Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Laminates/Decoratives

Rating :
57/99

BSE: 538979 | NSE: GREENLAM

924.45
-6.30 (-0.68%)
12-Nov-2018 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  920.60
  •  949.45
  •  890.10
  •  930.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3169
  •  29.30
  •  1394.90
  •  845.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,246.49
  • 32.66
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,487.78
  • 0.27%
  • 5.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.74%
  • 1.18%
  • 15.86%
  • FII
  • DII
  • Others
  • 0%
  • 12.85%
  • 15.37%

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
  • -
  • -
  • 43.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 17.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
318.41
275.56
15.55%
288.12
288.78
-0.23%
311.13
0.00
0.00
280.25
0.00
0.00
Expenses
279.08
237.36
17.58%
254.38
256.01
-0.64%
272.29
0.00
0.00
241.18
0.00
0.00
EBITDA
39.33
38.20
2.96%
33.74
32.78
2.93%
38.85
0.00
0.00
39.08
0.00
0.00
EBIDTM
12.35%
13.86%
11.71%
11.35%
12.49%
0.00%
13.94%
0.00%
Other Income
-0.10
-0.04
-
0.47
0.76
-38.16%
0.30
0.00
0.00
0.61
0.00
0.00
Interest
5.04
4.60
9.57%
4.12
4.67
-11.78%
4.33
0.00
0.00
4.45
0.00
0.00
Depreciation
9.13
8.95
2.01%
9.15
8.70
5.17%
9.15
0.00
0.00
9.14
0.00
0.00
PBT
25.05
24.60
1.83%
20.93
20.16
3.82%
25.66
0.00
0.00
26.09
0.00
0.00
Tax
6.84
8.61
-20.56%
5.63
6.77
-16.84%
7.79
0.00
0.00
8.74
0.00
0.00
PAT
18.22
15.99
13.95%
15.31
13.39
14.34%
17.87
0.00
0.00
17.36
0.00
0.00
PATM
5.72%
5.80%
5.31%
4.64%
5.74%
0.00%
6.19%
0.00%
EPS
7.55
6.62
14.05%
6.36
5.56
14.39%
7.40
0.00
0.00
7.19
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
1,197.91
1,144.73
1,075.80
1,029.74
925.62
0.00
Net Sales Growth
112.27%
6.41%
4.47%
11.25%
0
 
Cost Of Goods Sold
635.14
598.30
566.73
537.32
527.39
0.00
Gross Profit
562.77
546.43
509.07
492.42
398.23
0.00
GP Margin
46.98%
47.73%
47.32%
47.82%
43.02%
0
Total Expenditure
1,046.93
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
151.00
148.90
138.33
129.95
92.93
-0.01
EBITDA Margin
12.61%
13.01%
12.86%
12.62%
10.04%
0
Other Income
1.28
1.63
2.51
2.83
1.92
0.00
Interest
17.94
18.05
28.55
35.42
32.97
0.00
Depreciation
36.57
35.95
36.64
34.97
33.38
0.00
PBT
97.73
96.52
75.65
62.39
28.50
-0.01
Tax
29.00
31.91
25.98
24.69
9.15
0.00
Tax Rate
29.67%
33.06%
34.34%
39.57%
32.11%
0.00%
PAT
68.76
64.61
49.66
37.70
19.33
-0.01
PAT before Minority Interest
68.79
64.62
49.67
37.71
19.34
-0.01
Minority Interest
0.03
-0.01
-0.01
-0.01
-0.01
0.00
PAT Margin
5.74%
5.64%
4.62%
3.66%
2.09%
0
PAT Growth
134.04%
30.10%
31.72%
95.03%
-
 
Unadjusted EPS
28.50
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

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.