Nifty
:
22147.90
Sensex
:
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)
Nifty
Sensex
:
:
22147.90
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)

Greenpanel Industries Ltd.

Wood & Wood Products

Rating :
53/99

BSE: 542857 | NSE: GREENPANEL

NSE BSE
319.45
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  313.00
  •  320.40
  •  312.35
  •  313.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  102602
  •  326.23
  •  449.90
  •  269.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,917.95
  • 21.55
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,755.99
  • 0.47%
  • 3.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.13%
  • 1.31%
  • 15.06%
  • FII
  • DII
  • Others
  • 2.99%
  • 25.64%
  • 1.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.37
  • 20.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 40.03
  • 15.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 49.31
  • 55.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 21.30
  • 22.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.54
  • 4.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 12.76
  • 12.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
385.74
420.16
-8.19%
398.73
457.29
-12.81%
386.19
464.00
-16.77%
441.41
470.08
-6.10%
Expenses
325.45
328.13
-0.82%
329.65
340.57
-3.21%
320.40
332.46
-3.63%
365.18
332.25
9.91%
EBITDA
60.29
92.02
-34.48%
69.08
116.72
-40.82%
65.79
131.54
-49.98%
76.23
137.83
-44.69%
EBIDTM
15.63%
21.90%
17.33%
25.52%
17.04%
28.35%
17.27%
29.32%
Other Income
1.31
-4.04
-
6.80
7.63
-10.88%
6.37
7.25
-12.14%
8.52
3.67
132.15%
Interest
6.22
11.39
-45.39%
1.91
1.79
6.70%
3.96
2.63
50.57%
3.24
3.39
-4.42%
Depreciation
17.93
18.31
-2.08%
18.50
18.23
1.48%
18.22
18.24
-0.11%
17.19
18.32
-6.17%
PBT
37.45
58.28
-35.74%
55.47
110.43
-49.77%
49.99
117.92
-57.61%
64.33
119.79
-46.30%
Tax
2.83
20.75
-86.36%
14.47
37.97
-61.89%
12.72
40.32
-68.45%
-4.60
39.19
-
PAT
34.61
37.53
-7.78%
41.00
72.46
-43.42%
37.26
77.60
-51.98%
68.93
80.59
-14.47%
PATM
8.97%
8.93%
10.28%
15.84%
9.65%
16.72%
15.61%
17.14%
EPS
2.82
3.06
-7.84%
3.34
5.91
-43.49%
3.04
6.33
-51.97%
5.62
6.57
-14.46%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
1,612.07
1,782.86
1,625.04
1,020.76
876.57
599.11
0.00
Net Sales Growth
-11.01%
9.71%
59.20%
16.45%
46.31%
0
 
Cost Of Goods Sold
711.36
745.79
670.91
462.87
391.90
255.44
0.00
Gross Profit
900.71
1,037.07
954.13
557.88
484.67
343.68
0.00
GP Margin
55.87%
58.17%
58.71%
54.65%
55.29%
57.37%
0
Total Expenditure
1,340.68
1,366.35
1,194.61
817.39
738.80
521.76
0.05
Power & Fuel Cost
-
191.97
142.29
99.23
100.87
67.48
0.00
% Of Sales
-
10.77%
8.76%
9.72%
11.51%
11.26%
0
Employee Cost
-
139.72
128.43
97.90
98.89
80.76
0.00
% Of Sales
-
7.84%
7.90%
9.59%
11.28%
13.48%
0
Manufacturing Exp.
-
47.28
45.52
26.03
26.78
23.36
0.00
% Of Sales
-
2.65%
2.80%
2.55%
3.06%
3.90%
0
General & Admin Exp.
-
35.97
20.61
14.73
18.34
18.19
0.00
% Of Sales
-
2.02%
1.27%
1.44%
2.09%
3.04%
0
Selling & Distn. Exp.
-
161.22
149.35
89.91
71.09
56.21
0.00
% Of Sales
-
9.04%
9.19%
8.81%
8.11%
9.38%
0
Miscellaneous Exp.
-
44.40
37.50
26.72
30.93
20.33
0.05
% Of Sales
-
2.49%
2.31%
2.62%
3.53%
3.39%
0
EBITDA
271.39
416.51
430.43
203.37
137.77
77.35
-0.05
EBITDA Margin
16.83%
23.36%
26.49%
19.92%
15.72%
12.91%
0
Other Income
23.00
19.36
8.96
3.45
2.23
12.70
0.00
Interest
15.33
19.04
17.10
37.21
48.29
24.63
0.00
Depreciation
71.84
71.97
73.36
68.63
69.17
53.03
0.00
PBT
207.24
344.86
348.94
100.97
22.55
12.38
-0.05
Tax
25.42
94.44
108.47
32.16
-2.75
-22.19
0.00
Tax Rate
12.27%
26.91%
31.09%
31.85%
-23.48%
-179.24%
0.00%
PAT
181.80
256.51
240.47
68.81
14.46
34.57
-0.05
PAT before Minority Interest
181.80
256.51
240.47
68.81
14.46
34.57
-0.05
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.28%
14.39%
14.80%
6.74%
1.65%
5.77%
0
PAT Growth
-32.21%
6.67%
249.47%
375.86%
-58.17%
-
 
EPS
14.83
20.92
19.61
5.61
1.18
2.82
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
1,193.91
951.65
730.38
661.64
645.50
0.05
Share Capital
12.26
12.26
12.26
12.26
0.00
0.10
Total Reserves
1,181.65
939.38
718.12
649.38
633.24
-0.05
Non-Current Liabilities
276.96
279.04
438.84
506.62
537.46
0.00
Secured Loans
127.08
165.18
356.24
435.12
459.67
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
10.89
11.10
8.07
9.67
7.91
0.00
Current Liabilities
233.96
311.68
286.01
300.82
275.13
0.00
Trade Payables
111.13
137.80
129.66
120.67
81.57
0.00
Other Current Liabilities
105.21
97.04
136.24
105.13
143.40
0.00
Short Term Borrowings
14.86
72.07
15.99
72.71
45.42
0.00
Short Term Provisions
2.75
4.77
4.12
2.31
4.74
0.00
Total Liabilities
1,704.83
1,542.37
1,455.23
1,469.08
1,458.09
0.05
Net Block
991.61
1,038.17
1,074.25
1,111.10
1,137.50
0.00
Gross Block
1,474.48
1,479.08
1,452.38
1,441.36
1,405.22
0.00
Accumulated Depreciation
482.87
440.91
378.13
330.26
267.72
0.00
Non Current Assets
1,070.91
1,056.07
1,099.98
1,148.90
1,170.16
0.00
Capital Work in Progress
4.89
0.00
3.58
5.69
3.79
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
74.41
17.86
21.52
19.17
15.25
0.00
Other Non Current Assets
0.00
0.04
0.63
12.95
13.62
0.00
Current Assets
633.92
486.30
355.25
320.18
287.92
0.05
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
152.53
165.82
149.36
153.89
134.46
0.00
Sundry Debtors
44.40
41.44
77.76
70.52
45.62
0.00
Cash & Bank
377.80
222.62
72.51
11.55
19.85
0.05
Other Current Assets
59.19
45.23
47.59
54.79
87.98
0.00
Short Term Loans & Adv.
14.04
11.19
8.04
29.43
50.90
0.00
Net Current Assets
399.96
174.62
69.24
19.36
12.79
0.05
Total Assets
1,704.83
1,542.37
1,455.23
1,469.08
1,458.08
0.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
337.36
365.65
213.58
99.81
16.94
-0.05
PBT
350.96
348.94
100.97
22.55
12.38
-0.05
Adjustment
74.11
34.57
67.00
83.26
64.53
0.00
Changes in Working Capital
-25.41
40.18
62.02
0.11
-55.89
0.00
Cash after chg. in Working capital
399.65
423.70
230.00
105.92
21.03
-0.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-62.30
-58.05
-16.42
-6.11
-4.09
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-247.83
-136.41
-70.33
-22.34
-104.65
0.00
Net Fixed Assets
-31.92
-20.82
-6.38
-31.22
-1,382.18
Net Investments
30.39
0.00
0.00
-5.35
-47.10
Others
-246.30
-115.59
-63.95
14.23
1,324.63
Cash from Financing Activity
-133.64
-184.93
-141.44
-85.78
102.06
0.10
Net Cash Inflow / Outflow
-44.11
44.31
1.82
-8.31
14.35
0.05
Opening Cash & Equivalents
57.38
13.07
11.26
19.57
0.05
0.00
Closing Cash & Equivalent
13.27
57.38
13.07
11.26
19.57
0.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
97.36
77.60
59.56
53.96
0.00
0.48
ROA
15.80%
16.04%
4.71%
0.99%
4.74%
-102.37%
ROE
23.91%
28.59%
9.89%
2.23%
10.92%
-107.90%
ROCE
28.26%
30.36%
11.52%
4.89%
6.01%
-107.90%
Fixed Asset Turnover
1.27
1.16
0.75
0.66
0.46
0.00
Receivable days
8.38
12.77
25.02
22.68
25.97
0.00
Inventory Days
31.07
33.76
51.17
56.32
76.55
0.00
Payable days
60.91
72.75
98.70
48.11
26.76
0.00
Cash Conversion Cycle
-21.47
-26.22
-22.51
30.90
75.76
0.00
Total Debt/Equity
0.16
0.30
0.61
0.85
0.93
0.00
Interest Cover
19.43
21.41
3.71
1.24
1.50
0.00

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019

News Update:


  • Greenpanel Inds. - Quarterly Results
    31st Jan 2024, 14:18 PM

    Read More

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