Wood & Wood Products · Founded 2017 · www.greenpanel.com · BSE 542857 · NSE GREENPANEL · ISIN INE08ZM01014
No Notes Added Yet
Business
Greenpanel Industries Ltd. is a leading manufacturer of wood panels in India. Its core business involves the production and sale of Medium Density Fibreboard (MDF) and Plywood, along with allied products like veneers and decorative laminates. The company primarily caters to the interior infrastructure industry, serving furniture manufacturers, contractors, architects, and retail customers for applications in residential and commercial spaces. It operates a business-to-business (B2B) model for large clients and a business-to-consumer (B2C) model through its extensive dealer and distribution network. The company generates revenue by selling these finished wood panel products.
Revenue Mix
Greenpanel's primary business segments are:
MDF (Medium Density Fibreboard): This is the largest segment for Greenpanel, comprising various types such as plain MDF, pre-laminated MDF, and thin MDF. MDF is an engineered wood product made from wood fibers pressed under high pressure and temperature, used extensively in furniture, cabinetry, and interior decoration.
Plywood & Allied Products: This segment includes plywood, blockboard, decorative veneers, and laminates. Plywood is a traditional wood panel product made from thin layers of wood veneer, used in construction and furniture.
While specific revenue percentages fluctuate, MDF typically contributes the majority of the company's revenue, with Greenpanel being a prominent player in the Indian MDF market.
Industry
The Indian wood panel industry is characterized by its large size, significant fragmentation, and a mix of organized and unorganized players. There is a gradual shift from unorganized to organized manufacturing due to quality preferences, GST implementation, and environmental regulations. Greenpanel holds a strong position in the organized sector. It is one of India's largest manufacturers of MDF, particularly recognized for its modern manufacturing facilities and product range. In the plywood segment, it competes with other established brands, facing intense competition from both organized players and the vast unorganized market.
MOAT
Scale and Technology: Greenpanel operates one of India's largest MDF manufacturing facilities, benefiting from economies of scale, modern technology, and efficient production processes. This scale can lead to cost advantages and higher output efficiency.
Brand Recognition: Within the organized wood panel sector, Greenpanel has established a recognized brand, particularly for its MDF products, which assures quality and reliability to customers.
Distribution Network: The company possesses an extensive and well-established pan-India distribution network, enabling broad market reach and effective product delivery to various customer segments.
Product Diversification: Offering both MDF and plywood, along with allied products, allows Greenpanel to cater to a wider range of customer needs and reduce dependence on a single product category.
Growth Drivers
Urbanization & Housing Demand: Rapid urbanization and increased disposable incomes in India drive demand for residential and commercial spaces, consequently boosting demand for interior infrastructure products like MDF and plywood.
"Make in India" & Organized Sector Growth: Government initiatives and a preference for quality, branded products are leading to a shift from the unorganized to the organized sector, benefiting established players like Greenpanel.
Increased use of Engineered Wood: MDF is gaining traction as a cost-effective and versatile alternative to traditional solid wood and plywood, particularly in modular furniture and interiors.
Government Infrastructure Spending: Investments in infrastructure projects, commercial real estate, and hospitality sectors contribute to the overall demand for wood panel products.
Evolving Lifestyles: Changing consumer preferences towards modern, aesthetically pleasing, and durable interior solutions drive demand for finished and pre-laminated panels.
Risks
Raw Material Price Volatility: The cost and availability of key raw materials like wood, timber, and resins are subject to price fluctuations, which can impact profit margins.
Intense Competition: The wood panel industry in India is highly competitive, with numerous organized and unorganized players vying for market share, potentially leading to pricing pressures.
Economic Slowdown: A downturn in the broader economy, particularly in the real estate, construction, and furniture sectors, could dampen demand for the company's products.
Regulatory & Environmental Compliance: Stringent environmental regulations related to forestry, timber sourcing, and manufacturing processes could impose additional costs or operational restrictions.
Capacity Utilization: Achieving optimal capacity utilization at its large manufacturing facilities is crucial for profitability; underutilization could impact financial performance.
Management & Ownership
Greenpanel Industries Ltd. is a promoter-led company. The management team includes experienced professionals with a significant understanding of the wood panel industry. The promoters have a track record within the broader wood and building materials sector. Ownership largely rests with the promoter group, indicating a concentrated ownership structure, common among many Indian companies. Institutional investors and the public hold the remaining shares.
Outlook
Greenpanel Industries is well-positioned to capitalize on India's long-term growth trends in housing, urbanization, and the increasing preference for organized and engineered wood products. The company's leadership in the MDF segment, coupled with its robust distribution network, provides a solid foundation for growth. However, the cyclical nature of the real estate and construction sectors, along with intense competition and volatility in raw material prices, present ongoing challenges. The company's ability to maintain cost efficiencies, innovate its product portfolio, and effectively manage its capacity expansion will be key determinants of its sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 599 | 877 | 1021 | 1625 | 1783 | 1567 | 1568 |
| Other Income | 0 | 13 | 2 | 3 | 9 | 19 | 22 | 21 |
| Total Income | 0 | 612 | 879 | 1024 | 1634 | 1802 | 1589 | 1590 |
| Total Expenditure | 0 | 522 | 739 | 817 | 1195 | 1366 | 1321 | 1320 |
| Operating Profit | -0 | 90 | 140 | 207 | 439 | 436 | 268 | 269 |
| Interest | 0 | 25 | 48 | 37 | 17 | 19 | 12 | 12 |
| Depreciation | 0 | 53 | 69 | 69 | 73 | 72 | 73 | 72 |
| Exceptional Income / Expenses | 0 | 0 | -11 | 0 | 0 | 6 | 0 | 0 |
| Profit Before Tax | -0 | 12 | 12 | 101 | 349 | 351 | 183 | 182 |
| Provision for Tax | 0 | -22 | -3 | 32 | 108 | 94 | 40 | 40 |
| Profit After Tax | -0 | 35 | 14 | 69 | 240 | 257 | 143 | 143 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -0 | 35 | 14 | 69 | 240 | 257 | 143 | 143 |
| Adjusted Earnings Per Share | -0.5 | 0 | 1.2 | 5.6 | 19.6 | 20.9 | 11.6 | 11.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -12% | 15% | 21% | 0% |
| Operating Profit CAGR | -39% | 9% | 24% | 0% |
| PAT CAGR | -44% | 27% | 33% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -47% | -25% | -13% | NA% |
| ROE Average | 11% | 21% | 15% | -3% |
| ROCE Average | 13% | 24% | 18% | -2% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 0 | 645 | 662 | 730 | 952 | 1194 | 1317 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 460 | 435 | 356 | 165 | 127 | 238 |
| Other Non-Current Liabilities | 0 | 78 | 72 | 83 | 114 | 150 | 132 |
| Total Current Liabilities | 0 | 275 | 301 | 286 | 312 | 234 | 204 |
| Total Liabilities | 0 | 1458 | 1469 | 1455 | 1542 | 1705 | 1891 |
| Fixed Assets | 0 | 1137 | 1111 | 1074 | 1038 | 992 | 982 |
| Other Non-Current Assets | 0 | 33 | 38 | 26 | 18 | 79 | 379 |
| Total Current Assets | 0 | 288 | 320 | 355 | 486 | 634 | 529 |
| Total Assets | 0 | 1458 | 1469 | 1455 | 1542 | 1705 | 1891 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 20 | 11 | 13 | 57 | 13 |
| Cash Flow from Operating Activities | -0 | 17 | 100 | 214 | 366 | 337 | 135 |
| Cash Flow from Investing Activities | 0 | -105 | -22 | -70 | -136 | -248 | -158 |
| Cash Flow from Financing Activities | 0 | 102 | -86 | -141 | -185 | -134 | 50 |
| Net Cash Inflow / Outflow | 0 | 14 | -8 | 2 | 44 | -44 | 27 |
| Closing Cash & Cash Equivalent | 0 | 20 | 11 | 13 | 57 | 13 | 40 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -0.52 | 0 | 1.18 | 5.61 | 19.61 | 20.92 | 11.64 |
| CEPS(Rs) | -0.52 | 0 | 6.82 | 11.21 | 25.59 | 26.79 | 17.58 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 1.5 | 1.5 | 1.5 |
| Book NAV/Share(Rs) | 0.48 | 0 | 53.96 | 59.56 | 77.6 | 97.36 | 107.41 |
| Core EBITDA Margin(%) | 0 | 12.07 | 14.74 | 18.8 | 25.27 | 22.27 | 14.51 |
| EBIT Margin(%) | 0 | 5.77 | 6.42 | 12.78 | 21.49 | 19.78 | 11.52 |
| Pre Tax Margin(%) | 0 | 1.93 | 1.25 | 9.34 | 20.48 | 18.77 | 10.8 |
| PAT Margin (%) | 0 | 5.39 | 1.55 | 6.36 | 14.11 | 13.72 | 8.41 |
| Cash Profit Margin (%) | 0 | 13.66 | 8.95 | 12.71 | 18.42 | 17.56 | 12.71 |
| ROA(%) | -102.37 | 4.74 | 0.99 | 4.71 | 16.04 | 15.8 | 7.94 |
| ROE(%) | -107.9 | 10.92 | 2.23 | 9.89 | 28.59 | 23.91 | 11.36 |
| ROCE(%) | -107.9 | 6.01 | 4.89 | 11.52 | 30.36 | 28.26 | 13.16 |
| Receivable days | 0 | 25.97 | 22.68 | 25.02 | 12.77 | 8.38 | 7.9 |
| Inventory Days | 0 | 76.55 | 56.32 | 51.17 | 33.76 | 31.07 | 38.1 |
| Payable days | 0 | 58.28 | 94.18 | 98.7 | 72.75 | 60.91 | 58.25 |
| PER(x) | 0 | 0 | 24.68 | 28.52 | 29.95 | 13.02 | 27.04 |
| Price/Book(x) | 0 | 0 | 0.54 | 2.69 | 7.57 | 2.8 | 2.93 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.26 | 0.55 | 0.48 |
| EV/Net Sales(x) | 0 | 0.95 | 1.03 | 2.29 | 4.47 | 1.77 | 2.54 |
| EV/Core EBITDA(x) | -0.95 | 6.29 | 6.47 | 11.3 | 16.53 | 7.24 | 14.85 |
| Net Sales Growth(%) | 0 | 0 | 46.31 | 16.45 | 59.2 | 9.71 | -12.09 |
| EBIT Growth(%) | 0 | 0 | 62.09 | 130.3 | 164.89 | 1.08 | -47.18 |
| PAT Growth(%) | 0 | 0 | -58.18 | 375.83 | 249.47 | 6.67 | -44.38 |
| EPS Growth(%) | 0 | 100 | 0 | 375.85 | 249.47 | 6.67 | -44.38 |
| Debt/Equity(x) | 0 | 0.93 | 0.85 | 0.61 | 0.3 | 0.16 | 0.2 |
| Current Ratio(x) | 19.5 | 1.05 | 1.06 | 1.24 | 1.56 | 2.71 | 2.59 |
| Quick Ratio(x) | 19.5 | 0.56 | 0.55 | 0.72 | 1.03 | 2.06 | 1.6 |
| Interest Cover(x) | 0 | 1.5 | 1.24 | 3.71 | 21.41 | 19.43 | 15.94 |
| Total Debt/Mcap(x) | 0 | 0 | 1.57 | 0.23 | 0.04 | 0.06 | 0.07 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.13 | 53.13 | 53.13 | 53.13 | 53.13 | 53.13 | 53.13 | 53.13 | 53.13 | 53.26 |
| FII | 3 | 2.13 | 2.7 | 3 | 2.93 | 1.65 | 1.36 | 1.09 | 1.07 | 0.94 |
| DII | 25.87 | 26.76 | 27.6 | 28.42 | 28.58 | 28.72 | 29.58 | 28.41 | 28.39 | 28.48 |
| Public | 18 | 17.99 | 16.58 | 15.45 | 15.37 | 16.5 | 15.93 | 17.37 | 17.41 | 17.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.53 |
| FII | 0.37 | 0.26 | 0.33 | 0.37 | 0.36 | 0.2 | 0.17 | 0.13 | 0.13 | 0.11 |
| DII | 3.17 | 3.28 | 3.38 | 3.49 | 3.5 | 3.52 | 3.63 | 3.48 | 3.48 | 3.49 |
| Public | 2.21 | 2.21 | 2.03 | 1.89 | 1.88 | 2.02 | 1.95 | 2.13 | 2.14 | 2.12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -12% | +15% | +21% | — |
| Operating Profit CAGR | -39% | +9% | +24% | — |
| PAT CAGR | -44% | +27% | +33% | — |
| Share Price CAGR | -47% | -25% | -13% | — |
| ROE Average | +11% | +21% | +15% | -3% |
| ROCE Average | +13% | +24% | +18% | -2% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.13 | 53.13 | 53.13 | 53.13 | 53.13 | 53.13 | 53.13 | 53.13 | 53.13 | 53.26 |
| FII | 3 | 2.13 | 2.7 | 3 | 2.93 | 1.65 | 1.36 | 1.09 | 1.07 | 0.94 |
| DII | 25.87 | 26.76 | 27.6 | 28.42 | 28.58 | 28.72 | 29.58 | 28.41 | 28.39 | 28.48 |
| Public | 18 | 17.99 | 16.58 | 15.45 | 15.37 | 16.5 | 15.93 | 17.37 | 17.41 | 17.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.53 |
| FII | 0.37 | 0.26 | 0.33 | 0.37 | 0.36 | 0.2 | 0.17 | 0.13 | 0.13 | 0.11 |
| DII | 3.17 | 3.28 | 3.38 | 3.49 | 3.5 | 3.52 | 3.63 | 3.48 | 3.48 | 3.49 |
| Public | 2.21 | 2.21 | 2.03 | 1.89 | 1.88 | 2.02 | 1.95 | 2.13 | 2.14 | 2.12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.