Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Wood & Wood Products

Rating :
37/99

BSE: 526797 | NSE: GREENPLY

84.90
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  83.20
  •  86.25
  •  83.20
  •  83.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  82411
  •  70.01
  •  194.90
  •  72.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,022.71
  • 68.31
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,279.87
  • 0.48%
  • 2.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.02%
  • 1.55%
  • 8.20%
  • FII
  • DII
  • Others
  • 10.79%
  • 22.60%
  • 4.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.20
  • -2.91
  • -6.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.12
  • -8.24
  • -7.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.36
  • -17.94
  • -26.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.34
  • 23.53
  • 22.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.57
  • 3.98
  • 3.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.15
  • 12.76
  • 12.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
132.71
349.45
-62.02%
344.70
391.75
-12.01%
345.98
349.43
-0.99%
380.30
362.04
5.04%
Expenses
135.55
308.30
-56.03%
314.84
343.55
-8.36%
306.23
309.60
-1.09%
335.42
326.60
2.70%
EBITDA
-2.84
41.14
-
29.86
48.20
-38.05%
39.75
39.83
-0.20%
44.88
35.43
26.67%
EBIDTM
-2.14%
11.77%
14.01%
12.30%
11.49%
11.40%
11.80%
9.79%
Other Income
0.16
0.41
-60.98%
1.30
0.61
113.11%
0.20
0.41
-51.22%
0.13
1.43
-90.91%
Interest
5.47
5.04
8.53%
5.49
5.93
-7.42%
4.85
4.55
6.59%
5.41
4.38
23.52%
Depreciation
5.11
6.30
-18.89%
6.62
5.56
19.06%
6.36
5.88
8.16%
6.44
5.57
15.62%
PBT
-13.26
30.23
-
-30.92
37.32
-
28.73
29.80
-3.59%
33.16
26.91
23.23%
Tax
-3.20
8.53
-
-8.83
7.80
-
7.33
8.43
-13.05%
6.42
9.84
-34.76%
PAT
-10.06
21.70
-
-22.09
29.51
-
21.40
21.37
0.14%
26.73
17.08
56.50%
PATM
-7.58%
6.21%
7.11%
7.53%
6.19%
6.12%
7.03%
4.72%
EPS
-0.82
1.77
-
-1.80
2.41
-
1.75
1.74
0.57%
2.18
1.39
56.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,203.69
1,420.43
1,412.16
1,713.21
1,667.97
1,646.11
1,566.77
2,217.21
2,048.35
1,709.29
1,261.17
Net Sales Growth
-17.14%
0.59%
-17.57%
2.71%
1.33%
5.06%
-29.34%
8.24%
19.84%
35.53%
 
Cost Of Goods Sold
5,137.81
835.49
853.02
895.43
883.42
920.10
909.13
1,284.06
1,186.30
1,022.46
764.26
Gross Profit
-3,934.12
584.94
559.14
817.77
784.55
726.01
657.64
933.16
862.04
686.83
496.91
GP Margin
-326.84%
41.18%
39.59%
47.73%
47.04%
44.10%
41.97%
42.09%
42.08%
40.18%
39.40%
Total Expenditure
1,092.04
1,264.80
1,269.21
1,482.46
1,423.08
1,406.92
1,357.68
1,947.37
1,778.21
1,533.12
1,146.74
Power & Fuel Cost
-
23.02
22.97
17.54
68.28
65.89
65.82
88.96
100.16
105.51
72.97
% Of Sales
-
1.62%
1.63%
1.02%
4.09%
4.00%
4.20%
4.01%
4.89%
6.17%
5.79%
Employee Cost
-
162.92
151.48
196.69
177.21
167.35
144.98
221.10
181.85
145.39
117.44
% Of Sales
-
11.47%
10.73%
11.48%
10.62%
10.17%
9.25%
9.97%
8.88%
8.51%
9.31%
Manufacturing Exp.
-
27.14
25.50
18.58
40.09
28.99
28.26
26.60
26.96
25.95
14.08
% Of Sales
-
1.91%
1.81%
1.08%
2.40%
1.76%
1.80%
1.20%
1.32%
1.52%
1.12%
General & Admin Exp.
-
37.15
25.55
22.38
38.47
71.52
71.73
103.68
90.36
73.62
65.49
% Of Sales
-
2.62%
1.81%
1.31%
2.31%
4.34%
4.58%
4.68%
4.41%
4.31%
5.19%
Selling & Distn. Exp.
-
150.56
151.45
73.56
162.56
144.88
133.81
199.08
183.65
140.28
101.55
% Of Sales
-
10.60%
10.72%
4.29%
9.75%
8.80%
8.54%
8.98%
8.97%
8.21%
8.05%
Miscellaneous Exp.
-
28.53
39.25
258.28
53.06
8.19
3.96
23.89
8.92
19.91
101.55
% Of Sales
-
2.01%
2.78%
15.08%
3.18%
0.50%
0.25%
1.08%
0.44%
1.16%
0.87%
EBITDA
111.65
155.63
142.95
230.75
244.89
239.19
209.09
269.84
270.14
176.17
114.43
EBITDA Margin
9.28%
10.96%
10.12%
13.47%
14.68%
14.53%
13.35%
12.17%
13.19%
10.31%
9.07%
Other Income
1.79
2.04
4.36
2.16
3.78
11.16
1.69
8.03
6.95
5.91
4.67
Interest
21.22
20.79
18.63
11.36
18.92
30.99
38.28
64.21
66.02
65.33
48.07
Depreciation
24.53
25.72
22.43
49.81
50.66
49.68
47.06
60.82
53.62
48.30
41.83
PBT
17.71
111.16
106.25
171.74
179.08
169.68
125.44
152.83
157.46
68.45
29.21
Tax
1.72
13.44
31.52
53.51
55.88
41.42
16.97
35.26
37.78
11.74
5.74
Tax Rate
9.71%
21.96%
29.67%
31.16%
31.20%
24.41%
12.02%
23.07%
23.99%
17.15%
19.65%
PAT
15.98
47.74
74.73
118.23
123.20
128.27
124.23
117.57
119.66
56.71
23.47
PAT before Minority Interest
15.98
47.74
74.73
118.23
123.20
128.27
124.23
117.58
119.68
56.71
23.47
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
-0.02
0.00
0.00
PAT Margin
1.33%
3.36%
5.29%
6.90%
7.39%
7.79%
7.93%
5.30%
5.84%
3.32%
1.86%
PAT Growth
-82.18%
-36.12%
-36.79%
-4.03%
-3.95%
3.25%
5.66%
-1.75%
111.00%
141.63%
 
EPS
1.30
3.89
6.10
9.64
10.05
10.46
10.13
9.59
9.76
4.63
1.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
377.91
335.22
877.51
772.66
614.30
486.33
583.72
474.00
362.84
311.17
Share Capital
12.26
12.26
12.26
12.26
12.07
12.07
12.07
12.07
12.07
12.07
Total Reserves
365.65
322.96
865.24
760.40
602.24
474.26
571.65
461.93
350.77
299.10
Non-Current Liabilities
275.61
285.27
789.23
330.04
150.09
190.79
345.53
303.62
323.62
332.44
Secured Loans
58.09
80.42
483.53
263.81
105.09
111.65
261.04
230.18
267.58
291.41
Unsecured Loans
0.00
0.00
1.26
2.04
16.17
14.95
7.13
7.24
2.61
1.43
Long Term Provisions
218.90
199.31
193.18
21.36
17.64
13.25
19.81
16.67
12.34
9.67
Current Liabilities
511.91
456.69
615.73
471.83
435.74
472.12
890.81
794.26
644.23
529.81
Trade Payables
231.71
231.95
218.97
207.60
249.06
228.03
352.59
297.36
169.21
171.68
Other Current Liabilities
71.58
83.12
194.54
131.77
81.18
99.73
174.64
148.31
126.15
114.06
Short Term Borrowings
179.03
141.15
197.53
127.68
101.63
131.68
352.66
338.16
341.75
240.42
Short Term Provisions
29.60
0.47
4.70
4.78
3.86
12.68
10.92
10.43
7.13
3.66
Total Liabilities
1,165.43
1,077.18
2,282.47
1,574.53
1,200.13
1,149.24
1,820.11
1,571.92
1,330.70
1,173.42
Net Block
314.28
251.88
580.47
525.92
542.10
533.04
698.70
665.08
631.86
612.24
Gross Block
448.27
363.13
889.80
797.44
774.19
726.31
969.77
883.37
801.35
737.67
Accumulated Depreciation
133.99
111.25
309.33
271.52
232.09
193.27
271.07
218.30
169.49
125.44
Non Current Assets
583.91
548.90
1,634.30
976.94
620.11
578.90
886.74
736.78
662.30
636.66
Capital Work in Progress
5.17
17.31
770.40
268.69
9.30
13.91
117.12
23.37
13.50
10.54
Non Current Investment
23.84
22.24
18.45
26.12
28.69
16.98
0.09
0.09
0.09
0.09
Long Term Loans & Adv.
240.62
208.62
201.78
140.27
22.72
14.37
63.13
44.16
14.09
13.35
Other Non Current Assets
0.00
48.84
63.20
15.94
17.30
0.61
7.70
4.08
2.76
0.45
Current Assets
581.52
528.28
648.17
597.60
580.02
570.33
933.34
835.13
668.40
536.76
Current Investments
0.00
0.00
0.00
0.00
0.00
18.16
0.00
0.00
0.00
0.00
Inventories
177.10
169.44
231.21
158.46
138.94
190.30
424.37
357.80
296.18
246.06
Sundry Debtors
356.51
305.05
285.60
298.35
332.50
257.22
371.73
345.66
270.25
205.93
Cash & Bank
10.25
20.58
33.53
78.09
35.00
7.67
13.24
18.36
15.76
15.18
Other Current Assets
37.65
14.84
34.08
34.58
73.58
96.98
124.00
113.32
86.21
69.59
Short Term Loans & Adv.
19.82
18.38
63.75
28.11
64.94
85.07
70.49
68.13
51.26
42.68
Net Current Assets
69.61
71.59
32.44
125.76
144.28
98.22
42.53
40.87
24.17
6.95
Total Assets
1,165.43
1,077.18
2,282.47
1,574.54
1,200.13
1,149.23
1,820.09
1,571.92
1,330.70
1,173.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
57.64
97.83
113.39
212.01
190.97
187.41
189.26
183.79
43.61
19.35
PBT
60.70
111.19
164.13
179.08
169.68
141.20
152.83
157.46
68.45
29.21
Adjustment
52.22
44.72
104.98
72.75
80.25
82.79
115.12
110.53
104.82
84.90
Changes in Working Capital
-26.92
-32.50
-112.47
1.49
-20.92
-8.89
-48.28
-53.84
-116.44
-87.73
Cash after chg. in Working capital
85.99
123.41
156.64
253.32
229.01
215.10
219.68
214.15
56.84
26.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.35
-25.58
-43.25
-41.31
-38.04
-27.68
-30.42
-29.81
-12.94
-6.42
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.55
-0.30
-0.61
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
-57.20
-83.96
-328.00
-362.81
-62.74
-104.54
-171.67
-86.01
-57.40
-104.39
Net Fixed Assets
-47.02
1,276.59
-569.80
-215.12
-30.85
304.26
-155.52
-89.50
-61.12
-89.87
Net Investments
-2.08
34.14
-4.00
-34.71
-4.78
-1.59
-13.77
-8.78
0.00
-4.61
Others
-8.10
-1,394.69
245.80
-112.98
-27.11
-407.21
-2.38
12.27
3.72
-9.91
Cash from Financing Activity
-18.99
-27.64
164.44
189.57
-100.40
-82.35
-23.32
-93.85
11.70
88.25
Net Cash Inflow / Outflow
-18.55
-13.76
-50.17
38.77
27.83
0.53
-5.73
3.93
-2.10
3.21
Opening Cash & Equivalents
4.14
22.97
73.14
34.43
3.44
5.46
11.19
7.26
9.36
6.14
Closing Cash & Equivalent
-15.69
4.14
22.97
73.14
31.27
3.44
5.46
11.19
7.26
9.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
30.82
27.34
71.56
63.01
50.90
40.30
48.37
39.28
30.04
25.76
ROA
4.26%
4.45%
6.13%
8.88%
10.92%
8.37%
6.93%
8.25%
4.53%
2.15%
ROE
13.39%
12.32%
14.33%
17.77%
23.31%
23.22%
22.23%
28.61%
16.84%
8.21%
ROCE
13.32%
11.48%
13.04%
18.83%
23.58%
16.70%
17.42%
20.06%
13.35%
9.44%
Fixed Asset Turnover
3.50
2.25
2.06
2.27
2.28
1.95
4.01
2.57
2.36
1.98
Receivable days
85.00
76.33
61.35
64.61
62.80
69.55
35.23
51.88
47.80
49.51
Inventory Days
44.52
51.78
40.94
30.46
35.06
67.98
38.41
55.09
54.44
61.39
Payable days
59.54
64.97
61.40
58.71
63.73
78.93
62.03
48.55
41.21
70.54
Cash Conversion Cycle
69.98
63.14
40.89
36.36
34.13
58.60
11.60
58.42
61.03
40.36
Total Debt/Equity
0.71
0.75
0.81
0.58
0.44
0.68
1.28
1.45
1.95
2.01
Interest Cover
3.94
6.70
16.12
10.47
6.48
4.69
3.38
3.38
2.05
1.61

News Update:


  • Greenply Industries reports consolidated net loss of Rs 11 crore in Q1
    17th Aug 2020, 10:19 AM

    Total consolidated income of the company decreased by 62.02% at Rs 132.88 crore for Q1FY21

    Read More
  • Greenply Industries - Quarterly Results
    14th Aug 2020, 14:11 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.