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

  • Home
  • /
  • Greenpanel Inds
Join Channel
Consolidated Standalone

Greenpanel Inds.

₹293.3 0 | 0%

Market Cap ₹3596 Cr.

Stock P/E 25.2

P/B 2.7

Current Price ₹293.3

Book Value ₹ 107.4

Face Value 1

52W High ₹449.8

Dividend Yield 0.51%

52W Low ₹ 288

Edit Ratio

Greenpanel Inds. Research see more...

Stocx User

Equity Research: Greenpanel Industries

Overview Inc. Year: 2017Industry: Wood & Wood Products

Greenpanel Industries Ltd engages within the manufacture and sale of wood panels in India and across the world. It provides plain and pre-laminated medium density fibre boards, timber floors, decorative veneers, plywood, and flush and commercial doorways. The agency also trades in medium density fibre boards and allied merchandise. Greenpanel Industries Ltd was founded in 2017 and is based in Kolkata, India.

Read More..

Greenpanel Inds. Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Greenpanel Inds. Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 424 470 464 457 420 441 386 399 386 397
Other Income 2 4 7 8 -4 9 6 7 1 7
Total Income 427 474 471 465 416 450 393 406 387 404
Total Expenditure 313 332 332 341 328 365 320 330 325 345
Operating Profit 113 141 139 124 88 85 72 76 62 59
Interest 1 3 3 2 11 3 4 2 6 0
Depreciation 18 18 18 18 18 17 18 18 18 18
Exceptional Income / Expenses 0 0 0 6 0 0 0 0 0 0
Profit Before Tax 94 120 118 110 58 64 50 55 37 40
Provision for Tax 31 39 40 38 21 -5 13 14 3 10
Profit After Tax 63 81 78 72 38 69 37 41 35 30
Adjustments 0 -0 -0 0 -0 0 0 0 0 -0
Profit After Adjustments 63 81 78 72 38 69 37 41 35 30
Adjusted Earnings Per Share 5.1 6.6 6.3 5.9 3.1 5.6 3 3.3 2.8 2.4

Greenpanel Inds. Profit & Loss

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 0 599 877 1021 1625 1783 1568
Other Income 0 13 2 3 9 19 21
Total Income 0 612 879 1024 1634 1802 1590
Total Expenditure 0 522 739 817 1195 1366 1320
Operating Profit -0 90 140 207 439 436 269
Interest 0 25 48 37 17 19 12
Depreciation 0 53 69 69 73 72 72
Exceptional Income / Expenses 0 0 -11 0 0 6 0
Profit Before Tax -0 12 12 101 349 351 182
Provision for Tax 0 -22 -3 32 108 94 40
Profit After Tax -0 35 14 69 240 257 143
Adjustments 0 0 0 0 0 0 0
Profit After Adjustments -0 35 14 69 240 257 143
Adjusted Earnings Per Share -0.5 0 1.2 5.6 19.6 20.9 11.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 10% 27% 0% 0%
Operating Profit CAGR -1% 46% 0% 0%
PAT CAGR 7% 164% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -8% 8% NA% NA%
ROE Average 24% 21% 15% -5%
ROCE Average 28% 23% 16% -4%

Greenpanel Inds. Balance Sheet

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 0 645 662 730 952 1194
Minority's Interest 0 0 0 0 0 0
Borrowings 0 460 435 356 165 127
Other Non-Current Liabilities 0 78 72 83 114 150
Total Current Liabilities 0 275 301 286 312 234
Total Liabilities 0 1458 1469 1455 1542 1705
Fixed Assets 0 1137 1111 1074 1038 992
Other Non-Current Assets 0 33 38 26 18 79
Total Current Assets 0 288 320 355 486 634
Total Assets 0 1458 1469 1455 1542 1705

Greenpanel Inds. Cash Flow

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 0 0 20 11 13 57
Cash Flow from Operating Activities -0 17 100 214 366 337
Cash Flow from Investing Activities 0 -105 -22 -70 -136 -248
Cash Flow from Financing Activities 0 102 -86 -141 -185 -134
Net Cash Inflow / Outflow 0 14 -8 2 44 -44
Closing Cash & Cash Equivalent 0 20 11 13 57 13

Greenpanel Inds. Ratios

# Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) -0.52 0 1.18 5.61 19.61 20.92
CEPS(Rs) -0.52 0 6.82 11.21 25.59 26.79
DPS(Rs) 0 0 0 0 1.5 1.5
Book NAV/Share(Rs) 0.48 0 53.96 59.56 77.6 97.36
Core EBITDA Margin(%) 0 12.07 14.74 18.8 25.27 22.27
EBIT Margin(%) 0 5.77 6.42 12.78 21.49 19.78
Pre Tax Margin(%) 0 1.93 1.25 9.34 20.48 18.77
PAT Margin (%) 0 5.39 1.55 6.36 14.11 13.72
Cash Profit Margin (%) 0 13.66 8.95 12.71 18.42 17.56
ROA(%) -102.37 4.74 0.99 4.71 16.04 15.8
ROE(%) -107.9 10.92 2.23 9.89 28.59 23.91
ROCE(%) -107.9 6.01 4.89 11.52 30.36 28.26
Receivable days 0 25.97 22.68 25.02 12.77 8.38
Inventory Days 0 76.55 56.32 51.17 33.76 31.07
Payable days 0 58.28 94.18 98.7 72.75 60.91
PER(x) 0 0 24.68 28.52 29.95 13.02
Price/Book(x) 0 0 0.54 2.69 7.57 2.8
Dividend Yield(%) 0 0 0 0 0.26 0.55
EV/Net Sales(x) 0 0.95 1.03 2.29 4.47 1.77
EV/Core EBITDA(x) -0.95 6.29 6.47 11.3 16.53 7.24
Net Sales Growth(%) 0 0 46.31 16.45 59.2 9.71
EBIT Growth(%) 0 0 62.09 130.3 164.89 1.08
PAT Growth(%) 0 0 -58.18 375.83 249.47 6.67
EPS Growth(%) 0 100 0 375.85 249.47 6.67
Debt/Equity(x) 0 0.93 0.85 0.61 0.3 0.16
Current Ratio(x) 19.5 1.05 1.06 1.24 1.56 2.71
Quick Ratio(x) 19.5 0.56 0.55 0.72 1.03 2.06
Interest Cover(x) 0 1.5 1.24 3.71 21.41 19.43
Total Debt/Mcap(x) 0 0 1.57 0.23 0.04 0.06

Greenpanel Inds. Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 53.1 53.1 53.1 53.1 53.1 53.1 53.1 53.13 53.13 53.13
FII 3.73 5.84 6.27 6.39 4.56 4.43 4.3 4.41 3.22 3
DII 22.87 21.24 21.45 21.18 21.3 21.18 21.6 22.89 24.59 25.87
Public 20.31 19.82 19.18 19.33 21.04 21.29 21 19.57 19.06 18
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 21%
  • Debtor days have improved from 72.75 to 60.91days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

* 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.

Greenpanel Inds. 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.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!