Uniply Peer Comparison

NSE: UNIPLY | BSE: 532646

₹4.00

₹0.15 (3.90%)

As on 03-May-2021IST

Market cap

₹67 Cr

Revenue (TTM)

₹10 Cr

P/E Ratio

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Uniply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Market cap (₹ Cr)	67	14,715	5,504	3,781	1,719
Revenue (₹ Cr)	10	5,789	3,169	2,863	1,561
Net Profit (₹ Cr)	-45.08	298.71	92.97	124.93	6.72
Net Margin (%)	-194.36	5.15	2.92	4.35	0.43
RoE (%)	-7.96	11.70	8.01	12.60	0.50
Price to Earnings	--	50.54	59.22	38.35	255.63
Price-To-Book	0.11	5.46	4.58	4.04	1.27

Income Statement (₹ Cr)

	Uniply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Operating Revenue	301.49	2,317.03	1,320.59	1,420.43	876.57
Total Income	336.52	2,329.79	1,325.00	1,422.47	878.80
Total Expenditure	321.49	2,037.37	1,142.34	1,264.80	738.80
EBITDA	-20.00	279.66	178.25	155.63	137.77
Depreciation	4.31	76.31	52.49	25.72	69.17
EBIT	-24.31	203.35	125.75	129.91	68.60
Interest	38.52	38.90	21.84	20.79	48.29
Other Income	35.03	12.76	4.42	2.04	2.23
Exceptional Items	-5.05	--	--	-49.97	-10.84
Profit before Tax	-32.85	177.22	108.33	60.70	11.71
Provision for Tax	-6.05	51.93	21.66	13.44	-2.75
Profit after Tax	-26.80	125.29	86.67	47.25	14.46

	Uniply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Shareholder's Funds	630.07	1,090.61	500.67	377.91	661.64
Minority Interest	--	-1.74	0.11	--	--
Non-Current Liabilities	134.26	26.45	174.30	61.89	506.62
Current Liabilities	517.76	486.89	428.68	511.91	300.82
Total Liabilities	1,282.75	1,659.55	1,103.77	962.19	1,469.08

	Uniply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Non-Current Assets	711.87	838.85	500.24	370.19	1,148.90
Current Assets	570.21	763.36	603.53	581.52	320.18
Total Assets	1,282.75	1,659.55	1,103.77	962.19	1,469.08
Total Debt*	257.86	285.32	294.16	267.41	561.06
Net Current Assets	52.45	276.47	174.84	69.61	19.36
Contingent Liabilities	0.54	71.59	44.72	51.19	12.08

	Uniply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Cash From Operating Activities	-117.48	400.13	96.26	57.64	99.81
Cash Flow from Investing Activities	133.61	-24.55	-53.80	-57.20	-22.34
Cash from Financing Activities	-79.58	-377.40	-22.06	-18.99	-85.78
Net Cash Inflow / Outflow	-63.45	-1.82	20.41	-18.55	-8.31

	Uniply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
ROCE (%)	0.61	14.92	17.44	13.24	4.89
ROE (%)	-4.37	12.13	18.66	13.25	2.23
ROA (%)	-2.28	7.47	8.53	4.66	0.99
EBIT Margin (%)	4.99	12.62	13.83	11.10	15.97
Net Margin (%)	-7.96	5.38	6.54	3.32	1.65
Cash Profit Margin (%)	-7.46	8.34	10.54	5.14	8.95

	Uniply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Revenue Growth (%)	-35.66	1.61	3.11	0.59	46.31
EBIT Growth (%)	-84.95	-5.29	14.13	7.03	55.47
Net Profit Growth (%)	-174.23	-15.84	12.40	-40.69	-58.18
EPS Growth (%)	-170.93	1.44	12.39	-40.69	100.00
Book Value Growth (%)	5.60	11.87	16.87	12.73	4.49

	Uniply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Price / Earnings	0.00	16.38	2.67	21.11	24.68
Price / Book Value	0.12	2.26	2.31	2.64	0.54
Dividend Yield (%)	0.00	0.90	0.84	0.49	0.00
EV/EBITDA	21.84	9.32	7.77	7.96	6.47
Market Cap (₹ Cr)	77.12	2,466.12	1,155.51	997.57	356.84

	Uniply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Debt to Equity	0.41	0.26	0.59	0.71	0.85
Short term debt to equity ratio	0.20	0.17	0.34	0.47	0.11
Current Ratio	1.10	1.57	1.41	1.14	1.06
Quick Ratio	1.05	0.75	0.54	0.79	0.55
Interest Coverage	0.15	5.56	5.96	3.92	1.24

	Uniply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Debtors to sales (%)	154.07	11.08	10.43	25.10	8.05
Asset Turnover	0.26	1.44	1.30	1.40	0.64
Receivable days	370.53	41.72	43.45	85.00	22.68
Inventory Days	60.86	64.89	93.78	44.52	56.32
Payable days	1,042.20	48.91	89.53	87.30	94.18
Cash Conversion Cycle	-610.82	57.69	47.70	42.23	-15.17

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.