Nifty
Sensex
:
:
15945.45
53240.27
-294.85 (-1.82%)
-968.26 (-1.79%)

Wood & Wood Products

Rating :
48/99

BSE: 526797 | NSE: GREENPLY

180.15
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  191.00
  •  191.00
  •  179.05
  •  185.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  622404
  •  1134.21
  •  254.70
  •  161.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,212.54
  • 23.43
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,276.28
  • 0.28%
  • 4.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.31%
  • 1.66%
  • 9.11%
  • FII
  • DII
  • Others
  • 3.58%
  • 31.98%
  • 1.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.76
  • -6.92
  • -6.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.17
  • -14.02
  • -4.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.10
  • -12.48
  • -5.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.86
  • 26.50
  • 27.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.18
  • 3.99
  • 4.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.58
  • 14.49
  • 14.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
448.55
396.70
13.07%
421.06
340.40
23.70%
432.42
295.53
46.32%
260.77
132.71
96.50%
Expenses
404.03
351.23
15.03%
378.23
298.68
26.63%
382.73
263.19
45.42%
247.56
135.55
82.63%
EBITDA
44.53
45.48
-2.09%
42.84
41.72
2.68%
49.69
32.35
53.60%
13.21
-2.84
-
EBIDTM
9.93%
11.46%
10.17%
12.26%
11.49%
10.95%
5.07%
-2.14%
Other Income
3.11
3.89
-20.05%
2.69
1.59
69.18%
2.01
1.13
77.88%
2.09
0.16
1,206.25%
Interest
2.48
3.74
-33.69%
2.61
3.65
-28.49%
3.47
3.79
-8.44%
3.37
5.47
-38.39%
Depreciation
6.73
6.38
5.49%
6.54
5.92
10.47%
6.44
5.67
13.58%
6.13
5.11
19.96%
PBT
38.42
39.24
-2.09%
36.38
33.74
7.82%
41.79
24.02
73.98%
5.80
-13.26
-
Tax
9.52
10.53
-9.59%
9.16
8.68
5.53%
10.03
4.46
124.89%
1.56
-3.20
-
PAT
28.91
28.71
0.70%
27.23
25.07
8.62%
31.76
19.55
62.46%
4.23
-10.06
-
PATM
6.44%
7.24%
6.47%
7.36%
7.34%
6.62%
1.62%
-7.58%
EPS
2.36
2.34
0.85%
2.43
2.04
19.12%
2.60
1.51
72.19%
0.33
-0.92
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
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
1,709.29
Net Sales Growth
34.11%
-17.96%
0.59%
-17.57%
2.71%
1.33%
5.06%
-29.34%
8.24%
19.84%
 
Cost Of Goods Sold
935.30
684.08
835.49
853.02
895.43
883.42
920.10
909.13
1,284.06
1,186.30
1,022.46
Gross Profit
627.50
481.26
584.94
559.14
817.77
784.55
726.01
657.64
933.16
862.04
686.83
GP Margin
40.15%
41.30%
41.18%
39.59%
47.73%
47.04%
44.10%
41.97%
42.09%
42.08%
40.18%
Total Expenditure
1,412.55
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
1,533.12
Power & Fuel Cost
-
20.73
23.02
22.97
17.54
68.28
65.89
65.82
88.96
100.16
105.51
% Of Sales
-
1.78%
1.62%
1.63%
1.02%
4.09%
4.00%
4.20%
4.01%
4.89%
6.17%
Employee Cost
-
149.46
162.92
151.48
196.69
177.21
167.35
144.98
221.10
181.85
145.39
% Of Sales
-
12.83%
11.47%
10.73%
11.48%
10.62%
10.17%
9.25%
9.97%
8.88%
8.51%
Manufacturing Exp.
-
20.53
27.14
25.50
18.58
40.09
28.99
28.26
26.60
26.96
25.95
% Of Sales
-
1.76%
1.91%
1.81%
1.08%
2.40%
1.76%
1.80%
1.20%
1.32%
1.52%
General & Admin Exp.
-
33.43
37.15
30.89
22.38
38.47
71.52
71.73
103.68
90.36
73.62
% Of Sales
-
2.87%
2.62%
2.19%
1.31%
2.31%
4.34%
4.58%
4.68%
4.41%
4.31%
Selling & Distn. Exp.
-
117.69
150.56
153.92
73.56
162.56
144.88
133.81
199.08
183.65
140.28
% Of Sales
-
10.10%
10.60%
10.90%
4.29%
9.75%
8.80%
8.54%
8.98%
8.97%
8.21%
Miscellaneous Exp.
-
24.32
28.53
31.44
258.28
53.06
8.19
3.96
23.89
8.92
140.28
% Of Sales
-
2.09%
2.01%
2.23%
15.08%
3.18%
0.50%
0.25%
1.08%
0.44%
1.16%
EBITDA
150.27
115.09
155.63
142.95
230.75
244.89
239.19
209.09
269.84
270.14
176.17
EBITDA Margin
9.62%
9.88%
10.96%
10.12%
13.47%
14.68%
14.53%
13.35%
12.17%
13.19%
10.31%
Other Income
9.90
8.39
2.04
4.36
2.16
3.78
11.16
1.69
8.03
6.95
5.91
Interest
11.93
16.65
20.79
18.63
11.36
18.92
30.99
38.28
64.21
66.02
65.33
Depreciation
25.84
23.08
25.72
22.43
49.81
50.66
49.68
47.06
60.82
53.62
48.30
PBT
122.39
83.75
111.16
106.25
171.74
179.08
169.68
125.44
152.83
157.46
68.45
Tax
30.27
20.47
13.44
31.52
53.51
55.88
41.42
16.97
35.26
37.78
11.74
Tax Rate
24.73%
24.44%
21.96%
29.67%
31.16%
31.20%
24.41%
12.02%
23.07%
23.99%
17.15%
PAT
92.13
63.28
47.74
74.73
118.23
123.20
128.27
124.23
117.57
119.66
56.71
PAT before Minority Interest
92.13
63.28
47.74
74.73
118.23
123.20
128.27
124.23
117.58
119.68
56.71
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
-0.02
0.00
PAT Margin
5.90%
5.43%
3.36%
5.29%
6.90%
7.39%
7.79%
7.93%
5.30%
5.84%
3.32%
PAT Growth
45.61%
32.55%
-36.12%
-36.79%
-4.03%
-3.95%
3.25%
5.66%
-1.75%
111.00%
 
EPS
7.51
5.16
3.89
6.10
9.64
10.05
10.46
10.13
9.59
9.76
4.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
436.71
377.91
335.22
877.51
772.66
614.30
486.33
583.72
474.00
362.84
Share Capital
12.26
12.26
12.26
12.26
12.26
12.07
12.07
12.07
12.07
12.07
Total Reserves
423.98
365.65
322.96
865.24
760.40
602.24
474.26
571.65
461.93
350.77
Non-Current Liabilities
79.75
61.89
285.27
789.23
330.04
150.09
190.79
345.53
303.62
323.62
Secured Loans
72.08
58.09
80.42
483.53
263.81
105.09
111.65
261.04
230.18
267.58
Unsecured Loans
0.00
0.00
0.00
1.26
2.04
16.17
14.95
7.13
7.24
2.61
Long Term Provisions
5.46
5.18
199.31
193.18
21.36
17.64
13.25
19.81
16.67
12.34
Current Liabilities
392.29
511.91
456.69
615.73
471.83
435.74
472.12
890.81
794.26
644.23
Trade Payables
204.31
231.71
231.95
218.97
207.60
249.06
228.03
352.59
297.36
169.21
Other Current Liabilities
87.12
71.58
83.12
194.54
131.77
81.18
99.73
174.64
148.31
126.15
Short Term Borrowings
85.07
179.03
141.15
197.53
127.68
101.63
131.68
352.66
338.16
341.75
Short Term Provisions
15.79
29.60
0.47
4.70
4.78
3.86
12.68
10.92
10.43
7.13
Total Liabilities
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
1,330.70
Net Block
308.45
314.28
251.88
580.47
525.92
542.10
533.04
698.70
665.08
631.86
Gross Block
459.99
446.52
363.13
889.80
797.44
774.19
726.31
969.77
883.37
801.35
Accumulated Depreciation
151.54
132.24
111.25
309.33
271.52
232.09
193.27
271.07
218.30
169.49
Non Current Assets
366.84
370.19
548.90
1,634.30
976.94
620.11
578.90
886.74
736.78
662.30
Capital Work in Progress
6.24
5.17
17.31
770.40
268.69
9.30
13.91
117.12
23.37
13.50
Non Current Investment
22.52
23.84
22.24
18.45
26.12
28.69
16.98
0.09
0.09
0.09
Long Term Loans & Adv.
25.46
26.90
208.62
201.78
140.27
22.72
14.37
63.13
44.16
14.09
Other Non Current Assets
4.16
0.00
48.84
63.20
15.94
17.30
0.61
7.70
4.08
2.76
Current Assets
541.91
581.52
528.28
648.17
597.60
580.02
570.33
933.34
835.13
668.40
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
18.16
0.00
0.00
0.00
Inventories
179.20
177.10
169.44
231.21
158.46
138.94
190.30
424.37
357.80
296.18
Sundry Debtors
193.90
356.51
305.05
285.60
298.35
332.50
257.22
371.73
345.66
270.25
Cash & Bank
127.98
10.25
20.58
33.53
78.09
35.00
7.67
13.24
18.36
15.76
Other Current Assets
40.83
17.83
14.84
34.08
62.69
73.58
96.98
124.00
113.32
86.21
Short Term Loans & Adv.
24.85
19.82
18.38
63.75
28.11
64.94
85.07
70.49
68.13
51.26
Net Current Assets
149.62
69.61
71.59
32.44
125.76
144.28
98.22
42.53
40.87
24.17
Total Assets
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
1,330.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
227.79
57.64
97.83
113.39
212.01
190.97
187.41
189.26
183.79
43.61
PBT
81.38
60.70
111.19
164.13
179.08
169.68
141.20
152.83
157.46
68.45
Adjustment
37.48
51.44
44.72
104.98
72.75
80.25
82.79
115.12
110.53
104.82
Changes in Working Capital
124.00
-26.15
-32.50
-112.47
1.49
-20.92
-8.89
-48.28
-53.84
-116.44
Cash after chg. in Working capital
242.86
85.99
123.41
156.64
253.32
229.01
215.10
219.68
214.15
56.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.08
-28.35
-25.58
-43.25
-41.31
-38.04
-27.68
-30.42
-29.81
-12.94
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.55
-0.30
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
-124.67
-57.20
-83.96
-328.00
-362.81
-62.74
-104.54
-171.67
-86.01
-57.40
Net Fixed Assets
-4.86
-45.27
1,276.59
-569.80
-215.12
-30.85
304.26
-155.52
-89.50
-61.12
Net Investments
-1.05
-2.08
34.14
-4.00
-34.71
-4.78
-1.59
-13.77
-8.78
0.00
Others
-118.76
-9.85
-1,394.69
245.80
-112.98
-27.11
-407.21
-2.38
12.27
3.72
Cash from Financing Activity
-92.16
-18.99
-27.64
164.44
189.57
-100.40
-82.35
-23.32
-93.85
11.70
Net Cash Inflow / Outflow
10.96
-18.55
-13.76
-50.17
38.77
27.83
0.53
-5.73
3.93
-2.10
Opening Cash & Equivalents
-15.69
4.14
22.97
73.14
34.43
3.44
5.46
11.19
7.26
9.36
Closing Cash & Equivalent
-3.91
-15.69
4.14
22.97
73.14
31.27
3.44
5.46
11.19
7.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
35.57
30.82
27.34
71.56
63.01
50.90
40.30
48.37
39.28
30.04
ROA
6.80%
4.71%
4.45%
6.13%
8.88%
10.92%
8.37%
6.93%
8.25%
4.53%
ROE
15.54%
13.39%
12.32%
14.33%
17.77%
23.31%
23.22%
22.23%
28.61%
16.84%
ROCE
15.76%
13.32%
11.48%
13.04%
18.83%
23.58%
16.70%
17.42%
20.06%
13.35%
Fixed Asset Turnover
2.57
3.51
2.25
2.06
2.27
2.28
1.95
4.01
2.57
2.36
Receivable days
86.20
85.00
76.33
61.35
64.61
62.80
69.55
35.23
51.88
47.80
Inventory Days
55.80
44.52
51.78
40.94
30.46
35.06
67.98
38.41
55.09
54.44
Payable days
107.97
59.54
60.13
61.40
58.71
63.73
78.93
62.03
48.55
41.21
Cash Conversion Cycle
34.02
69.98
67.97
40.89
36.36
34.13
58.60
11.60
58.42
61.03
Total Debt/Equity
0.44
0.71
0.75
0.81
0.58
0.44
0.68
1.28
1.45
1.95
Interest Cover
6.03
3.94
6.70
16.12
10.47
6.48
4.69
3.38
3.38
2.05

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.