Sylvan Plyboard (India) Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Wood & Wood Products | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Sylvan Plyboard (I)

DeciZen not available for IPO

10 Year X-Ray of Sylvan Plyboard (I):

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

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'21Mar'22Mar'23TTM
ROCE % 9.6%6.2%7.2%4.8%6%10.3%3.9%5.3%7.3%-
Value Creation
Index
-0.3-0.6-0.5-0.7-0.6-0.3NANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 238218237232235239109172198239
Sales YoY Gr.--8.5%8.6%-2%1.3%1.8%-54.4%57.8%15.3%-
Adj EPS 3.81.12.70.92.15.3-0.123.54.8
YoY Gr.--71.1%142.7%-68.2%143.5%153.6%-102.3%NA72.6%-
BVPS (₹) 45.646.248.149.55356.258.560.763.284.3
Adj Net
Profit
4.71.53.61.22.87.2-0.22.84.94
Cash Flow from Ops. -4.7-12.76.912.4-2.822.7511-2.1-
Debt/CF from Ops. -6.1-4.36.83.1-18.31.69.44.2-26.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA-3.1%-6.1%15.3%
Adj EPS NA32.9%-12.5%72.6%
BVPSNA5%4%4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'21Mar'22Mar'23TTM
Return on
Equity %
8.32.55.71.849.6-0.23.45.76.5
Op. Profit
Mgn %
5.45.15.74.14.97.87.46.27.7NAN
Net Profit
Mgn %
20.71.50.51.23-0.21.62.51.8
Debt to
Equity
0.50.90.70.60.70.50.60.60.6-
Working Cap
Days
02111942022202385113163090
Cash Conv.
Cycle
010495114100562952101940

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Sylvan Plyboard (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 4.8 -
TTM Sales (₹ Cr.) 239 -
BVPS (₹.) 84.3 -
Reserves (₹ Cr.) 68 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 9.1
Face Value (₹) 10
Industry PE 37.6

Management X-Ray of Sylvan Plyboard (I):

Shareholding Pattern

Promoter's Holding & Share Pledging

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

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Sylvan Plyboard (I)

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'21Mar'22Mar'23
Sales238.02217.89236.55231.82234.75238.85108.89171.82198.07
Operating Expenses 231.23207.86224.50222.30223.28220.36100.83161.29184.95
Manufacturing Costs17.7413.8817.6019.5510.7712.819.599.9513.89
Material Costs195.08176.52186.02178.16182.59171.2170.97119.47128.58
Employee Cost 4.624.565.636.244.026.056.818.5910.83
Other Costs 13.7912.9015.2518.3525.9030.2913.4623.2731.65
Operating Profit 6.7910.0312.059.5211.4818.498.0610.5313.12
Operating Profit Margin (%) 2.9%4.6%5.1%4.1%4.9%7.7%7.4%6.1%6.6%
Other Income 1.071.051.162.291.811.071.401.101.08
Interest 4.936.766.485.875.727.106.995.607.25
Depreciation 2.253.112.762.502.302.271.952.102.34
Exceptional Items 000-0.270.70-4.13000
Profit Before Tax 0.681.213.983.175.966.060.513.934.61
Tax 0.260.421.341.251.951.710.140.881.08
Profit After Tax 0.420.792.651.914.014.350.373.053.53
PAT Margin (%) 0.2%0.4%1.1%0.8%1.7%1.8%0.3%1.8%1.8%
Adjusted EPS (₹)0.30.61.91.42.93.20.32.22.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 56.226265.6467.5672.2976.6779.7882.8388.12
Share Capital 4.114.474.554.554.559.099.099.099.30
Reserves 52.1157.5261.1063.0167.7567.5870.6973.7478.82
Minority Interest000000000
Debt28.1253.6245.7838.5250.4536.5143.3742.1351.49
Long Term Debt1.460.960.480.280.330.477.747.965.78
Short Term Debt26.6652.6745.3038.2450.1236.0435.6334.1745.71
Trade Payables75.2246.8652.6548.8651.2873.3234.2545.7456.66
Others Liabilities 9.5510.395.199.966.297.148.0810.627.48
Total Liabilities 169.11172.87169.26164.90180.32193.65165.47181.32203.75

Fixed Assets

Gross Block34.9735.4038.2038.2239.5041.3342.9645.2346.26
Accumulated Depreciation10.3713.4416.1218.3019.6821.7724.2024.8126.34
Net Fixed Assets24.6121.9622.0819.9219.8119.5618.7620.4219.92
CWIP 00.190000000.84
Investments 11.0211.1210.9710.8700000
Inventories101.1199.70107.65103.42109.51120.16105.16106.57131.62
Trade Receivables25.6522.3122.6925.7029.3033.8829.1940.5138.53
Cash Equivalents 0.2111.192.530.5711.6211.834.105.583.10
Others Assets6.506.403.344.4210.088.228.268.259.74
Total Assets 169.11172.87169.26164.90180.32193.65165.47181.32203.75

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -4.72-12.696.8712.36-2.7822.674.9911.02-2.08
PBT 0.681.213.983.175.2610.190.513.934.61
Adjustment 6.249.159.547.556.338.398.406.818.95
Changes in Working Capital -11.48-22.31-5.143.12-14.3512.36-2.880.52-14.7
Tax Paid -0.15-0.74-1.51-1.47-0.55-2-1.04-0.24-0.95
Cash Flow From Investing Activity -3-0.05-2.84-0.22-3.69-1.535.30-2.72-4.11
Capex -3.17-0.68-2.68-0.34-2.16-2.03-1.41-3.30-2.54
Net Investments -0.46-0.100.150.10006.290.15-2.03
Others 0.630.72-0.310.03-1.520.510.420.430.46
Cash Flow From Financing Activity 3.4823.72-12.70-14.103.32-25.083.08-5.37-7.82
Net Proceeds from Shares 1.4751000001.76
Net Proceeds from Borrowing -0.78-0.520.15-1.170010.080.24-2.32
Interest Paid -4.93-6.76-6.48-5.87-5.72-7.10-6.99-5.60-7.25
Dividend Paid 000000000
Others 7.7126.01-7.37-7.069.05-17.99000
Net Cash Flow -4.2410.98-8.67-1.95-3.14-3.9413.382.94-14.02
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'21Mar'22Mar'23
Ratios
ROE (%)0.751.344.142.875.735.840.473.764.13
ROCE (%)6.617.939.148.2610.1811.136.257.478.73
Asset Turnover Ratio1.451.321.441.451.361.280.610.991.03
PAT to CFO Conversion(x)-11.24-16.062.596.47-0.695.2113.493.61-0.59
Working Capital Days
Receivable Days3839333743481067473
Inventory Days150162154159166175378225219
Payable Days14112698104100133277122145

Sylvan Plyboard (India) Ltd Stock News

Sylvan Plyboard (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sylvan Plyboard (I) 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 01-Jan-1970 05:30 the market cap of Sylvan Plyboard (I) stood at ₹0.00.
The latest P/E ratio of Sylvan Plyboard (I) as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Sylvan Plyboard (I) as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Sylvan Plyboard (I) is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sylvan Plyboard (I) is ₹238.8 ( Cr.) .

About Sylvan Plyboard (India) Ltd

No data to display
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.