Wood & Wood Products · Founded 1990 · www.greenply.com · BSE 526797 · NSE GREENPLY IND · ISIN INE461C01038
No Notes Added Yet
Business
Greenply Industries Ltd. is an Indian manufacturer and seller of wood panel products. Its core business involves producing and distributing plywood, blockboard, decorative veneers, flush doors, and allied products. The company primarily operates on a B2B and B2C model, catering to architects, interior designers, contractors, and individual customers. Greenply makes money by selling its branded and quality-assured wood panel products through an extensive pan-India distribution network of dealers and distributors.
Revenue Mix
Greenply's primary business segment is Plywood & Allied Products. Following the demerger of its MDF and particleboard business into Greenpanel Industries Ltd. in 2018-19, Greenply's focus is almost entirely on branded plywood, blockboard, and decorative veneers. There are no other significant standalone segments contributing to revenue.
Industry
The Indian wood panel industry is characterized by a significant presence of both organized and unorganized players. The organized segment competes on brand, quality, consistency, and distribution, while the unorganized sector often competes on price. Greenply Industries is one of the leading organized players in India's plywood and veneer segment, holding a strong brand recall value built over decades. It competes with other established organized players like Century Plyboards, Austin Plywood, and National Plywood, as well as a large number of regional and unorganized manufacturers.
MOAT
Brand Recognition: Greenply has established a strong and trusted brand name in the Indian plywood market, synonymous with quality and durability. This brand equity allows it to command a premium and maintain customer loyalty.
Extensive Distribution Network: The company possesses a wide and deep pan-India distribution network of dealers and distributors, providing significant reach and market penetration, especially in Tier 2 and Tier 3 cities.
Manufacturing Scale & R&D: Large-scale manufacturing facilities potentially offer some economies of scale, coupled with ongoing efforts in product innovation and quality control.
Growth Drivers
Formalization of the Sector: A secular shift from unorganized to organized players, driven by GST implementation, quality consciousness, and increasing consumer preference for branded products, benefits companies like Greenply.
Growth in Real Estate & Construction: Revival and sustained growth in residential, commercial, and infrastructure development projects directly drive demand for wood panel products.
Increasing Disposable Incomes & Urbanization: Rising incomes and urbanization lead to higher spending on home interiors and renovation, boosting demand for premium and value-added plywood and veneers.
Government Initiatives: Initiatives like 'Housing for All' and 'Smart Cities' indirectly stimulate demand for construction and interior materials.
Product Innovation: Introduction of value-added products with enhanced features (e.g., fire-retardant, waterproof, anti-bacterial plywood) can drive premiumization and market share.
Risks
Raw Material Price Volatility: Key raw materials such as timber, resins, and chemicals are subject to price fluctuations, which can impact manufacturing costs and gross margins if not effectively passed on to customers.
Intense Competition: The industry faces stiff competition from both other organized players and a large, price-sensitive unorganized sector, potentially limiting pricing power and market share gains.
Economic Slowdown: A slowdown in the overall economy, particularly in the real estate and construction sectors, can adversely affect demand for wood panel products.
Regulatory Environment: Changes in environmental regulations related to timber sourcing, import duties, or manufacturing standards could impact operations and costs.
Working Capital Requirements: The business generally requires significant working capital due to inventory management and credit extended to distributors.
Management & Ownership
Greenply Industries Ltd. is promoted by the Mittal family, with Mr. Shiv Prakash Mittal and Mr. Rajesh Mittal being key figures with significant experience in the wood panel industry. The promoter group typically holds a substantial stake in the company, demonstrating commitment. The management is perceived as experienced in navigating the complexities of the wood panel sector in India, having successfully executed strategic decisions like the demerger of the MDF business. The remaining ownership is distributed among institutional investors (Domestic and Foreign) and the public.
Outlook
Greenply's outlook is influenced by its strong brand legacy and extensive distribution network, which position it well to capitalize on the ongoing formalization of the Indian wood panel industry and the recovery in real estate. The company's focus on branded plywood and veneers, coupled with potential for product premiumization, could drive steady growth and improved profitability. However, this positive outlook is balanced by risks associated with volatile raw material prices, intense competition (especially from the unorganized sector and emerging regional players), and the cyclical nature of the real estate and construction industry. The ability to effectively manage input costs, expand into new markets, and innovate its product portfolio will be crucial for sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 582 | 600 | 584 | 640 | 614 | 649 | 601 | 689 | 673 | 776 |
| Other Income | 8 | 4 | 6 | 2 | 3 | 6 | 13 | 2 | 1 | 3 |
| Total Income | 590 | 604 | 590 | 642 | 617 | 655 | 614 | 690 | 674 | 779 |
| Total Expenditure | 532 | 542 | 526 | 583 | 560 | 581 | 539 | 632 | 614 | 683 |
| Operating Profit | 59 | 61 | 64 | 60 | 57 | 74 | 75 | 59 | 60 | 96 |
| Interest | 15 | 9 | 10 | 14 | 5 | 13 | 19 | 13 | 10 | 13 |
| Depreciation | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 16 | 17 | 17 |
| Exceptional Income / Expenses | 9 | 5 | 0 | 0 | 0 | 0 | 4 | 0 | -4 | -15 |
| Profit Before Tax | 38 | 43 | 38 | 30 | 37 | 46 | 45 | 29 | 30 | 50 |
| Provision for Tax | 10 | 9 | 1 | 8 | 9 | 8 | 8 | 7 | 8 | 13 |
| Profit After Tax | 28 | 33 | 38 | 22 | 28 | 38 | 38 | 22 | 22 | 38 |
| Adjustments | -1 | -5 | -5 | -4 | -3 | -22 | -9 | -6 | -8 | -7 |
| Profit After Adjustments | 27 | 28 | 33 | 18 | 24 | 16 | 28 | 16 | 14 | 31 |
| Adjusted Earnings Per Share | 2.2 | 2.3 | 2.7 | 1.4 | 2 | 1.3 | 2.3 | 1.3 | 1.2 | 2.5 |
| #(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 | 1564 | 1646 | 1668 | 912 | 1412 | 1420 | 1165 | 1563 | 1663 | 2180 | 2488 | 2739 |
| Other Income | 2 | 11 | 4 | 1 | 4 | 2 | 8 | 10 | 17 | 15 | 16 | 19 |
| Total Income | 1566 | 1657 | 1672 | 914 | 1417 | 1422 | 1174 | 1573 | 1681 | 2195 | 2504 | 2757 |
| Total Expenditure | 1358 | 1408 | 1423 | 846 | 1269 | 1265 | 1050 | 1413 | 1509 | 1994 | 2250 | 2468 |
| Operating Profit | 208 | 249 | 249 | 68 | 147 | 158 | 123 | 160 | 171 | 201 | 254 | 290 |
| Interest | 38 | 31 | 19 | 8 | 19 | 21 | 17 | 12 | 9 | 43 | 43 | 55 |
| Depreciation | 47 | 50 | 51 | 18 | 22 | 26 | 23 | 26 | 26 | 55 | 60 | 65 |
| Exceptional Income / Expenses | 16 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | 10 | 14 | 0 | -15 |
| Profit Before Tax | 141 | 170 | 181 | 35 | 111 | 61 | 81 | 125 | 125 | 115 | 117 | 154 |
| Provision for Tax | 17 | 41 | 56 | 14 | 32 | 13 | 20 | 30 | 19 | 30 | 25 | 36 |
| Profit After Tax | 124 | 128 | 125 | 21 | 80 | 47 | 61 | 95 | 106 | 85 | 92 | 120 |
| Adjustments | -1 | 0 | 0 | 90 | 0 | 0 | 0 | 0 | -15 | -15 | -0 | -30 |
| Profit After Adjustments | 124 | 128 | 125 | 111 | 80 | 47 | 61 | 95 | 91 | 70 | 92 | 89 |
| Adjusted Earnings Per Share | 10.2 | 10.6 | 10.2 | 9 | 6.5 | 3.9 | 5 | 7.7 | 7.4 | 5.7 | 7.3 | 7.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 14% | 17% | 12% | 5% |
| Operating Profit CAGR | 26% | 17% | 10% | 2% |
| PAT CAGR | 8% | -1% | 14% | -3% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -8% | 19% | 5% | 2% |
| ROE Average | 12% | 15% | 16% | 16% |
| ROCE Average | 13% | 13% | 14% | 14% |
| #(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 | 486 | 614 | 773 | 878 | 335 | 378 | 437 | 538 | 644 | 709 | 809 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 127 | 121 | 266 | 485 | 80 | 58 | 72 | 143 | 515 | 391 | 372 |
| Other Non-Current Liabilities | 64 | 29 | 64 | 304 | 205 | 4 | 8 | 12 | 29 | 17 | 18 |
| Total Current Liabilities | 472 | 436 | 472 | 616 | 457 | 512 | 392 | 459 | 490 | 539 | 744 |
| Total Liabilities | 1149 | 1200 | 1575 | 2282 | 1077 | 952 | 909 | 1152 | 1678 | 1657 | 1943 |
| Fixed Assets | 533 | 542 | 526 | 580 | 252 | 314 | 308 | 353 | 459 | 865 | 857 |
| Other Non-Current Assets | 45 | 78 | 451 | 1054 | 297 | 56 | 58 | 250 | 567 | 100 | 163 |
| Total Current Assets | 570 | 580 | 598 | 648 | 528 | 582 | 542 | 549 | 653 | 692 | 923 |
| Total Assets | 1149 | 1200 | 1575 | 2282 | 1077 | 952 | 909 | 1152 | 1678 | 1657 | 1943 |
| #(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 | 5 | 3 | 34 | 73 | 23 | 4 | -16 | -4 | 38 | 8 | 22 |
| Cash Flow from Operating Activities | 187 | 191 | 212 | 113 | 98 | 58 | 228 | 92 | 62 | 111 | 219 |
| Cash Flow from Investing Activities | -105 | -63 | -363 | -328 | -84 | -57 | -125 | -129 | -409 | -143 | -147 |
| Cash Flow from Financing Activities | -82 | -100 | 190 | 164 | -28 | -19 | -92 | 80 | 318 | 47 | -83 |
| Net Cash Inflow / Outflow | 1 | 28 | 39 | -50 | -14 | -19 | 11 | 43 | -29 | 15 | -11 |
| Closing Cash & Cash Equivalent | 3 | 31 | 73 | 23 | 4 | -16 | -4 | 38 | 8 | 22 | 11 |
| # | 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) | 10.24 | 10.63 | 10.23 | 9.02 | 6.5 | 3.85 | 4.97 | 7.72 | 7.44 | 5.66 | 7.34 |
| CEPS(Rs) | 14.19 | 14.75 | 14.36 | 3.16 | 8.33 | 5.95 | 6.85 | 9.83 | 10.74 | 11.3 | 12.16 |
| DPS(Rs) | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 |
| Book NAV/Share(Rs) | 40.25 | 50.9 | 63.01 | 71.56 | 27.34 | 30.82 | 35.57 | 42.78 | 50.23 | 55.97 | 64.56 |
| Core EBITDA Margin(%) | 12.54 | 13.92 | 13.74 | 7.16 | 10.12 | 10.96 | 9.88 | 9.61 | 9.25 | 8.52 | 9.55 |
| EBIT Margin(%) | 10.89 | 11.71 | 11.24 | 4.55 | 9.19 | 5.74 | 8.41 | 8.76 | 8.07 | 7.26 | 6.44 |
| Pre Tax Margin(%) | 8.57 | 9.9 | 10.18 | 3.72 | 7.87 | 4.27 | 6.98 | 8 | 7.53 | 5.28 | 4.7 |
| PAT Margin (%) | 7.54 | 7.48 | 7.04 | 2.24 | 5.64 | 3.33 | 5.23 | 6.06 | 6.37 | 3.91 | 3.69 |
| Cash Profit Margin (%) | 10.4 | 10.38 | 9.88 | 4.18 | 7.23 | 5.14 | 7.21 | 7.72 | 7.94 | 6.41 | 6.1 |
| ROA(%) | 8.37 | 10.92 | 9.04 | 1.08 | 4.74 | 4.66 | 6.55 | 9.2 | 7.49 | 5.11 | 5.1 |
| ROE(%) | 23.23 | 23.32 | 18.09 | 2.52 | 13.14 | 13.25 | 14.96 | 19.72 | 18.57 | 13.02 | 12.24 |
| ROCE(%) | 16.7 | 23.59 | 19.05 | 3.01 | 11.94 | 13.24 | 15.39 | 18.78 | 12.57 | 12.47 | 12.65 |
| Receivable days | 69.66 | 62.8 | 64.61 | 114.93 | 76.33 | 85 | 86.2 | 44.41 | 45.56 | 40 | 41.99 |
| Inventory Days | 68.08 | 35.06 | 30.46 | 76.69 | 51.78 | 44.52 | 55.8 | 47.28 | 55.31 | 52.42 | 63.51 |
| Payable days | 116.56 | 94.63 | 94.34 | 137.96 | 89.47 | 87.3 | 107.97 | 82.09 | 76.17 | 71 | 96.87 |
| PER(x) | 18.16 | 16.38 | 27.62 | 33.83 | 23.91 | 21.11 | 34.08 | 28.54 | 18.67 | 40.74 | 38.93 |
| Price/Book(x) | 4.62 | 3.42 | 4.48 | 4.27 | 5.68 | 2.64 | 4.76 | 5.15 | 2.77 | 4.12 | 4.43 |
| Dividend Yield(%) | 0.32 | 0.34 | 0.21 | 0.2 | 0.26 | 0.49 | 0.24 | 0.23 | 0.36 | 0.22 | 0.18 |
| EV/Net Sales(x) | 1.64 | 1.42 | 2.3 | 4.85 | 1.51 | 0.88 | 1.84 | 1.87 | 1.41 | 1.54 | 1.62 |
| EV/Core EBITDA(x) | 12.33 | 9.37 | 15.41 | 65.22 | 14.49 | 7.96 | 17.33 | 18.25 | 13.64 | 16.71 | 15.86 |
| Net Sales Growth(%) | -29.44 | 5.23 | 1.33 | -45.31 | 54.8 | 0.59 | -17.96 | 34.11 | 6.42 | 31.07 | 14.11 |
| EBIT Growth(%) | -17.31 | 11.81 | -0.22 | -78.91 | 207.41 | -37.23 | 20.3 | 39.67 | -1.94 | 17.93 | 1.11 |
| PAT Growth(%) | 5.66 | 3.25 | -2.2 | -83.44 | 283.49 | -40.69 | 28.91 | 55.51 | 11.91 | -19.59 | 7.61 |
| EPS Growth(%) | 4.59 | 3.76 | -3.75 | -11.81 | -27.98 | -40.69 | 28.91 | 55.51 | -3.67 | -23.99 | 29.75 |
| Debt/Equity(x) | 0.68 | 0.44 | 0.58 | 0.81 | 0.75 | 0.71 | 0.44 | 0.56 | 1.07 | 0.76 | 0.61 |
| Current Ratio(x) | 1.21 | 1.33 | 1.27 | 1.05 | 1.16 | 1.14 | 1.38 | 1.2 | 1.33 | 1.28 | 1.24 |
| Quick Ratio(x) | 0.8 | 1.01 | 0.93 | 0.68 | 0.79 | 0.79 | 0.92 | 0.71 | 0.76 | 0.64 | 0.55 |
| Interest Cover(x) | 4.69 | 6.48 | 10.58 | 5.47 | 6.97 | 3.92 | 5.89 | 11.48 | 14.79 | 3.65 | 3.72 |
| Total Debt/Mcap(x) | 0.15 | 0.13 | 0.13 | 0.19 | 0.13 | 0.27 | 0.09 | 0.11 | 0.39 | 0.18 | 0.14 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.97 | 52 | 52.01 | 52 | 51.66 | 51.69 | 51.69 | 51.69 | 51.8 | 51.89 |
| FII | 3.88 | 4.13 | 4.91 | 5.6 | 5.54 | 5.42 | 4.53 | 4.49 | 4.35 | 4.19 |
| DII | 29.98 | 30.31 | 30.33 | 30.34 | 30.81 | 30.74 | 32.1 | 32.1 | 31.81 | 31.52 |
| Public | 14.17 | 13.55 | 12.75 | 12.06 | 11.99 | 12.15 | 11.68 | 11.73 | 12.05 | 12.39 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.43 | 6.43 | 6.44 | 6.44 | 6.45 | 6.45 | 6.45 | 6.45 | 6.47 | 6.48 |
| FII | 0.48 | 0.51 | 0.61 | 0.69 | 0.69 | 0.68 | 0.57 | 0.56 | 0.54 | 0.52 |
| DII | 3.71 | 3.75 | 3.75 | 3.75 | 3.85 | 3.84 | 4.01 | 4.01 | 3.97 | 3.94 |
| Public | 1.75 | 1.68 | 1.58 | 1.49 | 1.5 | 1.52 | 1.46 | 1.46 | 1.5 | 1.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 12.37 | 12.37 | 12.37 | 12.37 | 12.49 | 12.49 | 12.49 | 12.49 | 12.49 | 12.49 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +14% | +17% | +12% | +5% |
| Operating Profit CAGR | +26% | +17% | +10% | +2% |
| PAT CAGR | +8% | -1% | +14% | -3% |
| Share Price CAGR | -8% | +19% | +5% | +2% |
| ROE Average | +12% | +15% | +16% | +16% |
| ROCE Average | +13% | +13% | +14% | +14% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.97 | 52 | 52.01 | 52 | 51.66 | 51.69 | 51.69 | 51.69 | 51.8 | 51.89 |
| FII | 3.88 | 4.13 | 4.91 | 5.6 | 5.54 | 5.42 | 4.53 | 4.49 | 4.35 | 4.19 |
| DII | 29.98 | 30.31 | 30.33 | 30.34 | 30.81 | 30.74 | 32.1 | 32.1 | 31.81 | 31.52 |
| Public | 48.03 | 48 | 47.99 | 48 | 48.34 | 48.31 | 48.31 | 48.31 | 48.2 | 48.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.43 | 6.43 | 6.44 | 6.44 | 6.45 | 6.45 | 6.45 | 6.45 | 6.47 | 6.48 |
| FII | 0.48 | 0.51 | 0.61 | 0.69 | 0.69 | 0.68 | 0.57 | 0.56 | 0.54 | 0.52 |
| DII | 3.71 | 3.75 | 3.75 | 3.75 | 3.85 | 3.84 | 4.01 | 4.01 | 3.97 | 3.94 |
| Public | 5.94 | 5.94 | 5.94 | 5.94 | 6.04 | 6.03 | 6.03 | 6.03 | 6.02 | 6.01 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 12.37 | 12.37 | 12.37 | 12.37 | 12.49 | 12.49 | 12.49 | 12.49 | 12.49 | 12.49 |
* 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.