Greenlam Industries, 538979, GREENLAM Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,644.05
118.10
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,626.68
0.15%
5.63

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.57
16.45
8.24

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.77
9.64
3.35

PAT CAGR (%)

10 Years
5 Years
3 Years

6.34
-1.13
-18.49

P:E (Median)

8 Years
5 Years
3 Years

39.84
47.03
56.88

P:BV (Average)

8 Years
5 Years
3 Years

5.34
5.78
5.97

EV:EBITDA (Average)

8 Years
5 Years
3 Years

19.90
23.12
25.21

Earnings Forecasts:

(Updated: 23-06-2026)

Description 2026 2027 2028 2029
Adj EPS 2.33 6.15 9.36 11.88
P/E Ratio 111.88 42.39 27.85 21.94
Revenue 2989.46 3539.25 4037.2 4653.75
EBITDA 311.93 424.76 523.5 609.45
Net Income 59.01 156.75 238.75 303.25
ROA 2.15 5.73 8.56 9.99
P/B Ratio 5.71 5.08 4.35 3.71
ROE 5.59 12.66 16.78 18.22
FCFF 127.51 211 230.99 391.07
FCFF Yield 1.68 2.77 3.04 5.14
Net Debt 1104.54 952.1 829.18 916.1
BVPS 45.67 51.33 59.97 70.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 655.46 560.40 16.96% 549.28 534.51 2.76% 652.97 586.20 11.39% 557.48 525.75 6.04%
Expenses 571.94 496.51 15.19% 498.11 473.85 5.12% 565.37 517.60 9.23% 499.38 468.44 6.60%
EBITDA 83.52 63.89 30.72% 51.17 60.66 -15.64% 87.60 68.60 27.70% 58.10 57.31 1.38%
EBIDTM 12.74% 11.40% 9.32% 11.35% 13.42% 11.70% 10.42% 10.90%
Other Income 5.79 18.44 -68.60% 11.83 2.85 315.09% 4.32 5.42 -20.30% 5.95 3.34 78.14%
Interest 10.45 12.04 -13.21% 10.42 12.40 -15.97% 10.35 11.86 -12.73% 11.11 10.13 9.67%
Depreciation 19.41 20.03 -3.10% 20.10 20.64 -2.62% 20.08 20.76 -3.28% 19.99 20.25 -1.28%
PBT 59.45 50.26 18.28% 26.89 30.47 -11.75% 61.49 41.40 48.53% 32.95 30.27 8.85%
Tax 11.32 10.75 5.30% 6.98 11.01 -36.60% 15.60 10.98 42.08% 8.24 7.04 17.05%
PAT 48.13 39.51 21.82% 19.91 19.46 2.31% 45.89 30.42 50.85% 24.71 23.23 6.37%
PATM 7.34% 7.05% 3.62% 3.64% 7.03% 5.19% 4.43% 4.42%
EPS 1.89 1.55 21.94% 0.78 0.76 2.63% 1.80 1.19 51.26% 0.97 0.91 6.59%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 857.66 681.77 25.80% 706.37 602.04 17.33% 808.26 680.81 18.72% 673.79 604.71 11.42%
Expenses 749.44 617.77 21.31% 638.14 538.50 18.50% 703.87 599.39 17.43% 629.71 540.69 16.46%
EBITDA 108.22 64.00 69.09% 68.23 63.54 7.38% 104.39 81.42 28.21% 44.08 64.02 -31.15%
EBIDTM 12.62% 9.39% 9.66% 10.55% 12.92% 11.96% 6.54% 10.59%
Other Income 2.04 0.00 0 2.54 1.31 93.89% 1.22 8.16 -85.05% 2.45 3.13 -21.73%
Interest 23.04 19.91 15.72% 23.30 16.25 43.38% 23.99 15.53 54.48% 25.89 13.79 87.74%
Depreciation 35.16 33.33 5.49% 35.73 27.27 31.02% 35.50 26.81 32.41% 35.12 26.31 33.49%
PBT 52.06 10.76 383.83% 5.58 21.33 -73.84% 46.12 47.24 -2.37% -14.48 27.05 -
Tax 11.51 9.29 23.90% 6.17 8.79 -29.81% 14.35 12.80 12.11% 1.23 7.16 -82.82%
PAT 40.55 1.47 2,658.50% -0.59 12.54 - 31.77 34.44 -7.75% -15.71 19.89 -
PATM 4.73% 0.22% -0.08% 2.08% 3.93% 5.06% -2.33% 3.29%
EPS 1.55 0.08 1,837.50% -0.01 0.25 - 1.27 0.68 86.76% -0.60 0.40 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 2,415.19 2,206.86 2,123.50 1,851.07 1,559.19 1,126.05 1,227.22 1,195.99 1,060.78 970.31 936.70 Net Sales Growth 9.44% 3.93% 14.72% 18.72% 38.47% -8.24% 2.61% 12.75% 9.32% 3.59% Cost Of Goods Sold 1,193.72 1,112.08 1,064.17 1,032.20 901.91 601.55 665.67 686.63 585.44 536.61 517.82 Gross Profit 1,221.47 1,094.78 1,059.33 818.87 657.27 524.50 561.55 509.36 475.34 433.70 418.88 GP Margin 50.57% 49.61% 49.89% 44.24% 42.15% 46.58% 45.76% 42.59% 44.81% 44.70% 44.72% Total Expenditure 2,134.80 1,956.41 1,858.24 1,656.24 1,396.66 962.34 1,066.29 1,057.52 924.20 846.47 813.27 Power & Fuel Cost - 75.74 76.91 73.85 53.93 33.27 33.77 37.31 32.11 26.74 27.11 % Of Sales - 3.43% 3.62% 3.99% 3.46% 2.95% 2.75% 3.12% 3.03% 2.76% 2.89% Employee Cost - 388.66 342.13 253.69 208.54 166.52 179.17 157.70 141.21 121.92 104.33 % Of Sales - 17.61% 16.11% 13.71% 13.37% 14.79% 14.60% 13.19% 13.31% 12.57% 11.14% Manufacturing Exp. - 30.81 26.78 21.98 21.89 15.70 16.58 15.69 15.30 17.36 12.72 % Of Sales - 1.40% 1.26% 1.19% 1.40% 1.39% 1.35% 1.31% 1.44% 1.79% 1.36% General & Admin Exp. - 106.24 97.68 79.25 62.38 42.36 52.73 56.74 51.29 51.83 51.79 % Of Sales - 4.81% 4.60% 4.28% 4.00% 3.76% 4.30% 4.74% 4.84% 5.34% 5.53% Selling & Distn. Exp. - 239.27 245.74 191.51 145.61 100.06 115.79 97.02 94.67 83.84 96.29 % Of Sales - 10.84% 11.57% 10.35% 9.34% 8.89% 9.44% 8.11% 8.92% 8.64% 10.28% Miscellaneous Exp. - 3.61 4.83 3.76 2.40 2.88 2.57 6.43 4.18 8.18 96.29 % Of Sales - 0.16% 0.23% 0.20% 0.15% 0.26% 0.21% 0.54% 0.39% 0.84% 0.34% EBITDA 280.39 250.45 265.26 194.83 162.53 163.71 160.93 138.47 136.58 123.84 123.43 EBITDA Margin 11.61% 11.35% 12.49% 10.53% 10.42% 14.54% 13.11% 11.58% 12.88% 12.76% 13.18% Other Income 27.89 30.04 34.15 34.46 17.47 3.62 22.65 2.15 2.18 1.73 1.42 Interest 42.33 46.43 36.90 22.91 13.48 16.03 20.30 15.46 15.98 25.45 28.35 Depreciation 79.58 81.67 73.53 58.46 54.31 51.79 48.98 34.04 33.12 33.40 31.51 PBT 180.78 152.39 188.98 147.92 112.20 99.51 114.31 91.12 89.66 66.72 64.99 Tax 42.14 39.78 43.09 27.01 24.25 20.26 21.68 26.03 30.46 23.92 24.65 Tax Rate 23.31% 26.10% 22.80% 18.26% 22.12% 23.26% 18.97% 28.57% 33.97% 35.85% 37.93% PAT 138.64 112.61 145.89 120.91 85.36 66.85 92.63 65.08 59.20 42.81 40.34 PAT before Minority Interest 138.64 112.61 145.89 120.91 85.36 66.85 92.63 65.08 59.20 42.81 40.34 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.74% 5.10% 6.87% 6.53% 5.47% 5.94% 7.55% 5.44% 5.58% 4.41% 4.31% PAT Growth 23.10% -22.81% 20.66% 41.65% 27.69% -27.83% 42.33% 9.93% 38.29% 6.12% EPS 5.43 4.41 5.72 4.74 3.35 2.62 3.63 2.55 2.32 1.68 1.58

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 3,046.08 2,569.34 2,306.33 2,025.96 1,703.40 1,199.59 1,320.59 1,280.71 1,144.73 1,075.80 1,029.74 Net Sales Growth 18.56% 11.40% 13.84% 18.94% 42.00% -9.16% 3.11% 11.88% 6.41% 4.47% Cost Of Goods Sold 1,412.80 1,226.61 1,087.44 1,079.29 944.30 601.60 670.40 687.78 598.30 566.73 537.32 Gross Profit 1,633.28 1,342.73 1,218.89 946.66 759.10 597.99 650.19 592.93 546.43 509.07 492.42 GP Margin 53.62% 52.26% 52.85% 46.73% 44.56% 49.85% 49.23% 46.30% 47.73% 47.32% 47.82% Total Expenditure 2,721.16 2,294.73 2,011.67 1,793.08 1,516.40 1,026.30 1,142.34 1,122.18 995.83 937.47 899.79 Power & Fuel Cost - 102.70 84.25 73.85 53.93 33.27 33.77 37.31 32.11 26.74 27.11 % Of Sales - 4.00% 3.65% 3.65% 3.17% 2.77% 2.56% 2.91% 2.81% 2.49% 2.63% Employee Cost - 511.10 425.69 313.86 259.43 207.85 221.96 192.45 173.38 152.48 139.80 % Of Sales - 19.89% 18.46% 15.49% 15.23% 17.33% 16.81% 15.03% 15.15% 14.17% 13.58% Manufacturing Exp. - 33.02 28.21 21.98 21.89 15.70 16.58 15.69 15.30 17.36 12.72 % Of Sales - 1.29% 1.22% 1.08% 1.29% 1.31% 1.26% 1.23% 1.34% 1.61% 1.24% General & Admin Exp. - 147.85 125.63 102.70 85.27 57.79 72.74 76.65 67.53 70.25 70.20 % Of Sales - 5.75% 5.45% 5.07% 5.01% 4.82% 5.51% 5.98% 5.90% 6.53% 6.82% Selling & Distn. Exp. - 268.47 255.15 197.20 148.42 106.25 124.33 105.64 105.13 94.19 107.80 % Of Sales - 10.45% 11.06% 9.73% 8.71% 8.86% 9.41% 8.25% 9.18% 8.76% 10.47% Miscellaneous Exp. - 4.98 5.30 4.19 3.16 3.84 2.57 6.67 4.08 9.71 107.80 % Of Sales - 0.19% 0.23% 0.21% 0.19% 0.32% 0.19% 0.52% 0.36% 0.90% 0.47% EBITDA 324.92 274.61 294.66 232.88 187.00 173.29 178.25 158.53 148.90 138.33 129.95 EBITDA Margin 10.67% 10.69% 12.78% 11.49% 10.98% 14.45% 13.50% 12.38% 13.01% 12.86% 12.62% Other Income 8.25 10.99 21.66 17.95 7.29 7.56 4.42 1.52 1.63 2.51 2.83 Interest 96.22 65.48 44.29 23.48 14.08 16.92 21.84 16.96 18.05 28.55 35.42 Depreciation 141.51 113.73 87.09 63.25 58.50 55.56 52.49 36.84 35.95 36.64 34.97 PBT 89.28 106.39 184.94 164.11 121.73 108.37 108.33 106.25 96.52 75.65 62.39 Tax 33.26 38.04 46.93 35.60 28.55 22.28 21.66 29.14 31.91 25.98 24.69 Tax Rate 37.25% 35.76% 25.38% 21.69% 23.96% 23.22% 19.99% 27.43% 33.06% 34.34% 39.57% PAT 56.02 69.69 138.40 128.70 90.73 73.76 86.66 77.11 64.61 49.66 37.70 PAT before Minority Interest 56.26 68.35 138.01 128.51 90.58 73.68 86.67 77.11 64.62 49.67 37.71 Minority Interest 0.24 1.34 0.39 0.19 0.15 0.08 -0.01 0.00 -0.01 -0.01 -0.01 PAT Margin 1.84% 2.71% 6.00% 6.35% 5.33% 6.15% 6.56% 6.02% 5.64% 4.62% 3.66% PAT Growth -18.03% -49.65% 7.54% 41.85% 23.01% -14.89% 12.38% 19.35% 30.10% 31.72% EPS 2.20 2.73 5.43 5.05 3.56 2.89 3.40 3.02 2.53 1.95 1.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,137.10 1,046.34 920.79 631.93 558.40 490.62 416.17 357.79 304.00 264.49 Share Capital 25.51 12.76 12.70 12.07 12.07 12.07 12.07 12.07 12.07 12.07 Total Reserves 1,111.59 1,033.58 908.04 619.86 546.33 478.55 404.11 345.73 291.93 252.42 Non-Current Liabilities 310.43 221.54 256.08 210.40 147.76 166.91 113.31 117.99 130.95 171.39 Secured Loans 210.87 115.85 194.78 153.94 79.91 82.00 72.65 80.75 95.27 134.66 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 16.02 11.85 8.93 8.66 9.66 21.44 16.19 15.52 12.49 9.13 Current Liabilities 679.58 707.44 551.75 466.88 410.95 375.70 343.40 296.86 295.10 331.45 Trade Payables 339.82 302.95 253.68 241.70 214.83 158.47 152.49 153.93 123.73 182.84 Other Current Liabilities 113.30 204.72 119.58 78.06 77.01 82.54 61.86 55.45 66.68 56.96 Short Term Borrowings 222.00 195.00 175.00 144.12 117.50 133.00 126.95 83.58 104.03 88.23 Short Term Provisions 4.46 4.77 3.49 3.00 1.60 1.69 2.10 3.91 0.66 3.42 Total Liabilities 2,127.11 1,975.32 1,728.62 1,309.21 1,117.11 1,033.23 872.88 772.64 730.05 767.33 Net Block 592.50 618.61 442.77 393.33 398.83 411.13 322.64 321.25 312.41 338.33 Gross Block 1,183.97 1,133.66 899.74 796.36 751.62 719.76 588.24 555.29 515.75 510.74 Accumulated Depreciation 591.47 515.05 456.96 403.03 352.79 308.63 265.60 234.04 203.34 172.41 Non Current Assets 1,333.95 1,095.48 864.69 536.48 500.27 503.50 395.52 367.13 362.35 380.69 Capital Work in Progress 16.52 34.50 124.54 4.58 17.05 15.69 21.72 1.00 5.36 3.95 Non Current Investment 705.86 427.96 270.73 130.50 70.57 70.57 24.12 24.11 24.11 24.11 Long Term Loans & Adv. 16.41 12.02 25.93 7.29 13.58 5.86 9.32 4.89 5.09 13.77 Other Non Current Assets 0.72 0.40 0.71 0.77 0.23 0.26 17.72 15.87 15.38 0.53 Current Assets 793.16 879.84 863.93 772.74 616.84 529.73 477.37 405.52 367.71 386.64 Current Investments 55.97 147.42 216.89 156.63 106.40 0.00 0.00 0.00 0.00 0.00 Inventories 482.43 479.09 452.39 445.39 330.94 333.11 287.97 241.00 205.58 207.38 Sundry Debtors 150.38 153.03 123.80 124.11 137.08 120.59 139.07 135.60 119.80 125.95 Cash & Bank 19.85 18.15 7.02 8.54 10.89 25.29 6.43 5.88 5.15 0.98 Other Current Assets 84.53 43.31 20.96 20.98 31.54 50.73 43.89 23.05 37.18 52.34 Short Term Loans & Adv. 35.73 38.84 42.88 17.08 13.36 23.52 20.86 6.63 10.38 23.05 Net Current Assets 113.58 172.40 312.18 305.86 205.90 154.03 133.97 108.66 72.60 55.19 Total Assets 2,127.11 1,975.32 1,728.62 1,309.22 1,117.11 1,033.23 872.89 772.65 730.06 767.33

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,126.89 1,077.17 958.16 654.35 573.47 500.67 428.41 356.13 298.14 245.11 Share Capital 25.51 12.76 12.70 12.07 12.07 12.07 12.07 12.07 12.07 12.07 Total Reserves 1,101.38 1,064.41 945.40 642.29 561.41 488.60 416.34 344.06 286.07 233.05 Non-Current Liabilities 841.61 753.34 415.31 215.53 153.72 174.30 113.33 118.07 133.03 190.27 Secured Loans 731.30 647.17 352.39 157.94 83.79 85.93 72.65 80.75 96.83 147.63 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.11 Long Term Provisions 18.01 12.65 9.37 9.10 9.66 21.44 16.19 15.52 12.49 9.13 Current Liabilities 931.93 895.73 661.58 505.52 443.97 428.68 385.53 349.02 359.61 435.39 Trade Payables 414.63 347.95 275.31 255.81 222.76 167.61 161.25 157.62 129.05 188.98 Other Current Liabilities 276.24 328.57 193.37 82.36 79.74 85.78 61.88 57.17 68.37 125.06 Short Term Borrowings 234.47 210.00 186.23 162.35 139.65 172.73 158.97 129.60 160.96 117.88 Short Term Provisions 6.59 9.21 6.67 5.01 1.82 2.56 3.44 4.63 1.23 3.46 Total Liabilities 2,898.79 2,725.93 2,035.13 1,376.10 1,171.62 1,103.76 927.37 823.31 790.86 870.84 Net Block 1,747.53 984.30 506.00 467.51 413.10 428.72 330.32 330.51 323.83 353.22 Gross Block 2,430.96 1,558.83 1,007.88 908.13 797.74 766.69 619.24 583.15 543.12 539.34 Accumulated Depreciation 683.43 574.53 501.88 440.62 384.64 337.97 288.92 252.64 219.29 186.12 Non Current Assets 1,805.80 1,642.43 1,025.69 520.36 489.92 500.24 380.07 352.89 350.33 362.72 Capital Work in Progress 28.39 611.00 380.25 9.06 18.18 16.70 21.72 1.00 5.36 3.95 Non Current Investment 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00 Long Term Loans & Adv. 26.62 44.47 138.47 43.01 58.39 54.54 10.30 5.50 5.77 5.02 Other Non Current Assets 1.31 0.66 0.96 0.77 0.23 0.26 17.72 15.87 15.38 0.53 Current Assets 1,092.99 1,083.50 1,009.44 855.75 681.72 603.53 547.30 470.44 440.53 508.12 Current Investments 55.97 147.42 241.96 160.70 106.40 0.00 0.00 0.00 0.00 0.00 Inventories 664.71 609.10 513.49 503.43 378.11 371.03 307.55 256.29 228.05 247.35 Sundry Debtors 156.66 151.47 142.70 129.02 135.11 137.80 176.62 170.55 158.29 184.08 Cash & Bank 42.61 32.93 16.05 15.78 18.73 30.74 10.62 10.40 7.85 5.23 Other Current Assets 173.04 46.54 24.84 24.62 43.37 63.96 52.51 33.20 46.34 71.46 Short Term Loans & Adv. 109.40 96.04 70.41 22.20 22.33 32.83 29.24 15.96 18.89 38.60 Net Current Assets 161.06 187.77 347.86 350.23 237.75 174.84 161.77 121.42 80.92 72.73 Total Assets 2,898.79 2,725.93 2,035.13 1,376.11 1,171.64 1,103.77 927.37 823.33 790.86 870.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 243.48 217.70 154.35 51.03 189.81 128.51 45.98 91.68 124.04 110.18 PBT 152.39 188.98 147.92 112.20 99.51 114.31 91.12 89.66 66.72 64.99 Adjustment 103.68 86.29 42.34 49.63 54.57 51.69 54.37 47.34 60.28 59.66 Changes in Working Capital 29.59 -15.84 -5.48 -79.95 59.47 -12.75 -67.42 -16.34 9.92 -1.64 Cash after chg. in Working capital 285.66 259.43 184.79 81.88 213.55 153.25 78.06 120.65 136.93 123.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -42.18 -41.73 -30.44 -30.85 -23.74 -24.74 -32.08 -28.97 -12.89 -12.83 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -197.23 -159.51 -383.36 -121.89 -153.77 -78.95 -55.87 -36.92 -13.77 -67.37 Net Fixed Assets -32.33 -143.88 -223.34 -32.27 -33.22 -125.49 -53.67 -35.18 -6.42 -52.10 Net Investments -186.45 -87.76 -200.49 -110.16 -106.40 -46.45 -0.01 0.00 0.00 -6.66 Others 21.55 72.13 40.47 20.54 -14.15 92.99 -2.19 -1.74 -7.35 -8.61 Cash from Financing Activity -44.57 -47.07 227.48 68.53 -50.43 -30.41 11.15 -54.71 -106.11 -44.28 Net Cash Inflow / Outflow 1.68 11.12 -1.53 -2.33 -14.39 19.15 1.26 0.05 4.16 -1.47 Opening Cash & Equivalents 18.06 6.94 8.47 10.80 25.19 6.04 4.78 4.73 0.57 2.04 Closing Cash & Equivalent 19.74 18.06 6.94 8.47 10.80 25.19 6.04 4.78 4.73 0.57

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 204.90 193.64 169.29 71.16 213.04 96.26 64.11 108.74 185.36 115.91 PBT 106.39 184.94 164.11 121.73 108.37 108.33 106.25 96.52 75.65 62.39 Adjustment 178.67 117.76 68.59 68.20 57.41 77.66 60.57 51.43 69.27 62.97 Changes in Working Capital -30.41 -61.91 -28.04 -85.48 73.45 -59.91 -68.11 -8.43 54.80 3.57 Cash after chg. in Working capital 254.65 240.79 204.65 104.45 239.22 126.09 98.71 139.53 199.72 128.93 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -49.75 -47.15 -35.36 -33.30 -26.18 -29.83 -34.60 -30.79 -14.36 -13.02 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -166.86 -526.74 -535.18 -136.31 -154.17 -53.80 -57.11 -37.59 -22.37 -52.91 Net Fixed Assets -32.33 -143.88 -223.34 -32.27 -33.22 -125.49 -53.67 -35.18 -6.42 -52.10 Net Investments -186.45 -87.76 -200.49 -110.16 -106.40 -46.45 -0.01 0.00 0.00 -6.66 Others 51.92 -295.10 -111.35 6.12 -14.55 118.14 -3.43 -2.41 -15.95 5.85 Cash from Financing Activity -28.32 349.96 366.10 62.22 -70.87 -22.06 -6.08 -69.27 -160.38 -63.17 Net Cash Inflow / Outflow 9.72 16.86 0.21 -2.93 -12.00 20.41 0.92 1.88 2.61 -0.17 Opening Cash & Equivalents 32.78 15.92 15.71 18.63 30.64 10.23 9.31 7.43 4.82 4.99 Closing Cash & Equivalent 42.50 32.78 15.92 15.71 18.63 30.64 10.23 9.31 7.43 4.82

Financial Ratios

Consolidated /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 44.57 41.00 72.50 52.36 46.27 203.27 172.43 148.24 125.95 109.58 ROA 5.49% 7.88% 7.96% 7.04% 6.22% 9.72% 7.91% 7.88% 5.72% 5.45% ROE 10.31% 14.83% 15.57% 14.34% 12.75% 20.43% 16.82% 17.89% 15.06% 16.41% ROCE 12.99% 16.21% 15.01% 14.18% 13.55% 19.30% 17.53% 19.14% 17.37% 18.42% Fixed Asset Turnover 1.92 2.11 2.20 2.01 1.53 1.88 2.09 2.00 1.97 2.03 Receivable days 24.87 23.59 24.21 30.57 41.76 38.61 41.91 43.49 44.37 45.44 Inventory Days 78.82 79.37 87.67 90.87 107.62 92.36 80.72 76.04 74.55 73.64 Payable days 105.48 95.46 87.59 92.38 113.25 52.73 53.93 55.99 67.99 83.61 Cash Conversion Cycle -1.79 7.50 24.30 29.06 36.13 78.24 68.70 63.55 50.93 35.47 Total Debt/Equity 0.40 0.40 0.44 0.51 0.40 0.51 0.57 0.57 0.78 0.96 Interest Cover 4.28 6.12 7.46 9.13 6.43 6.63 6.89 6.61 3.62 3.29

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 44.17 42.21 75.45 54.22 47.52 207.43 177.50 147.55 123.52 101.55 ROA 2.43% 5.80% 7.53% 7.11% 6.48% 8.53% 8.81% 8.01% 5.98% 4.40% ROE 6.20% 13.56% 15.94% 14.75% 13.72% 18.66% 19.66% 19.75% 18.29% 16.22% ROCE 8.04% 12.72% 14.84% 14.63% 13.96% 17.44% 18.87% 19.03% 17.27% 16.00% Fixed Asset Turnover 1.30 1.81 2.13 2.00 1.53 1.91 2.13 2.05 2.06 2.11 Receivable days 21.72 23.10 24.26 28.30 41.52 43.45 49.47 51.93 55.97 62.26 Inventory Days 89.78 88.13 90.81 94.45 113.97 93.78 80.35 76.48 77.72 81.29 Payable days 113.46 104.60 89.81 92.49 118.42 52.53 53.50 54.69 65.92 80.57 Cash Conversion Cycle -1.97 6.63 25.27 30.26 37.07 84.70 76.32 73.72 67.77 62.99 Total Debt/Equity 0.95 0.93 0.59 0.53 0.43 0.59 0.63 0.71 1.00 1.49 Interest Cover 2.62 5.18 7.99 9.46 6.67 5.96 7.26 6.35 3.65 2.76

Top Investors:

upnishad holdings private limited

blue daimond properties pvt ltd

hdfc mutual fund - hdfc mid-cap fund

nippon life india trustee ltd-a/c nippon india small cap fund

akhil dhawan

vallabh roopchand bhanshali

Annual Reports:

News Update:

Greenlam Industries’ arms acquire remaining stake in PT. Greenlam Indo Pacific
7th Apr 2026, 10:21 AM

The stake has been acquired at a consideration of 825 million Indonesian Rupiah
Read More

Greenlam Industries Ltd.

Laminates/Decoratives

BSE: 538979 | NSE: GREENLAM

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update:

Greenlam Industries Ltd.

Laminates/Decoratives

BSE: 538979 | NSE: GREENLAM

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update: