Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹421Cr
Rev Gr TTM
Revenue Growth TTM
14.04%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DHABRIYA
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 25.9 | 36.4 | 24.9 | 29.5 | 8.5 | 16.9 | 6.2 | 5.5 | 15.9 | 5.8 | 15.4 | 19.6 |
| 44 | 43 | 47 | 44 | 46 | 49 | 49 | 46 | 53 | 50 | 53 | 52 |
Operating Profit Operating ProfitCr |
| 12.9 | 13.8 | 13.9 | 15.0 | 15.9 | 15.7 | 15.8 | 16.1 | 16.1 | 19.9 | 20.4 | 21.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
| 4 | 4 | 5 | 5 | 6 | 6 | 6 | 5 | 7 | 9 | 10 | 10 |
| 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
|
Growth YoY PAT Growth YoY% | 4.5 | 384.4 | 67.8 | 47.8 | 17.7 | 50.0 | 16.4 | 14.4 | 32.3 | 40.6 | 82.1 | 100.5 |
| 6.8 | 6.2 | 6.6 | 6.4 | 7.4 | 7.9 | 7.2 | 7.0 | 8.5 | 10.5 | 11.4 | 11.7 |
| 3.2 | 2.9 | 3.3 | 3.1 | 3.8 | 4.3 | 3.9 | 3.5 | 5.0 | 6.0 | 7.0 | 7.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 6.1 | -3.6 | 36.0 | 39.4 | -8.0 | -7.3 | -4.9 | 25.6 | 28.1 | 23.6 | 11.1 | 9.8 |
| 62 | 59 | 80 | 113 | 105 | 97 | 93 | 120 | 153 | 181 | 198 | 208 |
Operating Profit Operating ProfitCr |
| 14.1 | 15.3 | 15.5 | 13.9 | 13.2 | 13.1 | 12.7 | 10.3 | 10.8 | 14.7 | 15.9 | 19.4 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 5 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 5 |
Depreciation DepreciationCr | 2 | 2 | 3 | 4 | 4 | 4 | 3 | 3 | 4 | 7 | 9 | 9 |
| 5 | 6 | 8 | 10 | 8 | 6 | 6 | 7 | 11 | 20 | 25 | 36 |
| 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 5 | 7 | 9 |
|
| 19.4 | 6.2 | 37.0 | 38.5 | -18.9 | -20.7 | 1.4 | 13.7 | 66.8 | 65.9 | 28.0 | 50.8 |
| 4.7 | 5.2 | 5.3 | 5.2 | 4.6 | 3.9 | 4.2 | 3.8 | 5.0 | 6.7 | 7.7 | 10.5 |
| 3.9 | 3.5 | 4.7 | 6.3 | 5.1 | 4.1 | 4.1 | 4.7 | 7.8 | 13.0 | 16.6 | 25.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 8 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| 12 | 13 | 20 | 30 | 35 | 40 | 44 | 49 | 58 | 71 | 89 | 103 |
Current Liabilities Current LiabilitiesCr | 33 | 30 | 40 | 47 | 46 | 46 | 40 | 45 | 48 | 58 | 54 | 61 |
Non Current Liabilities Non Current LiabilitiesCr | 11 | 18 | 21 | 20 | 22 | 18 | 23 | 24 | 28 | 25 | 27 | 24 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 38 | 38 | 51 | 63 | 70 | 69 | 67 | 76 | 81 | 87 | 99 | 114 |
Non Current Assets Non Current AssetsCr | 26 | 34 | 41 | 44 | 44 | 45 | 50 | 54 | 64 | 78 | 82 | 86 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 5 | 5 | 7 | 10 | 8 | 12 | 8 | 10 | 14 | 32 | 17 |
Investing Cash Flow Investing Cash FlowCr | -4 | -10 | -7 | -5 | -5 | -5 | -8 | -7 | -13 | -20 | -12 |
Financing Cash Flow Financing Cash FlowCr | 0 | 4 | 0 | -6 | -2 | -8 | 0 | -1 | -1 | -10 | -5 |
|
Free Cash Flow Free Cash FlowCr | 0 | -6 | 0 | 6 | 3 | 8 | -1 | 3 | 1 | 11 | 5 |
| 145.3 | 137.4 | 149.5 | 150.7 | 148.0 | 280.6 | 169.6 | 192.9 | 164.6 | 225.5 | 94.7 |
CFO To EBITDA CFO To EBITDA% | 48.9 | 46.9 | 50.9 | 56.8 | 51.8 | 84.4 | 56.3 | 71.6 | 75.8 | 102.4 | 45.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 24 | 57 | 180 | 132 | 77 | 29 | 54 | 91 | 135 | 275 | 338 |
Price To Earnings Price To Earnings | 7.0 | 15.9 | 36.4 | 19.3 | 13.9 | 6.6 | 12.1 | 18.0 | 15.9 | 19.6 | 18.8 |
Price To Sales Price To Sales | 0.3 | 0.8 | 1.9 | 1.0 | 0.6 | 0.3 | 0.5 | 0.7 | 0.8 | 1.3 | 1.4 |
Price To Book Price To Book | 1.2 | 2.5 | 5.9 | 3.3 | 1.7 | 0.6 | 1.0 | 1.5 | 2.0 | 3.4 | 3.4 |
| 4.4 | 8.1 | 14.8 | 9.4 | 7.4 | 4.6 | 7.0 | 10.3 | 10.2 | 10.4 | 10.2 |
Profitability Ratios Profitability Ratios |
| 47.4 | 48.0 | 45.9 | 44.8 | 44.3 | 44.7 | 43.1 | 36.7 | 37.3 | 44.8 | 47.5 |
| 14.1 | 15.3 | 15.5 | 13.9 | 13.2 | 13.1 | 12.7 | 10.3 | 10.8 | 14.7 | 15.9 |
| 4.7 | 5.2 | 5.3 | 5.2 | 4.6 | 3.9 | 4.2 | 3.8 | 5.0 | 6.7 | 7.7 |
| 18.9 | 16.1 | 17.3 | 17.9 | 14.2 | 12.3 | 10.8 | 9.3 | 11.9 | 18.2 | 19.2 |
| 17.1 | 15.4 | 16.3 | 16.9 | 12.1 | 8.8 | 8.1 | 8.4 | 12.3 | 17.1 | 18.0 |
| 5.4 | 5.1 | 5.4 | 6.4 | 4.8 | 3.9 | 3.8 | 3.9 | 5.8 | 8.6 | 9.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Dhabriya Polywood Limited (DPL), established in **1992** under the brand **Polywood**, is a leading Indian manufacturer of environmentally sustainable, wood-free building and interior solutions. The company specializes in **PVC and uPVC-based products** for both interior and exterior building applications, with a strong emphasis on innovation, design, and sustainability. It operates under four core brands:
- **POLYWOOD** – PVC & uPVC profiles, panels, and fenestration systems
- **D-STONA** – Engineered marble and luxury decor solutions
- **DYNASTY** – Modular furniture
- **Studio Arezzo** – Premium modular interiors
With a vision to conserve natural resources, Dhabriya Polywood offers eco-friendly, high-performance alternatives to wood, supporting green building trends and sustainable urban development.
---
### **Business Model & Segments**
The company operates under **two reporting segments** as per Ind AS 108:
1. **Plastic Products** (uPVC/PVC windows, doors, wall panels, soffits)
2. **Modular Furniture** (under DYNASTY and Studio Arezzo brands)
It serves a mix of **B2B, retail, and export markets**, with revenue split as:
- **90.5% B2B regular supply** (0–7 day orders)
- **7% retail** (windows, doors, modular furniture)
- **2.5% exports** (including modular furniture, with 20 containers in production in FY25)
Approximately **30% of revenue comes from project-based business**, supported by a robust **order book exceeding ₹140 crores**, ensuring strong revenue visibility.
---
### **Product Portfolio & Innovation**
Dhabriya Polywood offers a diversified, innovative product range focused on **durability, aesthetics, and low maintenance**:
#### **Core Products:**
- **Wall & Ceiling Fluted Panels**
- 100% waterproof, fire-retardant, termite-proof
- Eco-friendly alternative to wood; fast installation
- Developed through continuous R&D based on feedback from architects and designers
- Launched **domestically produced soffit panels** in FY24, first in India, reducing import dependency
- **uPVC Windows & Doors**
- Compression sealing technology for energy efficiency
- Offers sliding, casement, bay, and arched designs
- Contributed **58% of FY24 revenue** (₹54 crores), up 42% YoY
- Uses premium profiles from Shide and Kommerling
- **Modular Furniture (Dynasty & Studio Arezzo)**
- Customizable, space-efficient, durable solutions for homes, offices, and developers
- Higher-margin segment due to design complexity and end-to-end execution
- Contributed **16% of FY24 revenue** (₹35 crores), up 67% YoY
- Positioned as leading modern interior brands; two company-owned Studio Arezzo stores (Jaipur, Gurgaon), with plans for expansion
- **D-STONA (Luxury Decor Solutions)**
- Engineered marble sheets and SPC wall panels made from limestone
- Available in marble, wood, metallic, sparkle, and matte finishes
- Positioned as premium, future-ready interior solution
- **SPC Flooring & PVC Fencing**
- 100% waterproof, anti-skid, formaldehyde-free flooring
- Fencing: corrosion-resistant, maintenance-free, suitable for indoor/outdoor use
---
### **Manufacturing & Infrastructure**
- **5 state-of-the-art manufacturing units**:
- Jaipur (3): PVC/uPVC extrusion, windows & doors, modular furniture
- Coimbatore (1): PVC profile extrusion (Polywood Profiles Pvt Ltd)
- Bangalore (1): PVC/uPVC extrusion & window fabrication
- **Total manufacturing footprint**: Over **500,000 sq. ft.**, all company-owned
- **Annual production capacity**: ~27,000 MT (PVC & uPVC), with ~50% utilization – significant headroom for growth
- **Distribution**: 9 units across India; strong pan-India network of **800+ dealers and distributors**
---
### **Growth Strategy (2025 Outlook)**
#### **1. Capacity Expansion & Capex**
- **Planned investment of ₹50–60 crores over next 2–3 years**, primarily funded through **internal accruals**
- Set up **dedicated WPC (Wood Plastic Composite) Door facility** – new product innovation, minimal competition
- **Expand capacity in Southern India** (high market acceptance) for faster regional delivery and service efficiency
- New **extrusion and fabrication lines** to reduce turnaround time and support high-value window, door, and modular applications
#### **2. Geographic Expansion**
- Strengthen presence in **Tier 1 and Tier 2 cities**
- Target **Western India (Maharashtra, Mumbai, Pune)** – recently opened showroom and depot to address underpenetrated market
- Expand dealer network across **underpenetrated states** through aggressive marketing and franchise model
#### **3. Brand & Marketing Push**
- **Omni-channel marketing strategy** with increased digital and social media engagement targeting young, design-conscious consumers
- Marketing spend **rose 50% YoY to ₹3.26 crores in FY25**
- Participated in **10 exhibitions in FY25**, with **9 planned in FY26** to boost lead generation and brand visibility
- Engages directly with **architects, interior designers, and builders** to drive end-user demand
#### **4. Product & R&D Innovation**
- **Custom extrusion molds** for uPVC windows and doors launching in Q2 FY26
- Research underway for **SPC flooring** and WPC doors based on client demand
- Holds **7 registered trademarks and 15 design patents** – competitive advantage in design and innovation
---
### **Market Position & Competitive Landscape**
- **Established clientele**: DLF, Tata, Adani, Omaxe, Mahindra, Puravankara – repeat orders driven by quality and reliability
- **Strong brand recall** in construction and real estate sectors
- **Primary competition**: Kaka Industries (Gujarat) in B2B PVC profiles; regional players in modular furniture
- **First-mover advantage** in fluted panels and soffit systems
- Positioned to benefit from **Smart Cities Mission, urbanization, and rising eco-consciousness**
---
### **Sustainability & Vision**
- Core mission: **"Save Trees"** through wood-substitute materials
- Products: Recyclable, energy-efficient, low-emission, and environmentally responsible
- Aligned with green building trends and regulatory shifts (e.g., energy efficiency norms in smart cities)