Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Wood & Wood Products

Rating :
56/99

BSE: 526797 | NSE: GREENPLY

179.80
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 177.95
  • 182.95
  • 176.65
  • 177.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  168606
  •  302.82
  •  254.70
  •  161.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,198.65
  • 20.07
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,417.94
  • 0.28%
  • 4.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.29%
  • 0.90%
  • 8.17%
  • FII
  • DII
  • Others
  • 3.4%
  • 33.41%
  • 1.83%

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
  • 23.86
  • 24.94
  • 27.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.22
  • 3.97
  • 4.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.78
  • 14.43
  • 15.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
453.54
260.77
73.92%
448.55
396.70
13.07%
421.06
340.40
23.70%
432.42
295.53
46.32%
Expenses
413.44
247.56
67.01%
404.03
351.23
15.03%
378.23
298.68
26.63%
382.73
263.19
45.42%
EBITDA
40.10
13.21
203.56%
44.53
45.48
-2.09%
42.84
41.72
2.68%
49.69
32.35
53.60%
EBIDTM
8.84%
5.07%
9.93%
11.46%
10.17%
12.26%
11.49%
10.95%
Other Income
1.56
2.09
-25.36%
3.11
3.89
-20.05%
2.69
1.59
69.18%
2.01
1.13
77.88%
Interest
5.11
3.37
51.63%
2.48
3.74
-33.69%
2.61
3.65
-28.49%
3.47
3.79
-8.44%
Depreciation
7.63
6.13
24.47%
6.73
6.38
5.49%
6.54
5.92
10.47%
6.44
5.67
13.58%
PBT
28.92
5.80
398.62%
38.42
39.24
-2.09%
36.38
33.74
7.82%
41.79
24.02
73.98%
Tax
7.61
1.56
387.82%
9.52
10.53
-9.59%
9.16
8.68
5.53%
10.03
4.46
124.89%
PAT
21.31
4.23
403.78%
28.91
28.71
0.70%
27.23
25.07
8.62%
31.76
19.55
62.46%
PATM
4.70%
1.62%
6.44%
7.24%
6.47%
7.36%
7.34%
6.62%
EPS
1.69
0.33
412.12%
2.36
2.34
0.85%
2.43
2.04
19.12%
2.60
1.51
72.19%

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
1,755.57
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
35.73%
34.11%
-17.96%
0.59%
-17.57%
2.71%
1.33%
5.06%
-29.34%
8.24%
 
Cost Of Goods Sold
1,065.56
935.30
684.08
835.49
853.02
895.43
883.42
920.10
909.13
1,284.06
1,186.30
Gross Profit
690.01
627.50
481.26
584.94
559.14
817.77
784.55
726.01
657.64
933.16
862.04
GP Margin
39.30%
40.15%
41.30%
41.18%
39.59%
47.73%
47.04%
44.10%
41.97%
42.09%
42.08%
Total Expenditure
1,578.43
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
177.16
150.26
115.09
155.63
142.95
230.75
244.89
239.19
209.09
269.84
270.14
EBITDA Margin
10.09%
9.61%
9.88%
10.96%
10.12%
13.47%
14.68%
14.53%
13.35%
12.17%
13.19%
Other Income
9.37
9.90
8.39
2.04
4.36
2.16
3.78
11.16
1.69
8.03
6.95
Interest
13.67
11.93
16.65
20.79
18.63
11.36
18.92
30.99
38.28
64.21
66.02
Depreciation
27.34
25.85
23.08
25.72
22.43
49.81
50.66
49.68
47.06
60.82
53.62
PBT
145.51
122.39
83.75
111.16
106.25
171.74
179.08
169.68
125.44
152.83
157.46
Tax
36.32
30.26
20.47
13.44
31.52
53.51
55.88
41.42
16.97
35.26
37.78
Tax Rate
24.96%
24.72%
24.44%
21.96%
29.67%
31.16%
31.20%
24.41%
12.02%
23.07%
23.99%
PAT
109.21
92.12
63.28
47.74
74.73
118.23
123.20
128.27
124.23
117.57
119.66
PAT before Minority Interest
109.21
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
6.22%
5.89%
5.43%
3.36%
5.29%
6.90%
7.39%
7.79%
7.93%
5.30%
5.84%
PAT Growth
40.81%
45.58%
32.55%
-36.12%
-36.79%
-4.03%
-3.95%
3.25%
5.66%
-1.75%
 
EPS
8.89
7.50
5.15
3.89
6.09
9.63
10.03
10.45
10.12
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

News Update:


  • Greenply Industries, Baahu Panels ink pact with Renew Green for hybrid power project in Gujarat
    22nd Aug 2022, 15:46 PM

    The consideration to be paid will be Rs 0.575 crore by Greenply and Rs 5.175 crore by Baahu Panels

    Read More
  • Greenply Industries - Quarterly Results
    5th Aug 2022, 14:57 PM

    Read More
  • Greenply Industries’ arm commences commercial production of plywood, allied products
    24th Jun 2022, 14:26 PM

    Greenply Sandila has been incorporated on May 24, 2021 for manufacturing and trading of plywood and its allied products

    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.