Nifty
Sensex
:
:
14310.80
47883.38
-524.05 (-3.53%)
-1707.94 (-3.44%)

Wood & Wood Products

Rating :
75/99

BSE: 542857 | NSE: GREENPANEL

186.15
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  195.00
  •  195.65
  •  186.15
  •  195.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  727359
  •  1380.41
  •  203.35
  •  24.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,271.06
  • 114.09
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,820.57
  • N/A
  • 3.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.10%
  • 1.51%
  • 14.66%
  • FII
  • DII
  • Others
  • 10.71%
  • 14.52%
  • 5.50%

Chart

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

Revenue CAGR (%)

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

EBITDA CAGR (%)

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

PAT CAGR (%)

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

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
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
316.93
235.59
34.53%
224.88
192.09
17.07%
90.16
211.12
-57.29%
237.77
174.80
36.02%
Expenses
248.53
200.86
23.73%
178.64
162.14
10.18%
98.44
183.37
-46.32%
192.42
154.56
24.50%
EBITDA
68.40
34.72
97.00%
46.24
29.95
54.39%
-8.28
27.75
-
45.35
20.24
124.06%
EBIDTM
21.58%
14.74%
20.56%
15.59%
-9.18%
13.14%
14.01%
14.01%
Other Income
0.40
0.61
-34.43%
0.19
0.12
58.33%
0.85
0.52
63.46%
0.98
11.84
-91.72%
Interest
14.21
17.03
-16.56%
12.74
5.76
121.18%
13.93
8.71
59.93%
16.79
8.57
95.92%
Depreciation
17.39
17.13
1.52%
17.30
18.05
-4.16%
16.94
16.06
5.48%
17.92
16.08
11.44%
PBT
37.21
1.17
3,080.34%
16.39
6.25
162.24%
-38.30
3.50
-
0.79
7.43
-89.37%
Tax
6.76
0.71
852.11%
-2.00
2.46
-
-1.81
0.85
-
-6.76
-2.76
-
PAT
30.45
0.46
6,519.57%
18.39
3.79
385.22%
-36.49
2.66
-
7.55
10.20
-25.98%
PATM
9.61%
0.19%
8.18%
1.97%
-40.48%
1.26%
7.11%
7.11%
EPS
2.48
0.04
6,100.00%
1.50
0.31
383.87%
-2.98
0.22
-
28.29
28.29
0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
869.74
876.57
599.11
0.00
Net Sales Growth
6.90%
46.31%
0
 
Cost Of Goods Sold
4,928.68
391.90
255.44
0.00
Gross Profit
-4,058.94
484.67
343.68
0.00
GP Margin
-466.68%
55.29%
57.37%
0
Total Expenditure
718.03
738.80
521.76
0.05
Power & Fuel Cost
-
100.87
67.48
0.00
% Of Sales
-
11.51%
11.26%
0
Employee Cost
-
98.89
80.76
0.00
% Of Sales
-
11.28%
13.48%
0
Manufacturing Exp.
-
26.78
23.36
0.00
% Of Sales
-
3.06%
3.90%
0
General & Admin Exp.
-
18.34
18.19
0.00
% Of Sales
-
2.09%
3.04%
0
Selling & Distn. Exp.
-
71.09
56.21
0.00
% Of Sales
-
8.11%
9.38%
0
Miscellaneous Exp.
-
30.93
20.33
0.05
% Of Sales
-
3.53%
3.39%
0
EBITDA
151.71
137.77
77.35
-0.05
EBITDA Margin
17.44%
15.72%
12.91%
0
Other Income
2.42
2.23
12.70
0.00
Interest
57.67
48.29
24.63
0.00
Depreciation
69.55
69.17
53.03
0.00
PBT
16.09
22.55
12.38
-0.05
Tax
-3.81
-2.75
-22.19
0.00
Tax Rate
-23.68%
-23.48%
-179.24%
0.00%
PAT
19.90
14.46
34.57
-0.05
PAT before Minority Interest
19.90
14.46
34.57
-0.05
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
2.29%
1.65%
5.77%
0
PAT Growth
16.31%
-58.17%
-
 
EPS
1.62
1.18
2.82
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
661.64
645.50
0.05
Share Capital
12.26
0.00
0.10
Total Reserves
649.38
633.24
-0.05
Non-Current Liabilities
506.62
537.46
0.00
Secured Loans
435.12
459.67
0.00
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
9.67
7.91
0.00
Current Liabilities
300.82
275.13
0.00
Trade Payables
120.67
81.57
0.00
Other Current Liabilities
105.13
143.40
0.00
Short Term Borrowings
72.71
45.42
0.00
Short Term Provisions
2.31
4.74
0.00
Total Liabilities
1,469.08
1,458.09
0.05
Net Block
1,111.10
1,137.50
0.00
Gross Block
1,441.36
1,405.22
0.00
Accumulated Depreciation
330.26
267.72
0.00
Non Current Assets
1,148.90
1,170.16
0.00
Capital Work in Progress
5.69
3.79
0.00
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
19.17
15.25
0.00
Other Non Current Assets
12.95
13.62
0.00
Current Assets
320.18
287.92
0.05
Current Investments
0.00
0.00
0.00
Inventories
153.89
134.46
0.00
Sundry Debtors
70.52
45.62
0.00
Cash & Bank
11.55
19.85
0.05
Other Current Assets
84.22
37.08
0.00
Short Term Loans & Adv.
29.43
50.90
0.00
Net Current Assets
19.36
12.79
0.05
Total Assets
1,469.08
1,458.08
0.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
99.81
16.94
-0.05
PBT
22.55
12.38
-0.05
Adjustment
106.39
64.53
0.00
Changes in Working Capital
-23.01
-55.89
0.00
Cash after chg. in Working capital
105.92
21.03
-0.05
Interest Paid
0.00
0.00
0.00
Tax Paid
-6.11
-4.09
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-22.34
-104.65
0.00
Net Fixed Assets
-31.22
-1,382.18
Net Investments
-5.35
-47.10
Others
14.23
1,324.63
Cash from Financing Activity
-85.78
102.06
0.10
Net Cash Inflow / Outflow
-8.31
14.35
0.05
Opening Cash & Equivalents
19.57
0.05
0.00
Closing Cash & Equivalent
11.26
19.57
0.05

Financial Ratios

Standalone /

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