Uniply Decor Peer Comparison

BSE: 526957

₹2.50

₹0.01 (0.40%)

As on 03-May-2021IST

Market cap

₹31 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

1

Div. Yield

0 %

Edit

	Uniply Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Market cap (₹ Cr)	31	16,723	6,303	3,577	1,974
Revenue (₹ Cr)	--	5,789	3,169	2,863	1,561
Net Profit (₹ Cr)	-3.45	298.71	92.97	124.93	6.72
Net Margin (%)	-17,24,700.00	5.15	2.92	4.35	0.43
RoE (%)	-9.02	11.70	8.01	12.60	0.50
Price to Earnings	--	57.44	67.83	36.27	293.66
Price-To-Book	0.97	6.21	5.25	3.82	1.45

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Uniply Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Operating Revenue	0.00	5,397.18	3,046.08	2,739.04	1,539.37
Total Income	0.00	5,407.42	3,054.33	2,757.63	1,553.87
Total Expenditure	2.15	4,746.78	2,721.16	2,468.50	1,459.63
EBITDA	-2.15	650.40	324.92	270.53	79.74
Depreciation	0.78	182.08	141.51	64.64	101.29
EBIT	-2.93	468.31	183.41	205.89	-21.55
Interest	0.52	113.49	96.22	55.26	36.71
Other Income	0.00	10.24	8.25	18.60	14.50
Exceptional Items	--	-7.68	-6.16	-14.57	--
Profit before Tax	-3.45	357.38	89.28	125.26	-43.76
Provision for Tax	--	89.05	33.26	35.48	-14.63
Profit after Tax	-3.45	268.33	56.02	89.78	-29.13

Liabilities (₹ Cr)

	Uniply Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Shareholder's Funds	36.53	2,609.89	1,179.26	894.83	1,355.88
Minority Interest	--	20.15	-0.18	0.54	--
Non-Current Liabilities	0.02	573.88	786.65	387.22	393.60
Current Liabilities	25.32	1,867.89	1,013.93	669.39	297.47
Total Liabilities	61.87	5,071.81	2,999.18	1,959.97	2,046.95

Assets (₹ Cr)

	Uniply Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Non-Current Assets	58.27	3,114.62	1,744.80	1,090.96	1,469.80
Current Assets	3.60	1,957.19	1,234.86	861.02	577.14
Total Assets	61.87	5,071.81	2,999.18	1,959.97	2,046.95
Total Debt*	23.55	1,630.06	1,046.60	489.15	352.59
Net Current Assets	-21.72	89.30	220.93	191.63	279.67
Contingent Liabilities	--	129.96	117.21	115.51	10.40

Cashflow (₹ Cr)

	Uniply Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Cash From Operating Activities	-2.73	457.04	292.38	246.88	111.16
Cash Flow from Investing Activities	-1.81	-424.90	-79.97	-152.08	16.65
Cash from Financing Activities	4.65	-22.14	-191.05	-78.43	-115.47
Net Cash Inflow / Outflow	0.11	10.00	21.36	16.37	12.35

Ratios

Profitability Ratios

	Uniply Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
ROCE (%)	-4.92	11.66	8.38	13.47	-0.40
ROE (%)	-9.02	10.79	4.86	10.57	-2.13
ROA (%)	-5.63	5.57	1.91	4.61	-1.39
EBIT Margin (%)	--	12.24	10.94	10.56	6.12
Net Margin (%)	-17,24,700.00	4.96	1.83	3.26	-1.87
Cash Profit Margin (%)	--	7.00	6.43	5.64	4.27

Growth Ratios

	Uniply Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Revenue Growth (%)	--	19.20	18.56	10.11	7.22
EBIT Growth (%)	-55.70	32.97	16.66	13.76	-38.72
Net Profit Growth (%)	-49.77	44.20	-18.04	-2.12	-140.39
EPS Growth (%)	-49.79	41.75	-19.27	-2.31	-140.39
Book Value Growth (%)	-8.63	10.35	4.65	10.82	-2.11

Valuation Ratios

	Uniply Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Price / Earnings	0.00	59.33	92.80	25.13	0.00
Price / Book Value	0.00	5.97	4.43	2.52	1.55
Dividend Yield (%)	--	0.14	0.20	0.28	0.29
EV/EBITDA	-17.08	25.97	18.62	9.38	23.90
Market Cap (₹ Cr)	--	15,586.52	5,220.68	2,250.12	2,096.31

Solvency Ratios

	Uniply Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Debt to Equity	0.64	0.62	0.89	0.55	0.26
Short term debt to equity ratio	0.64	0.42	0.15	0.03	--
Current Ratio	0.14	1.05	1.22	1.29	1.94
Quick Ratio	0.08	0.47	0.46	0.74	1.30
Interest Coverage	-5.64	4.15	1.93	3.27	-0.19

Operating Efficiency Ratios

	Uniply Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Debtors to sales (%)	--	11.44	7.18	14.86	5.74
Asset Turnover	0.00	1.34	1.05	1.41	0.81
Receivable days	--	31.70	22.20	48.66	14.05
Inventory Days	--	58.81	84.86	58.79	41.91
Payable days	--	50.12	119.01	98.88	51.68
Cash Conversion Cycle	--	40.38	-11.94	8.57	4.29