Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 83.29 | 79.82 | 84.46 | 84.82 | 90.81 | 89.82 | 106.35 | 93.54 | 104.49 | 93.06 | 111.59 | 99.61 |
| Expenses | 79.83 | 76.57 | 83.27 | 81.05 | 86.98 | 85.77 | 101.05 | 88.38 | 98.33 | 88.08 | 106.81 | 95.22 |
| Operating Profit | 3.46 | 3.25 | 1.19 | 3.77 | 3.83 | 4.05 | 5.30 | 5.16 | 6.16 | 4.98 | 4.78 | 4.39 |
| OPM % | 4.15% | 4.07% | 1.41% | 4.44% | 4.22% | 4.51% | 4.98% | 5.52% | 5.90% | 5.35% | 4.28% | 4.41% |
| Other Income | 0.21 | 0.26 | 0.25 | 0.23 | 0.28 | 0.32 | 1.16 | 0.23 | 0.30 | 0.42 | 0.13 | 0.43 |
| Interest | 1.79 | 2.07 | 2.69 | 1.67 | 1.82 | 1.94 | 1.98 | 2.19 | 2.38 | 2.40 | 2.15 | 1.99 |
| Depreciation | 0.89 | 0.91 | 1.01 | 1.07 | 1.15 | 1.22 | 1.24 | 1.32 | 1.42 | 1.63 | 1.72 | 1.79 |
| Profit before tax | 0.99 | 0.53 | -2.26 | 1.26 | 1.14 | 1.21 | 3.24 | 1.88 | 2.66 | 1.37 | 1.04 | 1.04 |
| Tax % | 34.34% | 41.51% | -45.58% | -163.49% | 57.02% | -1.65% | 15.74% | 18.09% | 9.77% | -4.38% | 335.58% | 41.35% |
| Net Profit | 0.65 | 0.31 | -1.23 | 3.32 | 0.50 | 1.22 | 2.73 | 1.55 | 2.41 | 1.43 | -2.45 | 0.61 |
| EPS in Rs | 0.84 | 0.37 | -1.25 | 3.37 | 0.51 | 1.24 | 2.77 | 1.57 | 2.22 | 1.32 | -2.26 | 0.56 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 182 | 207 | 218 | 228 | 207 | 181 | 191 | 302 | 323 | 372 | 403 | 409 |
| Expenses | 182 | 205 | 214 | 218 | 201 | 182 | 186 | 286 | 311 | 355 | 382 | 388 |
| Operating Profit | 0 | 3 | 4 | 10 | 6 | -1 | 5 | 16 | 12 | 17 | 21 | 20 |
| OPM % | 0.1% | 1.4% | 1.8% | 4.4% | 2.9% | -0.7% | 2.5% | 5% | 3.7% | 4.6% | 5% | 5.0% |
| Other Income | 0 | 4 | 1 | 1 | 2 | 10 | 2 | 2 | 1 | 2 | 1 | 1 |
| Interest | 7 | 7 | 7 | 7 | 8 | 10 | 9 | 7 | 8 | 7 | 9 | 9 |
| Depreciation | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 5 | 6 | 7 |
| Profit before tax | -8 | -2 | -5 | 1 | -2 | -5 | -5 | 8 | 1 | 7 | 7 | 6 |
| Tax % | -32% | 0% | 1% | 22% | 76% | -49% | 40% | 34% | 0% | -13% | 58% | |
| Net Profit | -6 | -2 | -5 | 1 | -4 | -2 | -6 | 5 | 1 | 8 | 3 | 2 |
| EPS in Rs | -12.71 | -4.16 | -10.51 | 1.52 | -6.32 | -3.79 | -9.77 | 6.73 | 1.02 | 7.88 | 2.71 | 1.84 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 8% | 17% | 10% | 7% | ||
| Compounded Profit Growth | 10% | 18% | -16% | -74% | ||
| Stock Price CAGR | 2% | 4% | -17% | -43% | ||
| Return on Equity | -2% | 2% | 3% | 2% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 8 | 10 | 10 | 11 |
| Reserves | 15 | 9 | 44 | 73 | 71 | 66 | 64 | 57 | 81 | 117 | 124 | 141 |
| Borrowings | 45 | 52 | 56 | 53 | 49 | 55 | 68 | 59 | 46 | 48 | 60 | 73 |
| Other Liabilities | 54 | 49 | 61 | 68 | 80 | 87 | 71 | 82 | 90 | 86 | 99 | 76 |
| Total Liabilities | 119 | 115 | 165 | 199 | 206 | 214 | 209 | 205 | 225 | 260 | 293 | 302 |
| Fixed Assets | 14 | 14 | 16 | 103 | 101 | 104 | 98 | 102 | 102 | 103 | 108 | 125 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 |
| Investments | 8 | 8 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 1 | 2 |
| Other Assets | 97 | 93 | 105 | 96 | 105 | 110 | 110 | 102 | 122 | 148 | 180 | 174 |
| Total Assets | 119 | 115 | 165 | 199 | 206 | 214 | 209 | 205 | 225 | 260 | 293 | 302 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 12 | 0 | 1 | 9 | 14 | 6 | -5 | 24 | 2 | -17 | -3 | 2 |
| Cash from Investing Activity | -1 | -1 | 1 | -2 | -3 | -2 | 4 | -2 | -2 | -10 | 1 | -17 |
| Cash from Financing Activity | -12 | 0 | -3 | -7 | -12 | -2 | -1 | -22 | -0 | 27 | 1 | 15 |
| Net Cash Flow | -1 | -1 | -0 | -0 | 0 | 1 | -1 | 0 | -0 | 1 | -1 | 0 |
| Free Cash Flow | 11 | -1 | 2 | 7 | 14 | 3 | -0 | 21 | 0 | -18 | -10 | -14 |
| CFO/OP | 180% | 256% | 49% | 225% | 145% | 90% | 395% | 496% | 16% | -140% | -15% | 9% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 53 | 43 | 35 | 36 | 38 | 37 | 36 | 38 | 35 | 39 | 47 | 42 |
| Inventory Days | 142 | 173 | 190 | 173 | 179 | 224 | 197 | 195 | 134 | 149 | 165 | 145 |
| Days Payable | 141 | 144 | 153 | 150 | 178 | 210 | 169 | 175 | 119 | 109 | 117 | 72 |
| Cash Conversion Cycle | 55 | 72 | 72 | 59 | 39 | 50 | 64 | 59 | 49 | 79 | 94 | 115 |
| Working Capital Days | -17 | -26 | -29 | -34 | -27 | -41 | -47 | -49 | -2 | 35 | 36 | 40 |
| ROCE % | 8% | -2% | 2% | 2% | 7% | 3% | -2% | 3% | 11% | 6% | 7% | 8% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 58.06% | 61.52% | 55.01% | 55.01% | 55.01% | 55.01% | 55.24% | 55.24% | 50.22% | 50.22% | 50.22% | 50.22% |
| DIIs | 0.14% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% |
| Public | 41.80% | 38.37% | 44.88% | 44.88% | 44.89% | 44.88% | 44.65% | 44.65% | 49.69% | 49.68% | 49.67% | 49.68% |
| No. of Shareholders | 7,070 | 7,505 | 7,240 | 7,046 | 6,991 | 6,975 | 7,148 | 7,175 | 7,198 | 7,232 | 7,167 | 7,147 |
Fundamentals
Market Cap₹ 110 Cr.
Current Price₹ 101
Stock P/E81.2
Book Value₹ 140
ROCE7.73 %
ROE2.09 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)7%
Compounded Profit Growth (TTM)-74%
Standalone figures.
Valuation
Market capRs 105 Cr
Enterprise valueRs 175 Cr
P/E (TTM)52.70x
Price to book0.69x
Price to sales0.26x
EV / EBITDA8.09x
EV / EBIT11.62x
EV / sales0.43x
Price to cash flow54.89x
Earnings yield1.90%
P/E, 3-year average121.14x
P/B, 3-year average1.51x
P/E, 5-year average95.43x
P/B, 5-year average1.31x
Profitability
Operating margin (excl. other income)5.25%
Operating margin (incl. other income)5.50%
EBITDA margin5.28%
Pre-tax margin1.49%
Net profit margin0.49%
Net margin, latest quarter0.61%
ROE2.06%
ROCE7.68%
ROA0.99%
ROE, 3-year average2.99%
ROCE, 3-year average7.12%
ROA, 3-year average1.41%
ROE, 5-year average1.29%
ROCE, 5-year average7.23%
ROA, 5-year average0.72%
ROIC (approx.)2.87%
Tax rate57.76%
Other income / net worth0.68%
Growth
Sales growth (latest year)8.31%
Profit growth (latest year)-62.16%
Sales CAGR, 3 years10.01%
Sales CAGR, 5 years17.30%
Profit CAGR, 3 years-17.47%
Sales growth QoQ-10.74%
Sales growth YoY (latest quarter)6.49%
Profit growth YoY (latest quarter)-60.65%
Per share
EPS (TTM)Rs 1.84
EPS (latest year)Rs 2.71
EPS (latest quarter)Rs 0.56
EPS, 3-year averageRs 3.87
EPS, 5-year averageRs 1.71
Book value per shareRs 140.29
Sales per shareRs 376.59
Cash flow per shareRs 1.77
Free cash flow per shareRs -12.90
Efficiency
Asset turnover1.34x
Fixed asset turnover3.22x
Inventory turnover2.73x
Inventory days133 days
Debtor days42 days
Debtors turnover8.71x
Creditor days72 days
Cash conversion cycle115 days
Working capital days40 days
Leverage
Total debtRs 73 Cr
Cash and bankRs 4 Cr
Net debtRs 69 Cr
Debt to equity0.48x
Net debt / EBITDA3.21x
Interest coverage1.69x
Owners' fund to total sources50.50%
Debt to assets24.25%
Cash flow
Cash from Operating Activity (latest year)Rs 2 Cr
Cash from Investing Activity (latest year)Rs -17 Cr
Cash from Financing Activity (latest year)Rs 15 Cr
Free cash flow (latest year)Rs -14 Cr
FCFE (approx.: FCF + change in debt)Rs -1 Cr
Cash from ops / profit, 5 years0.73x
Sales to cash flow209.72x
Statement figures
Net sales (TTM)Rs 409 Cr
Net sales (latest year)Rs 403 Cr
Sales (latest quarter)Rs 100 Cr
Operating profit excl. other income (latest year)Rs 21 Cr
Operating profit (latest quarter)Rs 4 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 22 Cr
PBDT (TTM)Rs 13 Cr
Profit before tax (TTM)Rs 6 Cr
Tax (latest year)Rs 4 Cr
Net profit (TTM)Rs 2 Cr
Net profit (latest year)Rs 3 Cr
Net profit (latest quarter)Rs 1 Cr
Depreciation (TTM)Rs 7 Cr
Depreciation (latest quarter)Rs 2 Cr
Interest (TTM)Rs 9 Cr
Cost of goods sold (latest year)Rs 284 Cr
Total expenditure (latest year)Rs 382 Cr
Total income (latest year)Rs 404 Cr
Share capitalRs 11 Cr
ReservesRs 141 Cr
Shareholders' fundsRs 152 Cr
Total assetsRs 302 Cr
Net blockRs 125 Cr
Capital work in progressRs 0 Cr
InvestmentsRs 2 Cr
ReceivablesRs 46 Cr
InventoryRs 104 Cr
Other liabilitiesRs 76 Cr
Shares outstanding (crore)1.09
Ownership
Promoter holding50.22% (-5.02 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 52.7 is at the 58th percentile of its own 4.4-year range
(median 47.4, low 17.2, high 331.0).
P/B 0.69 is at the 11th percentile (median 1.56).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 516003 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -6.0% | -2.8% | -3.3 pts |
| 1 month | -0.9% | -6.8% | +5.9 pts |
| 3 months | -20.6% | -7.6% | -13.0 pts |
| 3 years | -46.9% | +14.2% | -61.1 pts |
| 5 years | +11.9% | +27.9% | -16.0 pts |
Red flags
F-score 4 of 8| explain | Weak cash conversion Cash from operations was -151% of net profit over the last 3 years |
| explain | Share dilution Share count up 9% in a year, 38% in three |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹100 Cr +6.5% vs Jun 2025.
Net profit ₹1 Cr -60.6%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Century Plyboards (India) Ltd | 14,774 | 49.8 | 11.5 % |
| Stylam Industries Ltd | 5,655 | 33.4 | 26.6 % |
| Greenlam Industries Ltd | 5,496 | 59.6 | 8.12 % |
| Greenply Industries Ltd | 3,500 | 31.3 | 14.3 % |
| Greenpanel Industries Ltd | 1,947 | 290 | -0.40 % |
| Rushil Decor Ltd | 472 | 19.8 | 4.68 % |
| Archidply Industries Ltd | 200 | 14.5 | 10.2 % |
| Ecoboard Industries Ltd | 160 | -43.0 % | |
| Western India Plywoods Ltd | 139 | 4.04 % | |
| Airo Lam Ltd | 134 | 25.4 | 9.76 % |
| Sylvan Plyboard (India) Ltd | 101 | 14.2 | 9.83 % |
| Manilam Industries India Ltd | 87 | 42.6 | 8.47 % |
| Milton Industries Ltd | 60 | 33.1 | 5.98 % |
| Lamosaic India Ltd | 52 | 31.7 | 4.52 % |
| Archidply Decor Ltd | 38 | 764 | 2.45 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Duroply Industries Ltd?
Duroply Industries Ltd (516003) has a market capitalisation of Rs 110 Cr. at the 2026-10-01 close.
What is the P/E ratio of Duroply Industries Ltd?
Duroply Industries Ltd trades at a P/E of 81.2 on trailing twelve-month profit, at the 2026-10-01 close.
What were Duroply Industries Ltd's latest quarterly results?
In the Jun 2026 quarter, Duroply Industries Ltd sales was Rs 100 Cr (+6.5% vs Jun 2025) and net profit was Rs 1 Cr.