Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Greenlam Industries

₹543 -3.6 | 0.7%

Market Cap ₹6927 Cr.

Stock P/E 50.2

P/B 6.2

Current Price ₹543

Book Value ₹ 88.2

Face Value 1

52W High ₹661.7

Dividend Yield 0.3%

52W Low ₹ 431.1

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.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Net Sales 518 503 534 515 604 563 624 605 681 602
Other Income 5 6 4 4 6 3 9 3 8 1
Total Income 523 509 538 519 609 566 633 608 689 603
Total Expenditure 464 449 460 451 528 492 541 541 599 539
Operating Profit 59 61 78 68 81 74 92 67 90 65
Interest 6 6 6 7 9 14 13 14 16 16
Depreciation 15 16 17 17 19 24 26 26 27 27
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 38 38 55 44 53 35 53 27 47 21
Provision for Tax 9 10 9 11 14 10 12 7 13 9
Profit After Tax 29 29 46 33 39 25 41 20 34 13
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 29 29 46 33 39 25 41 20 35 13
Adjusted Earnings Per Share 2.3 2.3 3.6 2.6 3.1 2 3.2 1.6 2.7 1

Greenlam Industries Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 0 926 1030 1076 1145 1281 1321 1200 1703 2026 2306 2512
Other Income 0 2 3 3 2 2 4 8 7 18 22 21
Total Income 0 928 1033 1078 1146 1282 1325 1207 1711 2044 2328 2533
Total Expenditure 0 833 900 937 996 1122 1142 1026 1516 1793 2012 2220
Operating Profit -0 95 133 141 151 160 183 181 194 251 316 314
Interest 0 33 35 29 18 17 22 17 14 23 44 59
Depreciation 0 33 35 37 36 37 52 56 58 63 87 106
Exceptional Income / Expenses 0 0 0 0 0 0 0 -12 -3 0 0 0
Profit Before Tax -0 28 62 76 97 106 108 96 119 164 185 148
Provision for Tax 0 9 25 26 32 29 22 22 29 36 47 41
Profit After Tax -0 19 38 50 65 77 87 74 91 129 138 108
Adjustments 0 -0 -0 -0 -0 0 -0 0 0 0 0 0
Profit After Adjustments -0 19 38 50 65 77 87 74 91 129 138 109
Adjusted Earnings Per Share 0 1.6 3.1 4.1 5.4 6.4 7.2 6.1 7.5 10.1 10.8 8.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 14% 24% 12% 0%
Operating Profit CAGR 26% 20% 15% 0%
PAT CAGR 7% 23% 12% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 5% 15% 24% NA%
ROE Average 14% 15% 15% 13%
ROCE Average 13% 14% 15% 13%

Greenlam Industries Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 0 220 245 298 356 428 501 573 654 958 1077
Minority's Interest 0 0 0 0 0 0 0 0 1 0 -0
Borrowings 0 209 148 97 81 73 86 84 158 352 647
Other Non-Current Liabilities 0 24 43 36 37 41 88 70 58 63 106
Total Current Liabilities 0 389 435 360 349 386 429 444 506 662 896
Total Liabilities 0 842 871 791 823 927 1104 1172 1376 2035 2726
Fixed Assets 0 328 353 324 331 330 429 413 468 506 986
Other Non-Current Assets 0 24 9 27 22 50 72 77 53 520 656
Total Current Assets 0 491 508 441 470 547 604 682 856 1009 1083
Total Assets 0 842 871 791 823 927 1104 1172 1376 2035 2726

Greenlam Industries Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 0 0 5 5 7 9 10 31 19 16 16
Cash Flow from Operating Activities -0 118 116 185 109 64 96 213 71 169 194
Cash Flow from Investing Activities 0 -103 -53 -22 -38 -57 -54 -154 -136 -535 -527
Cash Flow from Financing Activities 0 -12 -63 -160 -69 -6 -22 -71 62 366 350
Net Cash Inflow / Outflow 0 3 -0 3 2 1 20 -12 -3 0 17
Closing Cash & Cash Equivalent 0 5 5 7 9 10 31 19 16 16 33

Greenlam Industries Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 0 1.6 3.12 4.11 5.35 6.39 7.18 6.11 7.52 10.13 10.85
CEPS(Rs) -0.16 4.37 6.02 7.15 8.33 9.44 11.53 10.71 12.35 15.1 17.64
DPS(Rs) 0 0.1 0.2 0.3 0.5 0.6 0.8 1 1.2 1.5 1.65
Book NAV/Share(Rs) 0 18.21 20.31 24.7 29.51 35.5 41.49 47.52 54.22 75.45 84.43
Core EBITDA Margin(%) 0 9.65 12.11 12.39 12.88 12.38 13.5 14.45 10.98 11.4 12.68
EBIT Margin(%) 0 6.38 9.12 9.33 9.91 9.62 9.86 9.41 7.82 9.18 9.86
Pre Tax Margin(%) 0 2.96 5.81 6.78 8.35 8.3 8.2 8 6.99 8.03 7.96
PAT Margin (%) 0 2.01 3.51 4.45 5.59 6.02 6.56 6.14 5.32 6.29 5.94
Cash Profit Margin (%) 0 5.48 6.77 7.73 8.7 8.9 10.54 10.77 8.75 9.38 9.68
ROA(%) -18.31 4.59 4.4 5.98 8.01 8.81 8.53 6.48 7.11 7.53 5.8
ROE(%) -24.84 17.6 16.22 18.29 19.75 19.66 18.66 13.72 14.75 15.94 13.56
ROCE(%) -24.84 20.07 16 17.27 19.03 18.87 17.44 13.96 14.63 14.84 12.72
Receivable days 0 69.01 62.26 55.97 51.93 49.47 43.45 41.52 28.3 24.26 23.09
Inventory Days 0 87.45 81.29 77.72 76.48 80.35 93.78 113.97 94.45 90.81 88.13
Payable days 0 64.4 127.39 102.42 87.44 84.61 89.53 118.42 92.49 89.81 104.6
PER(x) 0 56.71 31.37 30.78 42.7 29.7 13.33 30.57 48.26 29.53 46.18
Price/Book(x) 0 4.99 4.83 5.13 7.75 5.35 2.31 3.93 6.69 3.97 5.93
Dividend Yield(%) 0 0.11 0.2 0.24 0.22 0.32 0.84 0.54 0.33 0.5 0.33
EV/Net Sales(x) 0 1.6 1.5 1.69 2.62 1.99 1.07 2.07 2.76 2.15 3.19
EV/Core EBITDA(x) -2.41 15.64 11.62 12.92 19.93 15.93 7.77 13.74 24.23 17.36 23.26
Net Sales Growth(%) 0 0 11.25 4.47 6.41 11.88 3.11 -9.16 42 18.94 13.84
EBIT Growth(%) 0 0 59.13 6.53 9.96 7.54 5.65 -13.28 18.01 40.81 22.2
PAT Growth(%) 0 0 94.93 31.72 30.09 19.34 12.4 -14.99 22.93 41.87 7.39
EPS Growth(%) 0 1101.2 95.02 31.71 30.1 19.36 12.39 -14.89 23.01 34.8 7.04
Debt/Equity(x) 0 1.79 1.49 1 0.71 0.63 0.59 0.43 0.53 0.59 0.93
Current Ratio(x) 19.94 1.26 1.17 1.23 1.35 1.42 1.41 1.54 1.69 1.53 1.21
Quick Ratio(x) 19.94 0.67 0.6 0.59 0.61 0.62 0.54 0.68 0.7 0.75 0.53
Interest Cover(x) 0 1.86 2.76 3.65 6.35 7.26 5.96 6.67 9.46 7.99 5.18
Total Debt/Mcap(x) 0 0.36 0.31 0.2 0.09 0.12 0.25 0.11 0.08 0.15 0.16

Greenlam Industries Shareholding Pattern

# Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Promoter 51.22 51.22 51.22 51.22 51.22 50.98 50.98 50.98 50.98 50.98
FII 1.46 1.44 1.44 1.46 1.37 1.28 1.36 1.77 1.72 1.78
DII 13.37 13.1 15.7 15.61 15.58 15.54 15.56 15.6 15.63 15.72
Public 33.96 34.25 31.64 31.72 31.82 32.2 32.1 31.64 31.66 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

  • Debtor days have increased from 89.81 to 104.6days.
  • Stock is trading at 6.2 times its book value.

* 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.....