Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Laminates/Decoratives

Rating :
N/A

BSE: 538979 | NSE: GREENLAM

599.20
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  607.00
  •  608.00
  •  596.25
  •  603.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16969
  •  102.02
  •  662.00
  •  431.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,506.27
  • 53.71
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,591.01
  • 0.32%
  • 5.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.98%
  • 15.95%
  • 15.46%
  • FII
  • DII
  • Others
  • 1.71%
  • 12.93%
  • 2.97%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.56
  • 11.80
  • 10.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.23
  • 10.58
  • 9.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.76
  • 9.82
  • 15.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.33
  • 39.11
  • 44.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.72
  • 5.28
  • 5.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.45
  • 19.50
  • 22.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
680.81
603.64
12.78%
604.71
515.24
17.36%
624.09
533.82
16.91%
563.37
503.50
11.89%
Expenses
599.38
528.03
13.51%
540.69
450.87
19.92%
540.56
459.78
17.57%
492.23
448.68
9.71%
EBITDA
81.43
75.61
7.70%
64.02
64.37
-0.54%
83.54
74.04
12.83%
71.14
54.82
29.77%
EBIDTM
11.96%
12.53%
10.59%
12.49%
13.39%
13.87%
12.63%
10.89%
Other Income
8.16
5.82
40.21%
3.13
3.99
-21.55%
8.75
4.45
96.63%
3.10
5.89
-47.37%
Interest
15.53
9.29
67.17%
13.79
7.29
89.16%
13.38
6.46
107.12%
14.32
6.03
137.48%
Depreciation
26.81
19.46
37.77%
26.31
17.40
51.21%
25.76
16.92
52.25%
24.48
16.19
51.20%
PBT
47.25
52.68
-10.31%
27.05
43.67
-38.06%
53.15
55.10
-3.54%
35.44
38.48
-7.90%
Tax
12.81
13.71
-6.56%
7.16
10.67
-32.90%
12.36
9.14
35.23%
10.19
9.86
3.35%
PAT
34.44
38.97
-11.62%
19.89
33.00
-39.73%
40.79
45.96
-11.25%
25.26
28.62
-11.74%
PATM
5.06%
6.46%
3.29%
6.40%
6.54%
8.61%
4.48%
5.68%
EPS
2.71
3.07
-11.73%
1.59
2.61
-39.08%
3.21
3.62
-11.33%
1.98
2.26
-12.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,472.98
2,306.35
2,025.96
1,703.40
1,199.59
1,320.59
1,280.71
1,144.73
1,075.80
1,029.74
925.62
Net Sales Growth
14.69%
13.84%
18.94%
42.00%
-9.16%
3.11%
11.88%
6.41%
4.47%
11.25%
 
Cost Of Goods Sold
1,167.56
1,087.46
1,079.29
944.30
601.60
670.40
687.78
598.30
566.73
537.32
527.39
Gross Profit
1,305.42
1,218.89
946.66
759.10
597.99
650.19
592.93
546.43
509.07
492.42
398.23
GP Margin
52.79%
52.85%
46.73%
44.56%
49.85%
49.23%
46.30%
47.73%
47.32%
47.82%
43.02%
Total Expenditure
2,172.86
2,011.69
1,793.08
1,516.40
1,026.30
1,142.34
1,122.18
995.83
937.47
899.79
832.69
Power & Fuel Cost
-
84.25
73.85
53.93
33.27
33.77
37.31
32.11
26.74
27.11
26.32
% Of Sales
-
3.65%
3.65%
3.17%
2.77%
2.56%
2.91%
2.81%
2.49%
2.63%
2.84%
Employee Cost
-
425.69
313.86
259.43
207.85
221.96
192.45
173.38
152.48
139.80
112.33
% Of Sales
-
18.46%
15.49%
15.23%
17.33%
16.81%
15.03%
15.15%
14.17%
13.58%
12.14%
Manufacturing Exp.
-
28.22
21.98
21.89
15.70
16.58
15.69
15.30
17.36
12.72
8.78
% Of Sales
-
1.22%
1.08%
1.29%
1.31%
1.26%
1.23%
1.34%
1.61%
1.24%
0.95%
General & Admin Exp.
-
129.75
102.70
85.27
57.79
72.74
76.65
67.53
70.25
70.20
52.33
% Of Sales
-
5.63%
5.07%
5.01%
4.82%
5.51%
5.98%
5.90%
6.53%
6.82%
5.65%
Selling & Distn. Exp.
-
251.01
197.20
148.42
106.25
124.33
105.64
105.13
94.19
107.80
100.68
% Of Sales
-
10.88%
9.73%
8.71%
8.86%
9.41%
8.25%
9.18%
8.76%
10.47%
10.88%
Miscellaneous Exp.
-
5.31
4.19
3.16
3.84
2.57
6.67
4.08
9.71
4.84
100.68
% Of Sales
-
0.23%
0.21%
0.19%
0.32%
0.19%
0.52%
0.36%
0.90%
0.47%
0.53%
EBITDA
300.13
294.66
232.88
187.00
173.29
178.25
158.53
148.90
138.33
129.95
92.93
EBITDA Margin
12.14%
12.78%
11.49%
10.98%
14.45%
13.50%
12.38%
13.01%
12.86%
12.62%
10.04%
Other Income
23.14
21.66
17.95
7.29
7.56
4.42
1.52
1.63
2.51
2.83
1.92
Interest
57.02
44.29
23.48
14.08
16.92
21.84
16.96
18.05
28.55
35.42
32.97
Depreciation
103.36
87.09
63.25
58.50
55.56
52.49
36.84
35.95
36.64
34.97
33.38
PBT
162.89
184.94
164.11
121.73
108.37
108.33
106.25
96.52
75.65
62.39
28.50
Tax
42.52
46.93
35.60
28.55
22.28
21.66
29.14
31.91
25.98
24.69
9.15
Tax Rate
26.10%
25.38%
21.69%
23.96%
23.22%
19.99%
27.43%
33.06%
34.34%
39.57%
32.11%
PAT
120.38
138.40
128.70
90.73
73.76
86.66
77.11
64.61
49.66
37.70
19.33
PAT before Minority Interest
121.16
138.01
128.51
90.58
73.68
86.67
77.11
64.62
49.67
37.71
19.34
Minority Interest
0.78
0.39
0.19
0.15
0.08
-0.01
0.00
-0.01
-0.01
-0.01
-0.01
PAT Margin
4.87%
6.00%
6.35%
5.33%
6.15%
6.56%
6.02%
5.64%
4.62%
3.66%
2.09%
PAT Growth
-17.86%
7.54%
41.85%
23.01%
-14.89%
12.38%
19.35%
30.10%
31.72%
95.03%
 
EPS
9.43
10.85
10.09
7.11
5.78
6.79
6.04
5.06
3.89
2.95
1.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,077.16
958.16
654.35
573.47
500.67
428.41
356.13
298.14
245.11
219.81
Share Capital
12.76
12.70
12.07
12.07
12.07
12.07
12.07
12.07
12.07
12.07
Total Reserves
1,064.41
945.40
642.29
561.41
488.60
416.34
344.06
286.07
233.05
207.74
Non-Current Liabilities
753.33
415.31
215.53
153.72
174.30
113.33
118.07
133.03
190.27
233.23
Secured Loans
647.17
352.39
157.94
83.79
85.93
72.65
80.75
96.83
147.63
168.65
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.11
40.73
Long Term Provisions
12.65
9.37
9.10
9.66
21.44
16.19
15.52
12.49
9.13
7.45
Current Liabilities
895.73
661.58
505.52
443.97
428.68
385.53
349.02
359.61
435.39
389.18
Trade Payables
347.95
275.31
255.81
222.76
167.61
161.25
157.62
129.05
188.98
186.09
Other Current Liabilities
328.57
193.37
82.36
79.74
85.78
61.88
57.17
68.37
125.06
58.72
Short Term Borrowings
210.00
186.23
162.35
139.65
172.73
158.97
129.60
160.96
117.88
142.44
Short Term Provisions
9.21
6.67
5.01
1.82
2.56
3.44
4.63
1.23
3.46
1.93
Total Liabilities
2,725.91
2,035.13
1,376.10
1,171.62
1,103.76
927.37
823.31
790.86
870.84
842.28
Net Block
986.29
506.00
467.51
413.10
428.72
330.32
330.51
323.83
353.22
327.95
Gross Block
1,561.70
1,007.88
908.13
797.74
766.69
619.24
583.15
543.12
539.34
479.71
Accumulated Depreciation
575.41
501.88
440.62
384.64
337.97
288.92
252.64
219.29
186.12
151.76
Non Current Assets
1,642.44
1,025.69
520.36
489.92
500.24
380.07
352.89
350.33
362.72
351.72
Capital Work in Progress
611.00
380.25
9.06
18.18
16.70
21.72
1.00
5.36
3.95
9.21
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
44.49
138.47
43.01
58.39
54.54
10.30
5.50
5.77
5.02
9.29
Other Non Current Assets
0.65
0.96
0.77
0.23
0.26
17.72
15.87
15.38
0.53
5.27
Current Assets
1,083.47
1,009.44
855.75
681.72
603.53
547.30
470.44
440.53
508.12
490.55
Current Investments
147.42
241.96
160.70
106.40
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
609.10
513.49
503.43
378.11
371.03
307.55
256.29
228.05
247.35
230.66
Sundry Debtors
151.47
142.70
129.02
135.11
137.80
176.62
170.55
158.29
184.08
182.04
Cash & Bank
32.92
16.05
15.78
18.73
30.74
10.62
10.40
7.85
5.23
5.86
Other Current Assets
142.55
24.84
24.62
21.04
63.96
52.51
33.20
46.34
71.46
71.99
Short Term Loans & Adv.
96.05
70.41
22.20
22.33
32.83
29.24
15.96
18.89
38.60
33.86
Net Current Assets
187.74
347.86
350.23
237.75
174.84
161.77
121.42
80.92
72.73
101.38
Total Assets
2,725.91
2,035.13
1,376.11
1,171.64
1,103.77
927.37
823.33
790.86
870.84
842.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
193.64
169.29
71.16
213.04
96.26
64.11
108.74
185.36
115.91
117.56
PBT
184.94
164.11
121.73
108.37
108.33
106.25
96.52
75.65
62.39
28.50
Adjustment
117.76
68.59
68.20
57.41
77.66
60.57
51.43
69.27
62.97
66.98
Changes in Working Capital
-61.92
-28.04
-85.48
73.45
-59.91
-68.11
-8.43
54.80
3.57
33.14
Cash after chg. in Working capital
240.78
204.65
104.45
239.22
126.09
98.71
139.53
199.72
128.93
128.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-47.14
-35.36
-33.30
-26.18
-29.83
-34.60
-30.79
-14.36
-13.02
-11.06
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-526.75
-535.18
-136.31
-154.17
-53.80
-57.11
-37.59
-22.37
-52.91
-102.53
Net Fixed Assets
-146.76
-223.34
-32.27
-33.22
-125.49
-53.67
-35.18
-6.42
-52.10
-462.59
Net Investments
-87.76
-200.49
-110.16
-106.40
-46.45
-0.01
0.00
0.00
-6.66
-17.45
Others
-292.23
-111.35
6.12
-14.55
118.14
-3.43
-2.41
-15.95
5.85
377.51
Cash from Financing Activity
349.97
366.10
62.22
-70.87
-22.06
-6.08
-69.27
-160.38
-63.17
-12.11
Net Cash Inflow / Outflow
16.86
0.21
-2.93
-12.00
20.41
0.92
1.88
2.61
-0.17
2.92
Opening Cash & Equivalents
15.92
15.71
18.63
30.64
10.23
9.31
7.43
4.82
4.99
0.03
Closing Cash & Equivalent
32.78
15.92
15.71
18.63
30.64
10.23
9.31
7.43
4.82
4.99

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
84.43
75.45
54.22
47.52
207.43
177.50
147.55
123.52
101.55
91.07
ROA
5.80%
7.53%
7.11%
6.48%
8.53%
8.81%
8.01%
5.98%
4.40%
4.59%
ROE
13.56%
15.94%
14.75%
13.72%
18.66%
19.66%
19.75%
18.29%
16.22%
17.60%
ROCE
12.72%
14.84%
14.63%
13.96%
17.44%
18.87%
19.03%
17.27%
16.00%
20.07%
Fixed Asset Turnover
1.81
2.13
2.00
1.53
1.91
2.13
2.05
2.06
2.11
2.01
Receivable days
23.09
24.26
28.30
41.52
43.45
49.47
51.93
55.97
62.26
69.01
Inventory Days
88.13
90.81
94.45
113.97
93.78
80.35
76.48
77.72
81.29
87.45
Payable days
104.60
89.81
92.49
118.42
52.53
53.50
54.69
65.92
80.57
42.01
Cash Conversion Cycle
6.63
25.27
30.26
37.07
84.70
76.32
73.72
67.77
62.99
114.44
Total Debt/Equity
0.93
0.59
0.53
0.43
0.59
0.63
0.71
1.00
1.49
1.79
Interest Cover
5.18
7.99
9.46
6.67
5.96
7.26
6.35
3.65
2.76
1.86

News Update:


  • Greenlam Industries incorporates subsidiary company in Egypt
    4th Nov 2024, 15:18 PM

    The company holds 100% shareholding in Egypt Subsidiary

    Read More
  • Greenlam Industries - Quarterly Results
    29th Oct 2024, 11:16 AM

    Read More
  • Greenlam Industries incorporates subsidiary in Bangladesh
    26th Sep 2024, 12:57 PM

    The Company holds 99.9% shareholding in Bangladesh Subsidiary

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.