Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Wood & Wood Products

Rating :
48/99

BSE: 526797 | NSE: GREENPLY

139.15
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 140.20
  • 141.35
  • 137.20
  • 140.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  87815
  •  122.00
  •  232.50
  •  134.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,707.98
  • 15.65
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,927.27
  • 0.36%
  • 2.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.32%
  • 1.00%
  • 9.53%
  • FII
  • DII
  • Others
  • 2.32%
  • 32.94%
  • 1.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.67
  • -1.82
  • 3.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.70
  • -8.22
  • -0.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.58
  • -4.87
  • 24.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.83
  • 23.31
  • 27.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.18
  • 3.78
  • 4.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.82
  • 13.88
  • 14.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
428.19
421.06
1.69%
494.75
432.42
14.41%
453.54
260.77
73.92%
448.55
396.70
13.07%
Expenses
395.63
378.23
4.60%
445.86
382.73
16.49%
413.44
247.56
67.01%
404.03
351.23
15.03%
EBITDA
32.56
42.84
-24.00%
48.89
49.69
-1.61%
40.10
13.21
203.56%
44.53
45.48
-2.09%
EBIDTM
7.60%
10.17%
9.88%
11.49%
8.84%
5.07%
9.93%
11.46%
Other Income
3.07
2.69
14.13%
1.43
2.01
-28.86%
1.56
2.09
-25.36%
3.11
3.89
-20.05%
Interest
6.21
2.61
137.93%
7.33
3.47
111.24%
5.11
3.37
51.63%
2.48
3.74
-33.69%
Depreciation
9.64
6.54
47.40%
8.88
6.44
37.89%
7.63
6.13
24.47%
6.73
6.38
5.49%
PBT
29.40
36.38
-19.19%
34.10
41.79
-18.40%
28.92
5.80
398.62%
38.42
39.24
-2.09%
Tax
-8.83
9.16
-
9.14
10.03
-8.87%
7.61
1.56
387.82%
9.52
10.53
-9.59%
PAT
38.23
27.23
40.40%
24.95
31.76
-21.44%
21.31
4.23
403.78%
28.91
28.71
0.70%
PATM
8.93%
6.47%
5.04%
7.34%
4.70%
1.62%
6.44%
7.24%
EPS
2.93
2.43
20.58%
1.92
2.60
-26.15%
1.69
0.33
412.12%
2.36
2.34
0.85%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,825.03
1,562.80
1,165.34
1,420.43
1,412.16
1,713.21
1,667.97
1,646.11
1,566.77
2,217.21
2,048.35
Net Sales Growth
20.79%
34.11%
-17.96%
0.59%
-17.57%
2.71%
1.33%
5.06%
-29.34%
8.24%
 
Cost Of Goods Sold
1,107.34
935.30
684.08
835.49
853.02
895.43
883.42
920.10
909.13
1,284.06
1,186.30
Gross Profit
717.69
627.50
481.26
584.94
559.14
817.77
784.55
726.01
657.64
933.16
862.04
GP Margin
39.33%
40.15%
41.30%
41.18%
39.59%
47.73%
47.04%
44.10%
41.97%
42.09%
42.08%
Total Expenditure
1,658.96
1,412.54
1,050.25
1,264.80
1,269.21
1,482.46
1,423.08
1,406.92
1,357.68
1,947.37
1,778.21
Power & Fuel Cost
-
24.46
20.73
23.02
22.97
17.54
68.28
65.89
65.82
88.96
100.16
% Of Sales
-
1.57%
1.78%
1.62%
1.63%
1.02%
4.09%
4.00%
4.20%
4.01%
4.89%
Employee Cost
-
193.30
149.46
162.92
151.48
196.69
177.21
167.35
144.98
221.10
181.85
% Of Sales
-
12.37%
12.83%
11.47%
10.73%
11.48%
10.62%
10.17%
9.25%
9.97%
8.88%
Manufacturing Exp.
-
27.02
20.53
27.14
25.50
18.58
40.09
28.99
28.26
26.60
26.96
% Of Sales
-
1.73%
1.76%
1.91%
1.81%
1.08%
2.40%
1.76%
1.80%
1.20%
1.32%
General & Admin Exp.
-
38.53
33.43
37.15
30.89
22.38
38.47
71.52
71.73
103.68
90.36
% Of Sales
-
2.47%
2.87%
2.62%
2.19%
1.31%
2.31%
4.34%
4.58%
4.68%
4.41%
Selling & Distn. Exp.
-
162.79
117.69
150.56
153.92
73.56
162.56
144.88
133.81
199.08
183.65
% Of Sales
-
10.42%
10.10%
10.60%
10.90%
4.29%
9.75%
8.80%
8.54%
8.98%
8.97%
Miscellaneous Exp.
-
31.14
24.32
28.53
31.44
258.28
53.06
8.19
3.96
23.89
183.65
% Of Sales
-
1.99%
2.09%
2.01%
2.23%
15.08%
3.18%
0.50%
0.25%
1.08%
0.44%
EBITDA
166.08
150.26
115.09
155.63
142.95
230.75
244.89
239.19
209.09
269.84
270.14
EBITDA Margin
9.10%
9.61%
9.88%
10.96%
10.12%
13.47%
14.68%
14.53%
13.35%
12.17%
13.19%
Other Income
9.17
9.90
8.39
2.04
4.36
2.16
3.78
11.16
1.69
8.03
6.95
Interest
21.13
11.93
16.65
20.79
18.63
11.36
18.92
30.99
38.28
64.21
66.02
Depreciation
32.88
25.85
23.08
25.72
22.43
49.81
50.66
49.68
47.06
60.82
53.62
PBT
130.84
122.39
83.75
111.16
106.25
171.74
179.08
169.68
125.44
152.83
157.46
Tax
17.44
30.26
20.47
13.44
31.52
53.51
55.88
41.42
16.97
35.26
37.78
Tax Rate
13.33%
24.72%
24.44%
21.96%
29.67%
31.16%
31.20%
24.41%
12.02%
23.07%
23.99%
PAT
113.40
92.12
63.28
47.74
74.73
118.23
123.20
128.27
124.23
117.57
119.66
PAT before Minority Interest
113.40
92.12
63.28
47.74
74.73
118.23
123.20
128.27
124.23
117.58
119.68
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
-0.02
PAT Margin
6.21%
5.89%
5.43%
3.36%
5.29%
6.90%
7.39%
7.79%
7.93%
5.30%
5.84%
PAT Growth
23.35%
45.58%
32.55%
-36.12%
-36.79%
-4.03%
-3.95%
3.25%
5.66%
-1.75%
 
EPS
9.23
7.50
5.15
3.88
6.08
9.62
10.02
10.44
10.11
9.57
9.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
538.16
436.71
377.91
335.22
877.51
772.66
614.30
486.33
583.72
474.00
Share Capital
12.26
12.26
12.26
12.26
12.26
12.26
12.07
12.07
12.07
12.07
Total Reserves
512.34
423.98
365.65
322.96
865.24
760.40
602.24
474.26
571.65
461.93
Non-Current Liabilities
154.60
79.75
61.89
285.27
789.23
330.04
150.09
190.79
345.53
303.62
Secured Loans
143.08
72.08
58.09
80.42
483.53
263.81
105.09
111.65
261.04
230.18
Unsecured Loans
0.00
0.00
0.00
0.00
1.26
2.04
16.17
14.95
7.13
7.24
Long Term Provisions
5.64
5.46
5.18
199.31
193.18
21.36
17.64
13.25
19.81
16.67
Current Liabilities
458.76
392.29
511.91
456.69
615.73
471.83
435.74
472.12
890.81
794.26
Trade Payables
216.38
204.31
231.71
231.95
218.97
207.60
249.06
228.03
352.59
297.36
Other Current Liabilities
113.68
87.12
71.58
83.12
194.54
131.77
81.18
99.73
174.64
148.31
Short Term Borrowings
111.83
85.07
179.03
141.15
197.53
127.68
101.63
131.68
352.66
338.16
Short Term Provisions
16.88
15.79
29.60
0.47
4.70
4.78
3.86
12.68
10.92
10.43
Total Liabilities
1,151.52
908.75
951.71
1,077.18
2,282.47
1,574.53
1,200.13
1,149.24
1,820.11
1,571.92
Net Block
352.51
308.45
314.28
251.88
580.47
525.92
542.10
533.04
698.70
665.08
Gross Block
524.13
459.99
446.52
363.13
889.80
797.44
774.19
726.31
969.77
883.37
Accumulated Depreciation
171.62
151.54
132.24
111.25
309.33
271.52
232.09
193.27
271.07
218.30
Non Current Assets
602.34
366.84
370.19
548.90
1,634.30
976.94
620.11
578.90
886.74
736.78
Capital Work in Progress
109.63
6.24
5.17
17.31
770.40
268.69
9.30
13.91
117.12
23.37
Non Current Investment
25.80
22.52
23.84
22.24
18.45
26.12
28.69
16.98
0.09
0.09
Long Term Loans & Adv.
104.30
25.46
26.90
208.62
201.78
140.27
22.72
14.37
63.13
44.16
Other Non Current Assets
10.10
4.16
0.00
48.84
63.20
15.94
17.30
0.61
7.70
4.08
Current Assets
549.18
541.91
581.52
528.28
648.17
597.60
580.02
570.33
933.34
835.13
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18.16
0.00
0.00
Inventories
225.63
179.20
177.10
169.44
231.21
158.46
138.94
190.30
424.37
357.80
Sundry Debtors
186.43
193.90
356.51
305.05
285.60
298.35
332.50
257.22
371.73
345.66
Cash & Bank
72.58
127.98
10.25
20.58
33.53
78.09
35.00
7.67
13.24
18.36
Other Current Assets
64.53
15.98
17.83
14.84
97.83
62.69
73.58
96.98
124.00
113.32
Short Term Loans & Adv.
50.97
24.85
19.82
18.38
63.75
28.11
64.94
85.07
70.49
68.13
Net Current Assets
90.42
149.62
69.61
71.59
32.44
125.76
144.28
98.22
42.53
40.87
Total Assets
1,151.52
908.75
951.71
1,077.18
2,282.47
1,574.54
1,200.13
1,149.23
1,820.09
1,571.92

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
91.61
227.79
57.64
97.83
113.39
212.01
190.97
187.41
189.26
183.79
PBT
122.39
83.75
60.70
111.19
164.13
179.08
169.68
141.20
152.83
157.46
Adjustment
45.81
35.11
51.44
44.72
104.98
72.75
80.25
82.79
115.12
110.53
Changes in Working Capital
-44.45
124.00
-26.15
-32.50
-112.47
1.49
-20.92
-8.89
-48.28
-53.84
Cash after chg. in Working capital
123.75
242.86
85.99
123.41
156.64
253.32
229.01
215.10
219.68
214.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.14
-15.08
-28.35
-25.58
-43.25
-41.31
-38.04
-27.68
-30.42
-29.81
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.55
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
-129.45
-124.67
-57.20
-83.96
-328.00
-362.81
-62.74
-104.54
-171.67
-86.01
Net Fixed Assets
-4.67
-4.86
-45.27
1,276.59
-569.80
-215.12
-30.85
304.26
-155.52
-89.50
Net Investments
-182.69
-1.05
-2.08
34.14
-4.00
-34.71
-4.78
-1.59
-13.77
-8.78
Others
57.91
-118.76
-9.85
-1,394.69
245.80
-112.98
-27.11
-407.21
-2.38
12.27
Cash from Financing Activity
80.43
-92.16
-18.99
-27.64
164.44
189.57
-100.40
-82.35
-23.32
-93.85
Net Cash Inflow / Outflow
42.59
10.96
-18.55
-13.76
-50.17
38.77
27.83
0.53
-5.73
3.93
Opening Cash & Equivalents
-3.91
-15.69
4.14
22.97
73.14
34.43
3.44
5.46
11.19
7.26
Closing Cash & Equivalent
38.01
-3.91
-15.69
4.14
22.97
73.14
31.27
3.44
5.46
11.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
42.78
35.57
30.82
27.34
71.56
63.01
50.90
40.30
48.37
39.28
ROA
8.94%
6.80%
4.71%
4.45%
6.13%
8.88%
10.92%
8.37%
6.93%
8.25%
ROE
19.18%
15.54%
13.39%
12.32%
14.33%
17.77%
23.31%
23.22%
22.23%
28.61%
ROCE
18.42%
15.76%
13.32%
11.48%
13.04%
18.83%
23.58%
16.70%
17.42%
20.06%
Fixed Asset Turnover
3.18
2.57
3.51
2.25
2.06
2.27
2.28
1.95
4.01
2.57
Receivable days
44.41
86.20
85.00
76.33
61.35
64.61
62.80
69.55
35.23
51.88
Inventory Days
47.28
55.80
44.52
51.78
40.94
30.46
35.06
67.98
38.41
55.09
Payable days
82.09
107.97
59.54
60.13
61.40
58.71
63.73
78.93
62.03
48.55
Cash Conversion Cycle
9.60
34.02
69.98
67.97
40.89
36.36
34.13
58.60
11.60
58.42
Total Debt/Equity
0.56
0.44
0.71
0.75
0.81
0.58
0.44
0.68
1.28
1.45
Interest Cover
11.26
6.03
3.94
6.70
16.12
10.47
6.48
4.69
3.38
3.38

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.