National Plywood Industries Ltd - Stock Valuation and Financial Performance

BSE: 516062 | NSE: | Wood & Wood Products | Small Cap

Natl.Plyw Share Price

5.50 -0.01 -0.18%
as on 26-Dec'24 15:17

DeciZen - make an informed investing decision on Natl.Plyw

M-Cap below 100cr DeciZen not available

National Plywood Industries stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
13.6 Cr.
52-wk low:
3.9
52-wk high:
9.3

Is National Plywood Industries Ltd an attractive stock to invest in?

1. Is National Plywood Industries Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that National Plywood Industries Ltd is a below average quality company.

2. Is National Plywood Industries Ltd undervalued or overvalued?

The key valuation ratios of National Plywood Industries Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is National Plywood Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of National Plywood Industries Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Natl.Plyw:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
National Plywood Industries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 0%0%0%0%0%0%0%0%0%0%-
Value Creation
Index
NANANANANANANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 17.523.431.333.24338.852.843.841.739.840
Sales YoY Gr.-33.6%33.7%6.2%29.6%-9.8%36%-17%-4.8%-4.5%-
Adj EPS -1.2-2.8-0.2-0.4-0.4513.40.40.70.1-0.8
YoY Gr.-NANANANANA-93.4%-88.4%87.2%-84.9%-
BVPS (₹) -121-123.8-124-124.4-124.8-72.4-69.1-68.7-67.9-3.40
Adj Net
Profit
-0.7-1.7-0.1-0.2-0.229.920.20.40.3-2
Cash Flow from Ops. 04.2-0.8-2.27.936.2-0.7-0.8-3.2-14.1-
Debt/CF from Ops. -14436.414.3-73.4-27.57.40.4-26.6-26.6-7.2-0.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 9.6%-1.5%-9%-4.5%
Adj EPS NANA-68%-84.9%
BVPSNANANANA
Share Price - -15.5% -23.5% -6.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
12.30.20.30.3-51.8-4.7-0.6-1.1-1.245.3
Op. Profit
Mgn %
-8.7-7.60.6-2.4-0.3-32.81.3-9.3-2.30.4-8.8
Net Profit
Mgn %
-4.2-7.1-0.4-0.7-0.5773.70.510.7-4.7
Debt to
Equity
-0.9-0.8-0.9-0.8-0.8-0.3-0.5-0.5-0.6-1.3-
Working Cap
Days
394327277291253282224302352327248
Cash Conv.
Cycle
-128421511072523-27-13335-89

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 45.30%

Sales growth is good in last 4 quarters at 16.94%

Sales growth has been subdued in last 3 years -8.95%

Latest Financials - National Plywood Industries Ltd.

Standalone Consolidated
TTM EPS (₹) -0.8 -
TTM Sales (₹ Cr.) 40.5 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) -35 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 3.94 / 9.28
All Time Low / High (₹) 1.10 / 45.15
Market Cap (₹ Cr.) 13.6
Equity (₹ Cr.) 24.6
Face Value (₹) 10
Industry PE 53.9

Management X-Ray of Natl.Plyw:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Natl.Plyw

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales17.4923.3731.2533.1943.0238.7952.7743.7841.7039.82
Operating Expenses 19.0125.1531.0633.9943.1551.4952.0847.8442.6339.67
Manufacturing Costs1.380.950.660.801.241.981.701.723.141.38
Material Costs14.7020.0927.5729.9837.3343.4645.6840.7634.3631.26
Employee Cost 1.802.601.971.802.552.772.893.123.171.50
Other Costs 1.131.510.861.412.033.281.802.241.965.53
Operating Profit -1.52-1.780.18-0.80-0.14-12.700.69-4.05-0.940.16
Operating Profit Margin (%) -8.7%-7.6%0.6%-2.4%-0.3%-32.7%1.3%-9.3%-2.3%0.4%
Other Income 2.430.490.060.940.2443.721.774.932.201.32
Interest 00.030.040.060.060.070.070.100.260.20
Depreciation 0.340.320.310.310.270.310.430.540.570.33
Exceptional Items 0000000000
Profit Before Tax 0.56-1.65-0.11-0.22-0.2330.641.960.230.440.94
Tax 0000000000.22
Profit After Tax 0.56-1.65-0.11-0.22-0.2330.641.960.230.440.72
PAT Margin (%) 3.2%-7.1%-0.4%-0.7%-0.5%79.0%3.7%0.5%1.0%1.8%
Adjusted EPS (₹)1.0-2.8-0.2-0.4-0.452.43.40.40.70.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund -70.81-72.47-72.58-72.80-73.02-42.38-40.42-40.19-39.75-8.37
Share Capital 5.855.855.855.855.855.855.855.855.8524.64
Reserves -76.67-78.32-78.43-78.65-78.88-48.23-46.27-46.04-45.61-33.01
Minority Interest0000000000
Debt63.5960.1661.3960.5158.5414.3119.3221.0122.9010.77
Long Term Debt63.5912.1515.5515.5114.2713.7318.7320.4622.3610.77
Short Term Debt048.0145.8444.9944.270.580.590.550.540
Trade Payables21.535.815.4318.8624.4931.6832.1437.0632.3317.20
Others Liabilities 17.8241.7043.4733.8736.4038.3539.5932.3839.4522.29
Total Liabilities 32.1335.2037.7240.4446.4041.9650.6250.2654.9341.89

Fixed Assets

Gross Block34.6835.0735.1135.1435.4931.7131.8732.1232.2111.85
Accumulated Depreciation23.3523.6623.9724.2824.5519.5519.9820.5221.090.90
Net Fixed Assets11.3411.4011.1310.8610.9512.1611.9011.6011.1110.95
CWIP 0.250.250.250.691.7400000.10
Investments 0.010.010.010.010.010.010.010.010.010.01
Inventories6.557.867.619.0512.789.719.928.146.836.89
Trade Receivables8.2410.1613.2714.3815.9716.0724.1725.3331.7915.05
Cash Equivalents 0.500.190.340.400.260.310.420.280.782.41
Others Assets5.245.335.115.044.703.694.214.904.406.48
Total Assets 32.1335.2037.7240.4446.4041.9650.6250.2654.9341.89

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity 04.22-0.84-2.207.9336.19-0.73-0.79-3.17-14.06
PBT 0.56-1.65-0.11-0.22-0.2330.641.960.230.440.94
Adjustment -1.490.350.350.360.330.380.500.640.83-0.08
Changes in Working Capital 0.935.52-1.08-2.347.835.17-3.19-1.66-4.43-14.71
Tax Paid 000000000-0.22
Cash Flow From Investing Activity 2.86-0.39-0.04-0.47-1.40-31.26-0.16-0.25-0.080.34
Capex 2.86-0.39-0.04-0.47-1.40-31.26-0.16-0.25-0.080.23
Net Investments 0000000000
Others 0000000000.10
Cash Flow From Financing Activity -2.58-4.141.032.73-6.67-4.880.990.903.7615.36
Net Proceeds from Shares 00000000029.95
Net Proceeds from Borrowing -0.28-0.743.404.271.240.940.501.731.900
Interest Paid 0-0.02-0.04-0.06-0.06-0.07-0.07-0.10-0.26-0.20
Dividend Paid 0000000000
Others -2.30-3.38-2.32-1.49-7.85-5.740.57-0.742.11-14.39
Net Cash Flow 0.28-0.310.150.06-0.140.050.11-0.140.511.63
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.560.720.890.871.030.921.190.920.80.82
PAT to CFO Conversion(x)0N/AN/AN/AN/A1.18-0.37-3.43-7.2-19.53
Working Capital Days
Receivable Days156139132148124143133195247215
Inventory Days13510887898910165716563
Payable Days52124874148212236255310369289

National Plywood Industries Ltd Stock News

National Plywood Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Natl.Plyw on 26-Dec-2024 15:17 is ₹5.50.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 26-Dec-2024 15:17 the market cap of Natl.Plyw stood at ₹13.58.
The latest P/E ratio of Natl.Plyw as of 26-Dec-2024 15:17 is 0.00.
The latest P/B ratio of Natl.Plyw as of 26-Dec-2024 15:17 is 0.00.
The 52-week high of Natl.Plyw is ₹9.28 and the 52-week low is ₹3.94.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Natl.Plyw is ₹40.47 ( Cr.) .

About National Plywood Industries Ltd

National Plywood Industries Limited, India’s premier manufacturer of plywood, block boards and flush doors, is synonymous with exceptional quality of products and unparalleled service to its distributors, dealers and customers alike. Originally established as a tea chest manufacturer in the lush tea belt of Assam in 1951, the company began exploring the then nascent business of plywood and related panel products and was incorporated in 1973. In 1994, NPIL expanded into the production of cutting-edge decorative laminates under the brands National Laminart and Uninational Laminates.

Over six decades later, National has come to represent a trusted brand with immaculate product integrity and market goodwill. Today, the company has a rock-solid foundation of state-of-the-art factories and a devoted nationwide network of offices, distributors, dealers and channel partners.

Business area of the company

The Company is primarily engaged in manufacturing and sale of plywood, laminates & other allied products. The Company presently has manufacturing facilities near Margherita (Assam) & Hosur (Tamil Nadu).

Products

  • Plywood
  • Block Boards
  • Flush Doors
  • Laminates
  • Traded Products

Brands

  • National Club Plus
  • National Platinum Club
  • National Titanium
  • Pioneer National
  • National Gold
  • Prima National
  • National Bronze
  • National Film Faced
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.