Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Wood & Wood Products

Rating :
74/99

BSE: 542857 | NSE: GREENPANEL

389.25
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  379.95
  •  396.00
  •  376.80
  •  378.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  319513
  •  1242.05
  •  422.00
  •  88.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,760.40
  • 25.97
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,135.29
  • N/A
  • 5.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.10%
  • 2.98%
  • 15.84%
  • FII
  • DII
  • Others
  • 2.94%
  • 21.62%
  • 3.52%

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
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
422.22
224.88
87.75%
308.32
90.16
241.97%
388.79
237.77
63.52%
316.93
235.59
34.53%
Expenses
309.26
178.64
73.12%
239.77
98.44
143.57%
291.79
192.42
51.64%
248.53
200.86
23.73%
EBITDA
112.96
46.24
144.29%
68.55
-8.28
-
97.00
45.35
113.89%
68.40
34.72
97.00%
EBIDTM
26.75%
20.56%
22.23%
-9.18%
24.95%
19.07%
21.58%
14.74%
Other Income
2.33
0.19
1,126.32%
0.68
0.85
-20.00%
2.00
0.98
104.08%
0.40
0.61
-34.43%
Interest
1.75
12.74
-86.26%
10.64
13.93
-23.62%
-3.67
16.79
-
14.21
17.03
-16.56%
Depreciation
19.34
17.30
11.79%
17.25
16.94
1.83%
16.99
17.92
-5.19%
17.39
17.13
1.52%
PBT
94.20
16.39
474.74%
41.34
-38.30
-
85.67
0.79
10,744.30%
37.21
1.17
3,080.34%
Tax
27.14
-2.00
-
11.60
-1.81
-
29.22
-6.77
-
6.76
0.71
852.11%
PAT
67.06
18.39
264.65%
29.74
-36.49
-
56.45
7.55
647.68%
30.45
0.46
6,519.57%
PATM
15.88%
8.18%
9.65%
-40.48%
14.52%
3.18%
9.61%
0.19%
EPS
5.47
1.50
264.67%
2.43
-2.98
-
4.60
0.62
641.94%
2.48
0.04
6,100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
1,436.26
1,020.76
876.57
599.11
0.00
Net Sales Growth
82.17%
16.45%
46.31%
0
 
Cost Of Goods Sold
628.03
462.87
391.90
255.44
0.00
Gross Profit
808.23
557.88
484.67
343.68
0.00
GP Margin
56.27%
54.65%
55.29%
57.37%
0
Total Expenditure
1,089.35
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
346.91
203.37
137.77
77.35
-0.05
EBITDA Margin
24.15%
19.92%
15.72%
12.91%
0
Other Income
5.41
3.45
2.23
12.70
0.00
Interest
22.93
37.21
48.29
24.63
0.00
Depreciation
70.97
68.63
69.17
53.03
0.00
PBT
258.42
100.97
22.55
12.38
-0.05
Tax
74.72
32.16
-2.75
-22.19
0.00
Tax Rate
28.91%
31.85%
-23.48%
-179.24%
0.00%
PAT
183.70
68.81
14.46
34.57
-0.05
PAT before Minority Interest
183.70
68.81
14.46
34.57
-0.05
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.79%
6.74%
1.65%
5.77%
0
PAT Growth
1,920.61%
375.86%
-58.17%
-
 
EPS
14.98
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

Annual Reports:

News Update:


  • Greenpanel Industries temporarily suspends manufacturing operations at MDF Plant
    26th Nov 2021, 12:31 PM

    The company has temporarily suspended manufacturing operations due to breakdown of component of refiner

    Read More
  • Greenpanel Industries resums manufacturing operations at MDF plant
    24th Nov 2021, 12:18 PM

    The company has resumed manufacturing operations after installation of Mat Heating System

    Read More
  • Greenpanel Inds. - Quarterly Results
    27th Oct 2021, 13:50 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.