
Variance Full Year Net Profit Variance	20
Equity Latest Equity	8.47
Face Value Latest Face Value	5
Reserves Total Reserve	798.48
Dividend Full Year Dividend %	0
Sales Turnover Full Year Net Sales	1129.29
Net Profit Full Year Net Profit	145.93
Full Year CPS Full Year Cash Per Share	98.3
Earning Per Share Full Year Earning Per Share	86.1
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Jun 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	326.47
Previous EPS Previous earnings per share	0
Book Value Book value	476.1
Networth Full Year Return on Networth	20.47
Price/Book Value Price to Book value	7.130855
Yearly PE ratio Full Year Price to Earning per share	39.4
Yearly PC ratio Full Year Price to Cash Per Share	34.5
Bse value BSE Value in lakhs	89.33
Nse value NSE Value in lakhs	2180.7
High 52 week high	4160
Low 52 week low	1575
Price NSE Current market price	3387
CPM Current market price	3395

Market cap BSE / NSE Market Cap	5753.7
Net profit Latest Quarter Net Profit	48.16
Net profit variance Latest Quarter Net Profit variance	70
Result year Trailing latest month	Jun 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	959.75
TTM OP Trailing Twelve 12 month Operating Profit	190.58
TTM OPM Trailing Twelve 12 month Operating Profit Margin	19.86
TTM GP Trailing Twelve 12 month Gross Profit	247.25
TTM GPM Trailing Twelve 12 month Gross Profit Margin	21.08
TTM NP Trailing Twelve 12 month Net Profit	132.2
TTM NPV Trailing Twelve 12 month Net Profit Variane	39.39
TTM EPS Trailing Twelve 12 month EPS	100.16
TTM PE Trailing Twelve 12 month PE	33.89
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	23.43
Equity Latest Equity	8.47
LTP Latest Price (BSE/NSE)	3395
Gross block Latest Gross Block	413.4
Loans Total loans	0
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	19.3
Year GPM Full Year Gross Profit Margin	19.6
Quarter OPM Latest quater Operation Profit Margin	21.1

	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
+ Sales	263	255	265	283	292	271	283	326
YOY Sales Growth %	12%	19%	11%	17%	11%	6%	7%	15%
Gross Sales	263	255	265	283	292	271	283	326
+ Expenses	208	209	222	230	236	215	227	258
Material Cost %	60%	59%	50%	54%	60%	56%	51%	55%
Raw Material Cost	146	145	141	155	166	148	144	177
Change in Inventory	12	6	-8	-2	9	3	-1	4
Manufacturing Cost %	20%	19%	19%	18%	19%	19%	19%	18%
Employee Cost %	8%	8%	9%	8%	8%	7%	11%	8%
Other Cost %	-9%	-5%	6%	1%	-6%	-2%	0%	-3%
Raw Materials %	56%	57%	53%	55%	57%	55%	51%	54%
Stock Adjustments %	-5%	-2%	3%	1%	-3%	-1%	0%	-1%
Other Manufacturing Expenses %	20%	19%	19%	18%	19%	19%	19%	18%
Operating Profit	54	46	43	53	57	56	56	69
OPM %	21%	18%	16%	19%	19%	21%	20%	21%
+ Other Income	2	2	1	1	1	1	4	1
Miscellaneous Income	2	2	1	1	1	1	4	1
Interest	4	-1	0	7	2	-7	1	1
Depreciation	5	6	6	5	5	5	6	4
Profit before tax	47	42	38	41	51	59	52	65
+ Tax %	27%	30%	22%	31%	27%	22%	26%	26%
Current Tax	14	12	9	13	13	13	13	17
Deferred Tax	-1	1	-1	0	0	0	1	-1
+ Net Profit	34	30	30	28	37	46	38	48
Net Profit After Minority Interest	34	30	30	28	37	46	38	48
EPS in Rs	19.66	17.55	17.51	16.57	22.17	27.16	22.35	28.37

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Sales	313	340	461	462	476	659	952	914	1,025	1,129
Sales Growth %		8%	36%	0%	3%	39%	44%	-4%	12%	10%
Gross Sales	275	336	461	462	480	659	952	914	1,025	1,129
Excise Duty	19	0	0	0	0	0	0	0	0	0
+ Expenses	267	290	383	398	381	556	797	731	840	909
Material Cost %	49%	54%	56%	54%	52%	57%	56%	52%	54%	53%
Raw Material Cost	154	186	261	242	251	391	554	459	562	614
Change in Inventory	0	-3	-1	7	-5	-15	-23	15	-5	-10
Manufacturing Cost %	9%	13%	11%	12%	11%	10%	10%	10%	9%	9%
Employee Cost %	8%	9%	7%	8%	8%	8%	7%	8%	8%	8%
Other Cost %	19%	10%	9%	12%	9%	9%	11%	10%	10%	9%
Raw Materials %	49%	55%	57%	52%	53%	59%	58%	50%	55%	54%
Purchase of Finished Goods %	3%	2%	0%	0%	0%	0%	0%	0%	0%	0%
Stock Adjustments %	0%	1%	0%	-2%	1%	2%	2%	-2%	0%	1%
Power & Fuel %	4%	6%	6%	7%	5%	6%	6%	5%	5%	5%
Other Manufacturing Expenses %	5%	7%	5%	5%	6%	4%	4%	5%	5%	5%
Selling & Administration %	12%	9%	7%	8%	9%	9%	11%	10%	10%	9%
Miscellaneous Expenses %	1%	1%	1%	4%	1%	1%	1%	0%	0%	0%
Operating Profit	46	49	77	64	95	104	155	183	185	221
OPM %	15%	15%	17%	14%	20%	16%	16%	20%	18%	20%
+ Other Income	1	2	2	1	5	8	1	6	8	7
Miscellaneous Income	1	2	2	1	1	8	1	6	7	7
Interest	10	8	11	11	6	8	8	3	4	4
Depreciation	6	11	18	21	23	23	20	22	24	21
Profit before tax	31	33	50	33	71	81	128	164	165	203
+ Tax %	37%	39%	26%	44%	22%	24%	25%	22%	26%	26%
Current Tax	10	8	14	15	17	21	33	43	44	52
Deferred Tax	2	5	-1	0	-1	-1	-1	-8	-1	1
+ Net Profit	20	20	34	19	55	61	96	128	122	150
Profit Growth %		2%	67%	-44%	193%	11%	57%	34%	-5%	23%
Extraordinary Income / Expense	0	0	0	-15	0	0	0	-1	0	0
Exceptional Item	0	0	0	-15	0	0	0	-1	0	0
Profit / Loss of Associates	0	0	0	0	0	0	0	0	0	0
Net Profit After Minority Interest	0	0	39	19	55	61	96	128	122	150
EPS in Rs			47.53	22.27	65.20	36.06	56.63	75.79	71.91	88.43

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	7	8	8	8	8	8	8	8	8	8
Reserves	69	137	177	196	251	308	404	528	649	798
+ Borrowings	184	127	189	118	59	79	47	0	36	29
Secured Borrowings	165	125	119	77	52	46	35	0	36	29
Unsecured Borrowings	19	2	70	41	7	34	12	0	0	0
Deferred Credit	2	1	0	0	0	0	0	0	0	0
+ Other Liabilities	43	56	64	73	89	93	79	69	85	143
Current Liabilities	39	52	56	65	80	91	73	62	74	127
Provisions	5	1	7	4	4	3	8	4	3	7
Equity Application Money	0	0	0	0	0	0	0	0	0	0
Other liability items	5	6	8	9	9	3	7	9	13	18
Total Liabilities	303	328	438	395	407	489	538	606	778	979
+ Fixed Assets	80	186	233	195	188	179	172	175	177	201
Gross Block	120	233	301	283	297	310	323	347	373	413
Accumulated Depreciation	40	47	68	88	109	131	151	172	195	213
CWIP	109	0	13	11	0	0	13	2	83	221
Investments	0	0	1	2	1	1	1	0	0	0
+ Other Assets	115	143	191	188	218	309	352	429	518	557
Inventories	54	59	66	67	72	133	160	145	185	218
Trade receivables	47	57	79	87	99	119	126	161	204	208
Cash Equivalents	1	1	2	6	15	9	27	74	51	69
Loans n Advances	11	24	26	25	29	46	38	24	29	35
Other asset items	2	2	17	2	3	3	2	26	49	26
Total Assets	303	328	438	395	407	489	538	606	778	979

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Cash from Operating Activity	26	19	28	66	79	6	66	109	107	177
Profit from Operations			78	78	98	100	151	185	188	223
Working Capital Changes			-41	6	-2	-71	-59	-33	-36	6
Profit Before Tax & Extraordinary Items	31	33	52	49	71	81	128	164	165	203
Depreciation	6	11	18	21	23	23	20	22	24	21
Interest (Net)	9	6	7	9	3	3	3	-1	-1	2
Profit / Loss on Sale of Assets	0	-1	0	0	0	0	0	0	0	-3
Profit / Loss in Forex	0	-3	0	-1	1	0	0	0	0	0
Receivables	-10	-22	-23	-7	-14	-20	-7	-39	-43	-5
Inventories	-11	-5	-5	-1	-5	-61	-27	15	-40	-33
Trade Payables	9	12	-12	13	17	10	-25	-4	9	36
Direct Taxes Paid	-8	-11	-9	-17	-17	-19	-26	-43	-44	-52
+ Cash from Investing Activity	-77	-8	-53	19	-5	-30	-12	-36	-126	-156
Purchase of Fixed Assets	-77	-10	-46	-172	-7	-14	-26	-19	-108	-189
Sale of Fixed Assets	0	1	0	148	1	1	0	5	0	9
Purchase of Investments	0	0	0	0	0	-6	0	0	0	0
Sale of Investments	0	0	2	34	0	0	4	2	0	0
Capital WIP	0	0	0	0	0	0	0	0	0	0
Interest Received	0	0	0	0	0	0	0	4	5	1
Investment in Subsidiaries	0	0	0	-1	0	0	0	0	0	0
Others	0	1	-10	10	0	-10	9	-28	-24	22
+ Cash from Financing Activity	51	-11	22	-80	-64	17	-36	-4	-4	-3
Proceeds from Issue of Shares	0	51	0	0	0	0	0	0	0	0
Proceeds from Other Long-Term Borrowings	31	0	46	0	0	0	0	0	0	0
Proceeds from Short-Term Borrowings	34	0	0	0	0	35	0	0	0	0
Repayment of Long-Term Borrowings	-5	-47	-12	-58	-23	-15	-13	-1	0	0
Repayment of Short-Term Borrowings	0	-9	-5	-14	-37	0	-20	0	0	0
Interest Paid			-8	-9	-4	-3	-3	-3	-4	-3
Net Cash Flow	0	0	-2	5	9	-6	18	69	-23	18