Nifty
Sensex
:
:
11832.70
39366.38
425.55 (3.73%)
1435.61 (3.78%)

Laminates/Decoratives

Rating :
60/99

BSE: 538979 | NSE: GREENLAM

870.00
76.00 (9.57%)
20-May-2019 | 3:29PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  802.00
  •  877.95
  •  802.00
  •  794.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2217
  •  19.29
  •  1240.00
  •  652.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,916.43
  • 26.90
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,157.72
  • 0.31%
  • 4.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.74%
  • 1.21%
  • 15.82%
  • FII
  • DII
  • Others
  • 0%
  • 13.02%
  • 15.21%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 41.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
313.96
280.25
12.03%
318.41
275.56
15.55%
288.12
288.78
-0.23%
311.13
0.00
0.00
Expenses
272.91
241.18
13.16%
279.08
237.36
17.58%
254.38
256.01
-0.64%
272.29
0.00
0.00
EBITDA
41.05
39.08
5.04%
39.33
38.20
2.96%
33.74
32.78
2.93%
38.85
0.00
0.00
EBIDTM
13.08%
13.94%
12.35%
13.86%
11.71%
11.35%
12.49%
0.00%
Other Income
0.71
0.61
16.39%
-0.10
-0.04
-
0.47
0.76
-38.16%
0.30
0.00
0.00
Interest
4.42
4.45
-0.67%
5.04
4.60
9.57%
4.12
4.67
-11.78%
4.33
0.00
0.00
Depreciation
9.31
9.14
1.86%
9.13
8.95
2.01%
9.15
8.70
5.17%
9.15
0.00
0.00
PBT
28.04
26.09
7.47%
25.05
24.60
1.83%
20.93
20.16
3.82%
25.66
0.00
0.00
Tax
8.21
8.74
-6.06%
6.84
8.61
-20.56%
5.63
6.77
-16.84%
7.79
0.00
0.00
PAT
19.83
17.36
14.23%
18.22
15.99
13.95%
15.31
13.39
14.34%
17.87
0.00
0.00
PATM
6.32%
6.19%
5.72%
5.80%
5.31%
4.64%
5.74%
0.00%
EPS
8.21
7.19
14.19%
7.55
6.62
14.05%
6.36
5.56
14.39%
7.40
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,231.62
1,144.73
1,075.80
1,029.74
925.62
0.00
Net Sales Growth
45.82%
6.41%
4.47%
11.25%
0
 
Cost Of Goods Sold
651.98
598.30
566.73
537.32
527.39
0.00
Gross Profit
579.64
546.43
509.07
492.42
398.23
0.00
GP Margin
47.06%
47.73%
47.32%
47.82%
43.02%
0
Total Expenditure
1,078.66
995.83
937.47
899.79
832.69
0.01
Power & Fuel Cost
-
32.11
26.74
27.11
26.32
0.00
% Of Sales
-
2.81%
2.49%
2.63%
2.84%
0
Employee Cost
-
173.38
152.48
139.80
112.33
0.00
% Of Sales
-
15.15%
14.17%
13.58%
12.14%
0
Manufacturing Exp.
-
15.30
17.36
12.72
8.78
0.00
% Of Sales
-
1.34%
1.61%
1.24%
0.95%
0
General & Admin Exp.
-
67.94
70.25
70.20
52.33
0.01
% Of Sales
-
5.94%
6.53%
6.82%
5.65%
0
Selling & Distn. Exp.
-
105.13
94.19
107.80
100.68
0.00
% Of Sales
-
9.18%
8.76%
10.47%
10.88%
0
Miscellaneous Exp.
-
3.66
9.71
4.84
4.88
0.00
% Of Sales
-
0.32%
0.90%
0.47%
0.53%
0
EBITDA
152.97
148.90
138.33
129.95
92.93
-0.01
EBITDA Margin
12.42%
13.01%
12.86%
12.62%
10.04%
0
Other Income
1.38
1.63
2.51
2.83
1.92
0.00
Interest
17.91
18.05
28.55
35.42
32.97
0.00
Depreciation
36.74
35.95
36.64
34.97
33.38
0.00
PBT
99.68
96.52
75.65
62.39
28.50
-0.01
Tax
28.47
31.91
25.98
24.69
9.15
0.00
Tax Rate
28.56%
33.06%
34.34%
39.57%
32.11%
0.00%
PAT
71.23
64.61
49.66
37.70
19.33
-0.01
PAT before Minority Interest
71.24
64.62
49.67
37.71
19.34
-0.01
Minority Interest
0.01
-0.01
-0.01
-0.01
-0.01
0.00
PAT Margin
5.78%
5.64%
4.62%
3.66%
2.09%
0
PAT Growth
52.40%
30.10%
31.72%
95.03%
-
 
Unadjusted EPS
29.52
26.77
20.58
15.62
23.58
-0.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
356.13
298.14
245.11
219.81
0.04
Share Capital
12.07
12.07
12.07
12.07
0.05
Total Reserves
344.06
286.07
233.05
207.74
-0.01
Non-Current Liabilities
118.07
133.03
190.27
233.23
0.00
Secured Loans
80.75
96.83
147.63
168.65
0.00
Unsecured Loans
0.00
0.06
0.11
40.73
0.00
Long Term Provisions
15.52
12.49
9.13
7.45
0.00
Current Liabilities
349.02
359.61
435.39
389.18
0.00
Trade Payables
157.62
129.05
188.98
186.09
0.00
Other Current Liabilities
57.17
68.37
125.06
58.72
0.00
Short Term Borrowings
129.60
160.96
117.88
142.44
0.00
Short Term Provisions
4.63
1.23
3.46
1.93
0.00
Total Liabilities
823.31
790.86
870.84
842.28
0.04
Net Block
330.51
323.83
353.22
327.95
0.00
Gross Block
583.15
543.12
539.34
479.71
0.00
Accumulated Depreciation
252.64
219.29
186.12
151.76
0.00
Non Current Assets
352.89
350.33
362.72
351.72
0.00
Capital Work in Progress
1.00
5.36
3.95
9.21
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
6.21
5.77
5.02
9.29
0.00
Other Non Current Assets
15.17
15.38
0.53
5.27
0.00
Current Assets
470.44
440.53
508.12
490.55
0.03
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
256.29
228.05
247.35
230.66
0.00
Sundry Debtors
170.55
158.29
184.08
182.04
0.00
Cash & Bank
10.40
7.85
5.23
5.86
0.03
Other Current Assets
33.20
27.45
32.86
38.13
0.00
Short Term Loans & Adv.
20.42
18.89
38.60
33.86
0.00
Net Current Assets
121.42
80.92
72.73
101.38
0.03
Total Assets
823.33
790.86
870.84
842.28
0.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
108.74
185.36
115.91
117.56
0.00
PBT
96.52
75.65
62.39
28.50
-0.01
Adjustment
51.43
69.27
62.97
66.98
0.00
Changes in Working Capital
-8.43
54.80
3.57
33.14
0.00
Cash after chg. in Working capital
139.53
199.72
128.93
128.62
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.79
-14.36
-13.02
-11.06
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-37.59
-22.37
-52.91
-102.53
0.00
Net Fixed Assets
-35.18
-6.42
-52.10
-462.59
Net Investments
0.00
0.00
-6.66
-17.45
Others
-2.41
-15.95
5.85
377.51
Cash from Financing Activity
-69.27
-160.38
-63.17
-12.11
0.03
Net Cash Inflow / Outflow
1.88
2.61
-0.17
2.92
0.03
Opening Cash & Equivalents
7.43
4.82
4.99
0.03
0.00
Closing Cash & Equivalent
9.31
7.43
4.82
4.99
0.03

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
147.55
123.52
101.55
91.07
3.22
ROA
8.01%
5.98%
4.40%
4.59%
-18.31%
ROE
19.75%
18.29%
16.22%
17.60%
-24.84%
ROCE
19.03%
17.27%
16.00%
20.07%
-24.84%
Fixed Asset Turnover
2.05
2.06
2.11
2.01
0.00
Receivable days
51.93
55.97
62.26
69.01
0.00
Inventory Days
76.48
77.72
81.29
87.45
0.00
Payable days
54.69
65.92
80.57
42.01
0.00
Cash Conversion Cycle
73.72
67.77
62.99
114.44
0.00
Total Debt/Equity
0.71
1.00
1.49
1.79
0.00
Interest Cover
6.35
3.65
2.76
1.86
0.00

News Update:


  • Greenlam Industries’ arm acquires Decolan SA
    15th May 2019, 11:09 AM

    The final consideration for the said acquisition of 100% shares of Decolan SA is CHF 1

    Read More
  • Greenlam Industries gets nod to expand manufacturing capacity
    22nd Mar 2019, 09:39 AM

    The capital cost of this brownfield expansion would be approximately Rs 25 crore

    Read More
  • Greenlam Industries’ arm receives approval for acquisition of Decolan SA
    13th Feb 2019, 15:40 PM

    The cost of acquisition is worth CHF1 million

    Read More
  • Greenlam Industries - Quarterly Results
    13th Feb 2019, 14:00 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.