Greenply Industries

₹239.7 -0.7 | 0.3%

WEBSITE BSE:526797 NSE : GREENPLY IND 10 May, 16:01

Market Cap ₹2964 Cr.

Stock P/E 56.2

P/B 4.3

Current Price ₹239.7

Book Value ₹ 55.5

Face Value 1

52W High ₹284.5

Dividend Yield 0.21%

52W Low ₹ 149

Edit Ratio

Greenply Industries Research see more...

Overview Inc. Year: 1990Industry: Wood & Wood Products

Greenply Industries Ltd is an interior infrastructure employer. The Company is engaged inside the enterprise of producing plywood and allied merchandise, medium density fiberboards (MDF) and allied products through its factories at numerous locations. The Company's segments comprises Plywood & Allied Products and Medium Density Fibre Boards & Allied Products. The Plywood & Allied Products section is engaged in the enterprise of producing and trading of Plywood, block boards, veneer, doorways and different wooden panel merchandise through its wholesale and retail community. The Medium Density Fibre Boards & Allied Products section is engaged in the business of producing of Medium Density Fiberboards and different allied merchandise through its wholesale and retail community. The Company gives a portfolio of residential and industrial merchandise comprising plywood and block boards, MDF, wood floors, flush doors and decorative veneers. The Company offers Wood flooring below the brand name Green Floormax.

Greenply Industries Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Greenply Industries Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	432	421	449	454	495	428	469	476	608	621
Other Income	2	3	3	2	1	3	9	1	4	9
Total Income	434	424	452	455	496	431	478	478	611	629
Total Expenditure	383	378	404	413	446	396	422	446	556	564
Operating Profit	52	46	48	42	50	36	57	31	55	65
Interest	3	3	2	5	7	6	8	13	18	20
Depreciation	6	7	7	8	9	10	10	13	16	17
Exceptional Income / Expenses	0	0	0	0	0	10	0	0	0	9
Profit Before Tax	42	36	38	29	34	29	39	5	21	37
Provision for Tax	10	9	10	8	9	-9	11	4	7	10
Profit After Tax	32	27	29	21	25	38	28	1	14	27
Adjustments	0	3	0	-1	-1	-2	-17	-0	-0	-0
Profit After Adjustments	32	30	29	21	24	36	11	1	14	27
Adjusted Earnings Per Share	2.6	2.4	2.4	1.7	1.9	2.9	0.9	0.1	1.1	2.2

Greenply Industries Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	2048	2217	1567	1646	1668	912	1412	1420	1165	1563	1846	2174
Other Income	7	8	2	11	4	1	4	2	8	10	16	23
Total Income	2055	2225	1568	1657	1672	914	1417	1422	1174	1573	1861	2196
Total Expenditure	1778	1947	1358	1407	1423	846	1269	1265	1050	1413	1677	1988
Operating Profit	277	278	211	250	249	68	147	158	123	160	184	208
Interest	66	64	38	31	19	8	19	21	17	12	26	59
Depreciation	54	61	47	50	51	18	22	26	23	26	36	56
Exceptional Income / Expenses	0	0	16	0	0	0	0	-50	0	0	10	9
Profit Before Tax	157	153	141	170	181	35	111	61	81	125	111	102
Provision for Tax	38	35	17	41	56	14	32	13	20	30	19	32
Profit After Tax	120	118	124	128	125	21	80	47	61	95	91	70
Adjustments	-0	1	-1	0	0	90	0	0	0	0	0	-17
Profit After Adjustments	120	118	124	128	125	111	80	47	61	95	91	53
Adjusted Earnings Per Share	9.9	9.8	10.2	10.6	10.2	9	6.5	3.9	5	7.7	7.4	4.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	18%	9%	15%	-1%
Operating Profit CAGR	15%	5%	22%	-4%
PAT CAGR	-4%	25%	34%	-3%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	53%	5%	11%	12%
ROE Average	16%	17%	15%	18%
ROCE Average	13%	16%	14%	16%

Greenply Industries Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	474	584	486	614	773	878	335	378	437	538	644
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	237	268	127	121	266	485	80	58	72	143	515
Other Non-Current Liabilities	66	77	64	29	64	304	205	4	8	12	29
Total Current Liabilities	794	891	472	436	472	616	457	512	392	459	490
Total Liabilities	1572	1820	1149	1200	1575	2282	1077	952	909	1152	1678
Fixed Assets	665	699	533	542	526	580	252	314	308	353	459
Other Non-Current Assets	72	188	46	78	451	1054	297	56	58	250	567
Total Current Assets	835	933	570	580	598	648	528	582	542	549	653
Total Assets	1572	1820	1149	1200	1575	2282	1077	952	909	1152	1678

Greenply Industries Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	7	11	5	3	34	73	23	4	-16	-4	38
Cash Flow from Operating Activities	184	189	187	191	212	113	98	58	228	92	62
Cash Flow from Investing Activities	-86	-172	-105	-63	-363	-328	-84	-57	-125	-129	-409
Cash Flow from Financing Activities	-94	-23	-82	-100	190	164	-28	-19	-92	80	318
Net Cash Inflow / Outflow	4	-6	1	28	39	-50	-14	-19	11	43	-29
Closing Cash & Cash Equivalent	11	5	3	31	73	23	4	-16	-4	38	8

Greenply Industries Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	9.92	9.79	10.24	10.63	10.23	9.02	6.5	3.85	4.97	7.72	7.44
CEPS(Rs)	14.36	14.78	14.19	14.75	14.36	3.16	8.33	5.95	6.85	9.83	10.41
DPS(Rs)	0.6	0.6	0.6	0.6	0.6	0.6	0.4	0.4	0.4	0.5	0.5
Book NAV/Share(Rs)	39.28	48.37	40.3	50.9	63.01	71.56	27.34	30.82	35.57	42.78	50.23
Core EBITDA Margin(%)	12.47	7.26	12.67	13.96	13.74	7.16	10.12	10.96	9.88	9.61	9.15
EBIT Margin(%)	10.32	5.84	10.88	11.71	11.24	4.55	9.19	5.74	8.41	8.76	7.42
Pre Tax Margin(%)	7.27	4.11	8.56	9.9	10.18	3.72	7.87	4.27	6.98	8	5.99
PAT Margin (%)	5.52	3.16	7.53	7.48	7.04	2.24	5.64	3.33	5.23	6.06	4.95
Cash Profit Margin (%)	8	4.8	10.38	10.38	9.88	4.18	7.23	5.14	7.21	7.72	6.93
ROA(%)	8.25	6.93	8.37	10.92	9.04	1.08	4.74	4.66	6.55	9.2	6.46
ROE(%)	28.61	22.23	23.22	23.31	18.09	2.52	13.14	13.25	14.96	19.72	16.02
ROCE(%)	20.06	17.42	16.7	23.58	19.05	3.01	11.94	13.24	15.39	18.78	12.81
Receivable days	51.88	35.23	69.55	62.8	64.61	114.93	76.33	85	86.2	44.41	41.05
Inventory Days	55.09	38.41	67.98	35.06	30.46	76.69	51.78	44.52	55.8	47.28	49.84
Payable days	71.78	92.38	116.55	94.63	94.34	137.96	89.47	87.3	107.97	82.09	69.83
PER(x)	7.1	7.68	18.16	16.38	27.62	33.83	23.91	21.11	34.08	28.54	18.67
Price/Book(x)	1.79	1.56	4.62	3.42	4.48	4.27	5.68	2.64	4.76	5.15	2.77
Dividend Yield(%)	0.85	0.8	0.32	0.34	0.21	0.2	0.26	0.49	0.24	0.23	0.36
EV/Net Sales(x)	0.74	0.74	1.64	1.42	2.3	4.85	1.51	0.88	1.84	1.87	1.27
EV/Core EBITDA(x)	5.47	5.91	12.19	9.33	15.41	65.22	14.49	7.96	17.33	18.25	12.68
Net Sales Growth(%)	19.84	8.24	-29.34	5.06	1.33	-45.31	54.8	0.59	-17.96	34.11	18.1
EBIT Growth(%)	67.05	-2.88	-17.31	11.81	-0.22	-78.91	207.41	-37.23	19.58	36.38	-0.04
PAT Growth(%)	111.05	-1.76	5.66	3.25	-2.2	-83.44	283.49	-40.69	27.58	49.7	-3.48
EPS Growth(%)	111.02	-1.23	4.59	3.76	-3.75	-11.81	-27.98	-40.69	28.91	55.51	-3.67
Debt/Equity(x)	1.45	1.28	0.68	0.44	0.58	0.81	0.75	0.71	0.44	0.56	1.08
Current Ratio(x)	1.05	1.05	1.21	1.33	1.27	1.05	1.16	1.14	1.38	1.2	1.33
Quick Ratio(x)	0.6	0.57	0.8	1.01	0.93	0.68	0.79	0.79	0.92	0.71	0.76
Interest Cover(x)	3.38	3.38	4.69	6.48	10.58	5.47	6.97	3.92	5.89	11.48	5.21
Total Debt/Mcap(x)	0.81	0.82	0.15	0.13	0.13	0.19	0.13	0.27	0.09	0.11	0.39

Greenply Industries Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	52.25	52.31	52.29	52.32	52.32	52.32	52.14	52.12	51.97	52
FII	3.55	3.58	3.4	3.18	2.32	2.16	2.15	2.07	3.88	4.13
DII	31.26	31.98	33.41	32.91	32.95	32.87	32.42	32.4	29.98	30.31
Public	12.95	12.14	10.9	11.58	12.42	12.65	13.29	13.41	14.17	13.55
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	6.41	6.41	6.42	6.43	6.43	6.43	6.43	6.43	6.43	6.43
FII	0.43	0.44	0.42	0.39	0.28	0.27	0.27	0.25	0.48	0.51
DII	3.83	3.92	4.1	4.04	4.05	4.04	4	4	3.71	3.75
Public	1.59	1.49	1.34	1.42	1.53	1.55	1.64	1.65	1.75	1.68
Others	0	0	0	0	0	0	0	0	0	0
Total	12.26	12.26	12.28	12.29	12.29	12.29	12.33	12.33	12.37	12.37

Pros

Company has delivered good profit growth of 34% CAGR over last 5 years
Debtor days have improved from 82.09 to 69.83days.

Cons

Stock is trading at 4.3 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.

Greenply 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

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

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

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

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

Greenply Industries

Add Watchlist

Greenply Industries Research see more...

Overview Inc. Year: 1990Industry: Wood & Wood Products

Greenply Industries Share Price

Alert Data

Quarterly Price

Peer Comparison

Greenply Industries Quarterly Results

Greenply Industries Profit & Loss

Growth Rates

Greenply Industries Balance Sheet

Greenply Industries Cash Flow

Greenply Industries Ratios

Greenply Industries Shareholding Pattern

Greenply Industries News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!