Greenlam Industries

₹263.7 19.4 | 7.9%

WEBSITE BSE:538979 NSE : GREENLAM 16 Jul, 15:59

Market Cap ₹6728 Cr.

Stock P/E 98.4

P/B 6

Current Price ₹263.7

Book Value ₹ 44.2

Face Value 1

52W High ₹568

Dividend Yield 0.15%

52W Low ₹ 187

Edit Ratio

Greenlam Industries Research see more...

Overview Inc. Year: 2013Industry: Laminates/Decoratives

Greenlam Industries Ltd is a laminates manufacturing corporation. The Company is engaged within the enterprise of manufacturing laminates, decorative veneers and allied merchandise via its factories at various locations and branches and sellers' network spread everywhere in the country. Its segments comprises Laminate & Allied Products, and Veneer & Allied Products. The Laminate & Allied Products section is engaged within the business of manufacturing of laminates, compact laminates and different allied merchandise via its wholesale and retail network. The Veneer & Allied Products segment is engaged in the enterprise of manufacturing of engineered wood flooring, decorative veneers, engineered door units and door leaf and different allied products thru its wholesale and retail network. It imports raw materials for manufacturing. Its goods are sold both in domestic and overseas markets. It has two subsidiaries overseas, which is engaged in marketing and distribution of its merchandise.

Greenlam Industries Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Greenlam Industries Quarterly Results

#(Fig in Cr.)	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Net Sales	503	534	515	604	563	624	605	681	602	682
Other Income	6	4	4	6	3	9	3	8	1	0
Total Income	509	538	519	609	566	633	608	689	603	682
Total Expenditure	449	460	451	528	492	541	541	599	539	618
Operating Profit	61	78	68	81	74	92	67	90	65	64
Interest	6	6	7	9	14	13	14	16	16	20
Depreciation	16	17	17	19	24	26	26	27	27	33
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	38	55	44	53	35	53	27	47	21	11
Provision for Tax	10	9	11	14	10	12	7	13	9	9
Profit After Tax	29	46	33	39	25	41	20	34	13	1
Adjustments	0	0	0	0	0	0	0	0	0	1
Profit After Adjustments	29	46	33	39	25	41	20	35	13	2
Adjusted Earnings Per Share	1.1	1.8	1.3	1.5	1	0.8	0.8	1.4	0.5	0.1

Greenlam Industries Profit & Loss

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Net Sales	926	1030	1076	1145	1281	1321	1200	1703	2026	2306	2569	2570
Other Income	2	3	3	2	2	4	8	7	18	22	11	12
Total Income	928	1033	1078	1146	1282	1325	1207	1711	2044	2328	2580	2582
Total Expenditure	833	900	937	996	1122	1142	1026	1516	1793	2012	2295	2297
Operating Profit	95	133	141	151	160	183	181	194	251	316	286	286
Interest	33	35	29	18	17	22	17	14	23	44	65	66
Depreciation	33	35	37	36	37	52	56	58	63	87	114	113
Exceptional Income / Expenses	0	0	0	0	0	0	-12	-3	0	0	0	0
Profit Before Tax	28	62	76	97	106	108	96	119	164	185	106	106
Provision for Tax	9	25	26	32	29	22	22	29	36	47	38	38
Profit After Tax	19	38	50	65	77	87	74	91	129	138	68	68
Adjustments	-0	-0	-0	-0	0	-0	0	0	0	0	1	1
Profit After Adjustments	19	38	50	65	77	87	74	91	129	138	70	70
Adjusted Earnings Per Share	0.8	1.6	2.1	2.7	3.2	3.6	3.1	3.8	5.1	5.4	2.7	2.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	11%	15%	14%	11%
Operating Profit CAGR	-9%	14%	9%	12%
PAT CAGR	-51%	-9%	-5%	14%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-7%	14%	30%	23%
ROE Average	6%	12%	13%	16%
ROCE Average	8%	12%	13%	16%

Greenlam Industries Balance Sheet

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Shareholder's Funds	220	245	298	356	428	501	573	654	958	1077	1127
Minority's Interest	0	0	0	0	0	0	0	1	0	-0	-2
Borrowings	209	148	97	81	73	86	84	158	352	647	731
Other Non-Current Liabilities	24	43	36	37	41	88	70	58	63	106	110
Total Current Liabilities	389	435	360	349	386	429	444	506	662	896	932
Total Liabilities	842	871	791	823	927	1104	1172	1376	2035	2726	2899
Fixed Assets	328	353	324	331	330	429	413	468	506	984	1748
Other Non-Current Assets	24	9	27	22	50	72	77	53	520	658	58
Total Current Assets	491	508	441	470	547	604	682	856	1009	1084	1093
Total Assets	842	871	791	823	927	1104	1172	1376	2035	2726	2899

Greenlam Industries Cash Flow

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Opening Cash & Cash Equivalents	0	5	5	7	9	10	31	19	16	16	33
Cash Flow from Operating Activities	118	116	185	109	64	96	213	71	169	194	205
Cash Flow from Investing Activities	-103	-53	-22	-38	-57	-54	-154	-136	-535	-527	-167
Cash Flow from Financing Activities	-12	-63	-160	-69	-6	-22	-71	62	366	350	-28
Net Cash Inflow / Outflow	3	-0	3	2	1	20	-12	-3	0	17	10
Closing Cash & Cash Equivalent	5	5	7	9	10	31	19	16	16	33	43

Greenlam Industries Ratios

#	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Earnings Per Share (Rs)	0.8	1.56	2.06	2.68	3.19	3.59	3.06	3.76	5.07	5.42	2.73
CEPS(Rs)	2.18	3.01	3.58	4.17	4.72	5.77	5.35	6.18	7.55	8.82	7.14
DPS(Rs)	0.05	0.1	0.15	0.25	0.3	0.4	0.5	0.6	0.75	0.83	0.4
Book NAV/Share(Rs)	9.11	10.16	12.35	14.76	17.75	20.74	23.76	27.11	37.72	42.21	44.17
Core EBITDA Margin(%)	9.65	12.11	12.39	12.88	12.38	13.5	14.45	10.98	11.4	12.68	10.6
EBIT Margin(%)	6.38	9.12	9.33	9.91	9.62	9.86	9.41	7.82	9.18	9.86	6.64
Pre Tax Margin(%)	2.96	5.81	6.78	8.35	8.3	8.2	8	6.99	8.03	7.96	4.11
PAT Margin (%)	2.01	3.51	4.45	5.59	6.02	6.56	6.14	5.32	6.29	5.94	2.64
Cash Profit Margin (%)	5.48	6.77	7.73	8.7	8.9	10.54	10.77	8.75	9.38	9.68	7.03
ROA(%)	4.59	4.4	5.98	8.01	8.81	8.53	6.48	7.11	7.53	5.8	2.43
ROE(%)	17.6	16.22	18.29	19.75	19.66	18.66	13.72	14.75	15.94	13.56	6.2
ROCE(%)	20.07	16	17.27	19.03	18.87	17.44	13.97	14.63	14.84	12.72	8.04
Receivable days	69.01	62.26	55.97	51.93	49.47	43.45	41.52	28.3	24.26	23.1	21.72
Inventory Days	87.45	81.29	77.72	76.48	80.35	93.78	113.97	94.45	90.81	88.13	89.78
Payable days	64.4	127.39	102.42	87.44	84.61	89.53	118.42	92.49	89.81	104.6	113.46
PER(x)	56.71	31.37	30.78	42.7	29.7	13.33	30.57	48.26	29.53	46.19	86.53
Price/Book(x)	4.99	4.83	5.13	7.75	5.35	2.31	3.93	6.69	3.97	5.93	5.35
Dividend Yield(%)	0.11	0.2	0.24	0.22	0.32	0.84	0.54	0.33	0.5	0.33	0.17
EV/Net Sales(x)	1.6	1.5	1.69	2.62	1.99	1.07	2.07	2.76	2.15	3.19	2.75
EV/Core EBITDA(x)	15.64	11.62	12.92	19.93	15.93	7.77	13.74	24.23	17.36	23.26	24.73
Net Sales Growth(%)	0	11.25	4.47	6.41	11.88	3.11	-9.16	42	18.94	13.84	11.4
EBIT Growth(%)	0	59.14	6.53	9.96	7.54	5.65	-13.28	18.01	40.81	22.2	-25.02
PAT Growth(%)	0	94.93	31.72	30.09	19.34	12.4	-14.99	22.93	41.87	7.39	-50.47
EPS Growth(%)	1101.2	95.02	31.71	30.1	19.36	12.39	-14.89	23.01	34.8	7.02	-49.63
Debt/Equity(x)	1.79	1.49	1	0.71	0.63	0.59	0.43	0.53	0.59	0.93	0.95
Current Ratio(x)	1.26	1.17	1.23	1.35	1.42	1.41	1.54	1.69	1.53	1.21	1.17
Quick Ratio(x)	0.67	0.6	0.59	0.61	0.62	0.54	0.68	0.7	0.75	0.53	0.46
Interest Cover(x)	1.86	2.76	3.65	6.35	7.26	5.96	6.67	9.46	7.99	5.18	2.62
Total Debt/Mcap(x)	0.36	0.31	0.2	0.09	0.12	0.25	0.11	0.08	0.15	0.16	0.18

Greenlam Industries Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	51.22	51.22	51.22	51.22	50.98	50.98	50.98	50.98	50.98	50.98
FII	1.44	1.44	1.46	1.37	1.28	1.36	1.77	1.72	1.78	1.76
DII	13.1	15.7	15.61	15.58	15.54	15.56	15.6	15.63	15.72	15.73
Public	34.25	31.64	31.72	31.82	32.2	32.1	31.64	31.66	31.52	31.52
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	6.5	6.5	6.5	6.5	6.5	6.5	6.5	6.5	6.5	13.01
FII	0.18	0.18	0.18	0.17	0.16	0.17	0.23	0.22	0.23	0.45
DII	1.66	1.99	1.98	1.98	1.98	1.98	1.99	1.99	2	4.01
Public	4.35	4.02	4.03	4.04	4.11	4.1	4.04	4.04	4.02	8.04
Others	0	0	0	0	0	0	0	0	0	0
Total	12.7	12.7	12.7	12.7	12.76	12.76	12.76	12.76	12.76	25.51

Pros

Cons

Company has a low return on equity of 12% over the last 3 years.
Debtor days have increased from 104.6 to 113.46days.
Stock is trading at 6 times its book value.
The company has delivered a poor profit growth of -4% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Greenlam Industries News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Greenlam Industries

Add Watchlist

Greenlam Industries Research see more...

Overview Inc. Year: 2013Industry: Laminates/Decoratives

Greenlam Industries Share Price

Alert Data

Quarterly Price

Peer Comparison

Greenlam Industries Quarterly Results

Greenlam Industries Profit & Loss

Growth Rates

Greenlam Industries Balance Sheet

Greenlam Industries Cash Flow

Greenlam Industries Ratios

Greenlam Industries Shareholding Pattern

Greenlam Industries News

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!

Enter Your Complaint