Nifty
Sensex
:
:
15875.55
52812.63
63.70 (0.40%)
261.10 (0.50%)

Wood & Wood Products

Rating :
75/99

BSE: 542857 | NSE: GREENPANEL

240.55
14-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  242.00
  •  246.00
  •  235.45
  •  242.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  125456
  •  301.53
  •  268.00
  •  27.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,930.79
  • 42.59
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,305.69
  • N/A
  • 4.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.10%
  • 3.88%
  • 18.62%
  • FII
  • DII
  • Others
  • 4.21%
  • 17.58%
  • 2.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 21.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 25.79

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
388.79
237.77
63.52%
316.93
235.59
34.53%
224.88
192.09
17.07%
90.16
211.12
-57.29%
Expenses
291.79
192.42
51.64%
248.53
200.86
23.73%
178.64
162.14
10.18%
98.44
183.37
-46.32%
EBITDA
97.00
45.35
113.89%
68.40
34.72
97.00%
46.24
29.95
54.39%
-8.28
27.75
-
EBIDTM
24.95%
19.07%
21.58%
14.74%
20.56%
15.59%
-9.18%
13.14%
Other Income
2.00
0.98
104.08%
0.40
0.61
-34.43%
0.19
0.12
58.33%
0.85
0.52
63.46%
Interest
-3.67
16.79
-
14.21
17.03
-16.56%
12.74
5.76
121.18%
13.93
8.71
59.93%
Depreciation
16.99
17.92
-5.19%
17.39
17.13
1.52%
17.30
18.05
-4.16%
16.94
16.06
5.48%
PBT
85.67
0.79
10,744.30%
37.21
1.17
3,080.34%
16.39
6.25
162.24%
-38.30
3.50
-
Tax
29.22
-6.77
-
6.76
0.71
852.11%
-2.00
2.46
-
-1.81
0.85
-
PAT
56.45
7.55
647.68%
30.45
0.46
6,519.57%
18.39
3.79
385.22%
-36.49
2.66
-
PATM
14.52%
3.18%
9.61%
0.19%
8.18%
1.97%
-40.48%
1.26%
EPS
4.60
0.62
641.94%
2.48
0.04
6,100.00%
1.50
0.31
383.87%
-2.98
0.22
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
-
1,020.76
876.57
599.11
0.00
Net Sales Growth
-
16.45%
46.31%
0
 
Cost Of Goods Sold
-
462.87
391.90
255.44
0.00
Gross Profit
-
557.88
484.67
343.68
0.00
GP Margin
-
54.65%
55.29%
57.37%
0
Total Expenditure
-
817.39
738.80
521.76
0.05
Power & Fuel Cost
-
99.23
100.87
67.48
0.00
% Of Sales
-
9.72%
11.51%
11.26%
0
Employee Cost
-
97.90
98.89
80.76
0.00
% Of Sales
-
9.59%
11.28%
13.48%
0
Manufacturing Exp.
-
26.03
26.78
23.36
0.00
% Of Sales
-
2.55%
3.06%
3.90%
0
General & Admin Exp.
-
14.73
18.34
18.19
0.00
% Of Sales
-
1.44%
2.09%
3.04%
0
Selling & Distn. Exp.
-
89.91
71.09
56.21
0.00
% Of Sales
-
8.81%
8.11%
9.38%
0
Miscellaneous Exp.
-
26.72
30.93
20.33
0.05
% Of Sales
-
2.62%
3.53%
3.39%
0
EBITDA
-
203.37
137.77
77.35
-0.05
EBITDA Margin
-
19.92%
15.72%
12.91%
0
Other Income
-
3.45
2.23
12.70
0.00
Interest
-
37.21
48.29
24.63
0.00
Depreciation
-
68.63
69.17
53.03
0.00
PBT
-
100.97
22.55
12.38
-0.05
Tax
-
32.16
-2.75
-22.19
0.00
Tax Rate
-
31.85%
-23.48%
-179.24%
0.00%
PAT
-
68.81
14.46
34.57
-0.05
PAT before Minority Interest
-
68.81
14.46
34.57
-0.05
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
6.74%
1.65%
5.77%
0
PAT Growth
-
375.86%
-58.17%
-
 
EPS
-
5.61
1.18
2.82
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
730.38
661.64
645.50
0.05
Share Capital
12.26
12.26
0.00
0.10
Total Reserves
718.12
649.38
633.24
-0.05
Non-Current Liabilities
438.84
506.62
537.46
0.00
Secured Loans
356.24
435.12
459.67
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
8.07
9.67
7.91
0.00
Current Liabilities
286.01
300.82
275.13
0.00
Trade Payables
129.66
120.67
81.57
0.00
Other Current Liabilities
136.24
105.13
143.40
0.00
Short Term Borrowings
15.99
72.71
45.42
0.00
Short Term Provisions
4.12
2.31
4.74
0.00
Total Liabilities
1,455.23
1,469.08
1,458.09
0.05
Net Block
1,074.25
1,111.10
1,137.50
0.00
Gross Block
1,459.39
1,441.36
1,405.22
0.00
Accumulated Depreciation
385.15
330.26
267.72
0.00
Non Current Assets
1,099.98
1,148.90
1,170.16
0.00
Capital Work in Progress
3.58
5.69
3.79
0.00
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
21.52
19.17
15.25
0.00
Other Non Current Assets
0.63
12.95
13.62
0.00
Current Assets
355.25
320.18
287.92
0.05
Current Investments
0.00
0.00
0.00
0.00
Inventories
149.36
153.89
134.46
0.00
Sundry Debtors
77.76
70.52
45.62
0.00
Cash & Bank
71.99
11.55
19.85
0.05
Other Current Assets
56.15
54.79
37.08
0.00
Short Term Loans & Adv.
8.04
29.43
50.90
0.00
Net Current Assets
69.24
19.36
12.79
0.05
Total Assets
1,455.23
1,469.08
1,458.08
0.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
154.64
99.81
16.94
-0.05
PBT
100.97
22.55
12.38
-0.05
Adjustment
67.00
83.26
64.53
0.00
Changes in Working Capital
3.08
0.11
-55.89
0.00
Cash after chg. in Working capital
171.06
105.92
21.03
-0.05
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-16.42
-6.11
-4.09
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-10.89
-22.34
-104.65
0.00
Net Fixed Assets
-10.09
-31.22
-1,382.18
Net Investments
0.00
-5.35
-47.10
Others
-0.80
14.23
1,324.63
Cash from Financing Activity
-141.94
-85.78
102.06
0.10
Net Cash Inflow / Outflow
1.82
-8.31
14.35
0.05
Opening Cash & Equivalents
11.26
19.57
0.05
0.00
Closing Cash & Equivalent
13.07
11.26
19.57
0.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
59.56
53.96
0.00
0.48
ROA
4.71%
0.99%
4.74%
-102.37%
ROE
9.89%
2.23%
10.92%
-107.90%
ROCE
11.52%
4.89%
6.01%
-107.90%
Fixed Asset Turnover
0.75
0.66
0.46
0.00
Receivable days
25.02
22.68
25.97
0.00
Inventory Days
51.17
56.32
76.55
0.00
Payable days
54.74
48.11
26.76
0.00
Cash Conversion Cycle
21.44
30.90
75.76
0.00
Total Debt/Equity
0.61
0.85
0.93
0.00
Interest Cover
3.71
1.24
1.50
0.00

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.