Nifty
Sensex
:
:
22147.90
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)

Wood & Wood Products

Rating :
65/99

BSE: 526797 | NSE: GREENPLY

270.00
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  267.90
  •  276.65
  •  266.10
  •  269.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  442184
  •  1206.39
  •  284.65
  •  140.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,335.53
  • 63.34
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,048.51
  • 0.19%
  • 4.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.97%
  • 1.24%
  • 10.46%
  • FII
  • DII
  • Others
  • 3.88%
  • 29.92%
  • 2.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.82
  • 5.50
  • 16.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.58
  • 3.39
  • 7.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.48
  • 4.12
  • 13.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.54
  • 24.87
  • 27.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.06
  • 3.97
  • 4.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.29
  • 14.60
  • 15.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
620.83
428.19
44.99%
607.73
494.75
22.84%
476.14
453.54
4.98%
469.16
448.55
4.59%
Expenses
564.05
395.63
42.57%
556.45
445.86
24.80%
446.32
413.44
7.95%
421.59
404.03
4.35%
EBITDA
56.78
32.56
74.39%
51.28
48.89
4.89%
29.82
40.10
-25.64%
47.57
44.53
6.83%
EBIDTM
9.15%
7.60%
8.44%
9.88%
6.26%
8.84%
10.14%
9.93%
Other Income
8.60
3.07
180.13%
3.65
1.43
155.24%
1.40
1.56
-10.26%
9.29
3.11
198.71%
Interest
20.36
6.21
227.86%
17.75
7.33
142.16%
12.97
5.11
153.82%
7.60
2.48
206.45%
Depreciation
17.21
9.64
78.53%
16.17
8.88
82.09%
13.32
7.63
74.57%
10.32
6.73
53.34%
PBT
36.67
29.40
24.73%
21.01
34.10
-38.39%
4.93
28.92
-82.95%
38.95
38.42
1.38%
Tax
9.63
-8.83
-
6.97
9.14
-23.74%
3.78
7.61
-50.33%
11.25
9.52
18.17%
PAT
27.03
38.23
-29.30%
14.04
24.95
-43.73%
1.15
21.31
-94.60%
27.70
28.91
-4.19%
PATM
4.35%
8.93%
2.31%
5.04%
0.24%
4.70%
5.90%
6.44%
EPS
2.17
2.93
-25.94%
1.13
1.92
-41.15%
0.07
1.69
-95.86%
0.90
2.36
-61.86%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,173.86
1,845.63
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
Net Sales Growth
19.11%
18.10%
34.11%
-17.96%
0.59%
-17.57%
2.71%
1.33%
5.06%
-29.34%
 
Cost Of Goods Sold
1,293.36
1,126.58
935.30
684.08
835.49
853.02
895.43
883.42
920.10
909.13
1,284.06
Gross Profit
880.50
719.05
627.50
481.26
584.94
559.14
817.77
784.55
726.01
657.64
933.16
GP Margin
40.50%
38.96%
40.15%
41.30%
41.18%
39.59%
47.73%
47.04%
44.10%
41.97%
42.09%
Total Expenditure
1,988.41
1,676.76
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
Power & Fuel Cost
-
25.23
24.46
20.73
23.02
22.97
17.54
68.28
65.89
65.82
88.96
% Of Sales
-
1.37%
1.57%
1.78%
1.62%
1.63%
1.02%
4.09%
4.00%
4.20%
4.01%
Employee Cost
-
243.13
193.30
149.46
162.92
151.48
196.69
177.21
167.35
144.98
221.10
% Of Sales
-
13.17%
12.37%
12.83%
11.47%
10.73%
11.48%
10.62%
10.17%
9.25%
9.97%
Manufacturing Exp.
-
33.20
27.02
20.53
27.14
25.50
18.58
40.09
28.99
28.26
26.60
% Of Sales
-
1.80%
1.73%
1.76%
1.91%
1.81%
1.08%
2.40%
1.76%
1.80%
1.20%
General & Admin Exp.
-
45.84
38.53
33.43
37.15
30.89
22.38
38.47
71.52
71.73
103.68
% Of Sales
-
2.48%
2.47%
2.87%
2.62%
2.19%
1.31%
2.31%
4.34%
4.58%
4.68%
Selling & Distn. Exp.
-
167.83
162.79
117.69
150.56
153.92
73.56
162.56
144.88
133.81
199.08
% Of Sales
-
9.09%
10.42%
10.10%
10.60%
10.90%
4.29%
9.75%
8.80%
8.54%
8.98%
Miscellaneous Exp.
-
34.94
31.14
24.32
28.53
31.44
258.28
53.06
8.19
3.96
199.08
% Of Sales
-
1.89%
1.99%
2.09%
2.01%
2.23%
15.08%
3.18%
0.50%
0.25%
1.08%
EBITDA
185.45
168.87
150.26
115.09
155.63
142.95
230.75
244.89
239.19
209.09
269.84
EBITDA Margin
8.53%
9.15%
9.61%
9.88%
10.96%
10.12%
13.47%
14.68%
14.53%
13.35%
12.17%
Other Income
22.94
15.58
9.90
8.39
2.04
4.36
2.16
3.78
11.16
1.69
8.03
Interest
58.68
26.25
11.93
16.65
20.79
18.63
11.36
18.92
30.99
38.28
64.21
Depreciation
57.02
36.46
25.85
23.08
25.72
22.43
49.81
50.66
49.68
47.06
60.82
PBT
101.56
121.75
122.39
83.75
111.16
106.25
171.74
179.08
169.68
125.44
152.83
Tax
31.63
19.18
30.26
20.47
13.44
31.52
53.51
55.88
41.42
16.97
35.26
Tax Rate
31.14%
14.60%
24.72%
24.44%
21.96%
29.67%
31.16%
31.20%
24.41%
12.02%
23.07%
PAT
69.92
91.43
94.73
63.28
47.74
74.73
118.23
123.20
128.27
124.23
117.57
PAT before Minority Interest
69.92
91.43
94.73
63.28
47.74
74.73
118.23
123.20
128.27
124.23
117.58
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
PAT Margin
3.22%
4.95%
6.06%
5.43%
3.36%
5.29%
6.90%
7.39%
7.79%
7.93%
5.30%
PAT Growth
-38.34%
-3.48%
49.70%
32.55%
-36.12%
-36.79%
-4.03%
-3.95%
3.25%
5.66%
 
EPS
5.65
7.39
7.66
5.12
3.86
6.04
9.56
9.96
10.37
10.04
9.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
643.82
538.16
436.71
377.91
335.22
877.51
772.66
614.30
486.33
583.72
Share Capital
12.29
12.26
12.26
12.26
12.26
12.26
12.26
12.07
12.07
12.07
Total Reserves
604.87
512.34
423.98
365.65
322.96
865.24
760.40
602.24
474.26
571.65
Non-Current Liabilities
544.30
154.60
79.75
61.89
285.27
789.23
330.04
150.09
190.79
345.53
Secured Loans
515.24
143.08
72.08
58.09
80.42
483.53
263.81
105.09
111.65
261.04
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
1.26
2.04
16.17
14.95
7.13
Long Term Provisions
6.80
5.64
5.46
5.18
199.31
193.18
21.36
17.64
13.25
19.81
Current Liabilities
490.19
458.76
392.29
511.91
456.69
615.73
471.83
435.74
472.12
890.81
Trade Payables
242.69
216.38
204.31
231.71
231.95
218.97
207.60
249.06
228.03
352.59
Other Current Liabilities
156.01
113.68
87.12
71.58
83.12
194.54
131.77
81.18
99.73
174.64
Short Term Borrowings
83.80
111.83
85.07
179.03
141.15
197.53
127.68
101.63
131.68
352.66
Short Term Provisions
7.68
16.88
15.79
29.60
0.47
4.70
4.78
3.86
12.68
10.92
Total Liabilities
1,678.31
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
Net Block
458.81
352.51
308.45
314.28
251.88
580.47
525.92
542.10
533.04
698.70
Gross Block
662.07
524.13
459.99
446.52
363.13
889.80
797.44
774.19
726.31
969.77
Accumulated Depreciation
203.26
171.62
151.54
132.24
111.25
309.33
271.52
232.09
193.27
271.07
Non Current Assets
1,025.45
602.34
366.84
370.19
548.90
1,634.30
976.94
620.11
578.90
886.74
Capital Work in Progress
513.32
109.63
6.24
5.17
17.31
770.40
268.69
9.30
13.91
117.12
Non Current Investment
6.37
25.80
22.52
23.84
22.24
18.45
26.12
28.69
16.98
0.09
Long Term Loans & Adv.
26.76
104.30
25.46
26.90
208.62
201.78
140.27
22.72
14.37
63.13
Other Non Current Assets
20.19
10.10
4.16
0.00
48.84
63.20
15.94
17.30
0.61
7.70
Current Assets
652.85
549.18
541.91
581.52
528.28
648.17
597.60
580.02
570.33
933.34
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18.16
0.00
Inventories
278.38
225.63
179.20
177.10
169.44
231.21
158.46
138.94
190.30
424.37
Sundry Debtors
228.72
186.43
193.90
356.51
305.05
285.60
298.35
332.50
257.22
371.73
Cash & Bank
31.42
72.58
127.98
10.25
20.58
33.53
78.09
35.00
7.67
13.24
Other Current Assets
114.33
13.56
15.98
17.83
33.22
97.83
62.69
73.58
96.98
124.00
Short Term Loans & Adv.
105.02
50.97
24.85
19.82
18.38
63.75
28.11
64.94
85.07
70.49
Net Current Assets
162.67
90.42
149.62
69.61
71.59
32.44
125.76
144.28
98.22
42.53
Total Assets
1,678.30
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
62.17
91.61
227.79
57.64
97.83
113.39
212.01
190.97
187.41
189.26
PBT
131.37
122.39
83.75
60.70
111.19
164.13
179.08
169.68
141.20
152.83
Adjustment
54.45
45.81
35.11
51.44
44.72
104.98
72.75
80.25
82.79
115.12
Changes in Working Capital
-120.03
-44.45
124.00
-26.15
-32.50
-112.47
1.49
-20.92
-8.89
-48.28
Cash after chg. in Working capital
65.78
123.75
242.86
85.99
123.41
156.64
253.32
229.01
215.10
219.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.62
-32.14
-15.08
-28.35
-25.58
-43.25
-41.31
-38.04
-27.68
-30.42
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
-408.53
-129.45
-124.67
-57.20
-83.96
-328.00
-362.81
-62.74
-104.54
-171.67
Net Fixed Assets
-16.70
-4.67
-4.86
-45.27
1,276.59
-569.80
-215.12
-30.85
304.26
-155.52
Net Investments
8.73
-182.69
-1.05
-2.08
34.14
-4.00
-34.71
-4.78
-1.59
-13.77
Others
-400.56
57.91
-118.76
-9.85
-1,394.69
245.80
-112.98
-27.11
-407.21
-2.38
Cash from Financing Activity
317.76
80.43
-92.16
-18.99
-27.64
164.44
189.57
-100.40
-82.35
-23.32
Net Cash Inflow / Outflow
-28.61
42.59
10.96
-18.55
-13.76
-50.17
38.77
27.83
0.53
-5.73
Opening Cash & Equivalents
38.01
-3.91
-15.69
4.14
22.97
73.14
34.43
3.44
5.46
11.19
Closing Cash & Equivalent
8.14
38.01
-3.91
-15.69
4.14
22.97
73.14
31.27
3.44
5.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
50.23
42.78
35.57
30.82
27.34
71.56
63.01
50.90
40.30
48.37
ROA
6.46%
9.20%
6.80%
4.71%
4.45%
6.13%
8.88%
10.92%
8.37%
6.93%
ROE
16.02%
19.72%
15.54%
13.39%
12.32%
14.33%
17.77%
23.31%
23.22%
22.23%
ROCE
12.81%
18.78%
15.76%
13.32%
11.48%
13.04%
18.83%
23.58%
16.70%
17.42%
Fixed Asset Turnover
3.11
3.18
2.57
3.51
2.25
2.06
2.27
2.28
1.95
4.01
Receivable days
41.05
44.41
86.20
85.00
76.33
61.35
64.61
62.80
69.55
35.23
Inventory Days
49.84
47.28
55.80
44.52
51.78
40.94
30.46
35.06
67.98
38.41
Payable days
69.83
82.09
107.97
59.54
60.13
61.40
58.71
63.73
78.93
62.03
Cash Conversion Cycle
21.06
9.60
34.02
69.98
67.97
40.89
36.36
34.13
58.60
11.60
Total Debt/Equity
1.07
0.56
0.44
0.71
0.75
0.81
0.58
0.44
0.68
1.28
Interest Cover
5.21
11.48
6.03
3.94
6.70
16.12
10.47
6.48
4.69
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.