SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Cipy Poly Urethanes Pvt Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Paints | Small Cap | Cipy Poly Urethanes Share Price

BSE Share Price
Not Listed

Cipy Poly Urethanes Pvt Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Paints | Small Cap | Cipy Poly Urethanes Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹127 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
45.1
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
10.40%
Return on Capital Employed (ROCE)
14.44%
Return on Assets (ROA)
7.55%
Operating Profit Margin
9.7%
Net Profit Margin
6.47%
Gross Profit Margin
10.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
41.44%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
649.09%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
2633.33%
Asset Quality
Promoter Holding
100.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹82 Cr.
Equity
₹0 Cr.
Face Value
₹100
All Time Low / High
- / -

Cipy Poly Urethanes Pvt . - (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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.

Value Creation

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
ROCE % 19.7%20.4%12.6%7.4%26.1%27.8%36.1%22.4%0.9%14.4%-
Value Creation
Index
0.40.5-0.1-0.50.91.01.60.6-0.90.0-

Growth Parameters

Sales 75.393.396.110411012015512189.7127127
Sales YoY Gr.-23.9%3%8.2%5.5%9.7%29.1%-21.9%-26.1%41.4%-
Adj EPS 515.5555.1328.8838.5869.9819.11,569.11,176.833.9840.90
YoY Gr.-7.7%-40.8%155.1%3.7%-5.8%91.6%-25%-97.1%2382%-
BVPS (₹) 3,654.73,779.404,019.44,9024,939.56,701.17,9287,941.38,806.80
Adj Net
Profit
4.95.23.17.98.27.714.811.10.37.90
Cash Flow from Ops. 5.83.810.298.33.822.36.53.215.6-
Debt/CF from Ops. 3.75.62.121.85.10000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 6%2.9%-6.6%41.4%
Adj EPS 5.6%-0.7%-18.8%2382%
BVPS10.3%12.4%9.5%10.9%
Share Price - - - -

Key Financial Parameters

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
Return on
Equity %
15.214.98.420.719.516.62716.10.4100
Op. Profit
Mgn %
11.1129.414.115.611.713.512.71.89.8NAN
Net Profit
Mgn %
6.55.63.27.67.56.49.59.10.46.20
Debt to
Equity
0.60.60.60.50.30.40000-
Working Cap
Days
2202092411961902271842092831830
Cash Conv.
Cycle
69811351011021208698141890

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Sales75.2793.2996.13104.03109.75120.41155.43121.3889.68126.84
Operating Expenses + 66.9582.2287.1289.3292.59106.68134.50105.9988.03114.48
Manufacturing Costs7.668.9610.758.508.647.6211.837.614.204.85
Material Costs41.2553.6457.7758.8261.7575.61100.1273.9259.8687.94
Employee Cost 5.636.907.456.096.558.4111.0113.7314.5015.15
Other Costs 12.4212.7211.1515.9215.6515.0311.5410.749.466.54
Operating Profit 8.3111.079.0114.7017.1613.7420.9315.381.6512.36
Operating Profit Margin (%) 11.0%11.9%9.4%14.1%15.6%11.4%13.5%12.7%1.8%9.7%
Other Income + 3.180.250.280.490.651.790.621.410.420.65
Exceptional Items -0.061.41-0-9.84-0.074.152.9300-0.01
Interest 3.073.062.592.542.341.280.450.010.170.05
Depreciation 1.201.211.921.052.482.031.161.371.381.61
Profit Before Tax 7.158.474.781.7712.9216.3622.8715.420.5211.34
Tax 2.352.311.690.764.616.015.904.240.223.14
Profit After Tax 4.806.153.091.018.3110.3616.9611.180.308.20
PAT Margin (%) 6.4%6.6%3.2%1.0%7.6%8.6%10.9%9.2%0.3%6.5%
Adjusted EPS (₹)510.0653.60.0107.3882.61,099.71,801.41,186.832.3871.2
Dividend Payout Ratio (%)0%68.90%0%139.80%0%0%0%0%0%0%

Valuation of Cipy Poly Urethanes - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22

Equity and Liabilities

Shareholders Fund + 34.4135.5938.5337.8546.1646.5263.1074.6674.7882.93
Share Capital 0.940.940.940.940.940.940.940.940.940.94
Reserves 33.4734.6537.5936.9145.2245.5762.1673.7273.8481.99
Debt +19.4620.2319.5315.7714.2719.010000
Long Term Debt4.274.372.011.090.830.050000
Short Term Debt15.1915.8617.5214.6813.4418.960000
Minority Interest0000000000
Trade Payables20.7822.7319.7516.1118.1629.9327.6223.0228.5818.33
Others Liabilities 11.7713.1415.8114.0413.1611.2610.506.195.427.13
Total Liabilities 86.4391.6993.6283.7691.75106.71101.22103.87108.79108.40

Fixed Assets

Net Fixed Assets +28.2425.1925.4313.9418.6414.0913.9820.1419.8026.15
Gross Block32.7530.6932.7519.8726.9419.4220.4528.0929.2636.81
Accumulated Depreciation4.515.497.325.938.295.336.477.959.4610.66
CWIP 0.180.180.312.790.1900.174.245.600
Investments 00000000423
Inventories12.6115.6112.979.9312.7020.2717.7316.4922.7824.07
Trade Receivables36.4742.0946.7944.4449.9756.2548.1845.9041.0927.28
Cash Equivalents 3.383.394.085.976.217.0316.0111.508.493.18
Others Assets 5.555.224.036.694.039.075.165.597.034.71
Total Assets 86.4391.6993.6283.7691.75106.71101.22103.87108.79108.40

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Cash Flow From Operating Activity + 5.803.8310.248.988.343.8022.286.543.1915.64
PBT 7.158.474.7811.6212.9216.3622.8715.420.5211.34
Adjustment 4.602.664.230.524.502.68-1.475.614.47-1.43
Changes in Working Capital -3.98-4.92-0.92-1.5-4.88-8.756.69-9.07-0.067.52
Tax Paid -1.97-2.38000-6.49-5.82-5.41-1.74-1.79
Cash Flow From Investing Activity + -2.443.42-1.980.93-4.26-6.456.16-11.10-5.97-21.32
Capex -2.863.19-2.250.55-4.65-2.175.78-11.60-2.39-2.38
Net Investments 00000000-4-19
Others 0.420.230.280.370.39-4.270.390.490.420.07
Cash Flow From Financing Activity + -5.05-7.24-7.58-8-3.840.70-1.07-3.482.733.56
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -1.970.10000-0.78-0.05000
Interest Paid -3.07-3.06-2.59-2.54-2.34-1.28-0.45-0.01-0.17-0.05
Dividend Paid 0-4.960-1.70000000
Others -00.68-4.99-3.76-1.502.77-0.57-3.472.903.61
Net Cash Flow -1.690.010.681.900.24-1.9427.37-8.05-0.06-2.11

Financial Ratio

PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Ratios
ROE (%)1517.588.352.6519.7922.3530.9516.230.4110.4
ROCE (%)19.7120.3812.557.4126.0727.8236.1422.390.9314.44
Asset Turnover Ratio1.011.151.041.311.41.231.491.180.841.17
PAT to CFO Conversion(x)1.210.623.318.8910.371.310.5810.631.91
Working Capital Days
Receivable Days151.60139.60168.80142.90140.50158.40122.60141.5017798.40
Inventory Days46.3050.2054.3035.9033.7049.2044.6051.4079.9067.40
Payable Days190.40148.10134.20111.20101.30116.10104.90125157.3097.40

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Cipy Poly Urethanes Pvt Ltd. - (Amalgamated) FAQs

The current trading price of Cipy Poly Urethanes on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Cipy Poly Urethanes stood at ₹0.00 Cr

The latest P/E ratio of Cipy Poly Urethanes as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Cipy Poly Urethanes as of 31-Dec-1969 is 0.00.

The 52-week high of Cipy Poly Urethanes is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cipy Poly Urethanes is ₹127 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Cipy Poly Urethanes Pvt Ltd. - (Amalgamated)

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: