Sharescart Research Club logo ×
Screener Research Buy Unlisted Shares Sell Unlisted Shares Startup Funding New IPO New

Greenlam Industries

₹263.7 19.4 | 7.9%

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

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.

Read More..

Greenlam Industries Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

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

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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....