Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Greenpanel Industries Ltd.

Wood & Wood Products

Rating :
N/A

BSE: 542857 | NSE: GREENPANEL

NSE BSE
363.60
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  382.40
  •  384.05
  •  354.35
  •  380.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  105995
  •  393.70
  •  449.90
  •  267.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,473.45
  • 48.79
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,601.05
  • 0.41%
  • 3.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.13%
  • 1.09%
  • 13.89%
  • FII
  • DII
  • Others
  • 2.7%
  • 27.50%
  • 1.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.76
  • -1.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.73
  • -10.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 52.87
  • -16.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 24.77
  • 24.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.52
  • 4.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 13.67
  • 13.68

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
11.64
7.88
14.25
21.65
P/E Ratio
29.68
43.85
24.24
15.96
Revenue
1564
1625
2026
2375
EBITDA
268
195
325
445
Net Income
143
90
173
264
ROA
7.9
4.7
7.1
10.3
P/Bk Ratio
3.22
3.03
2.72
2.36
ROE
11.36
7.37
12.22
16.4
FCFF
-222.8
-58.65
181.94
240.04
FCFF Yield
-5.24
-1.38
4.28
5.64

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
0.00
386.19
-100.00%
396.60
441.41
-10.15%
385.74
420.16
-8.19%
398.73
457.29
-12.81%
Expenses
0.00
320.40
-100.00%
345.30
365.18
-5.44%
325.45
328.13
-0.82%
329.65
340.57
-3.21%
EBITDA
0.00
65.79
-100.00%
51.30
76.23
-32.70%
60.29
92.02
-34.48%
69.08
116.72
-40.82%
EBIDTM
0.00%
17.04%
12.94%
17.27%
15.63%
21.90%
17.33%
25.52%
Other Income
0.00
6.37
-100.00%
7.39
8.52
-13.26%
1.31
-4.04
-
6.80
7.63
-10.88%
Interest
0.00
3.96
-100.00%
0.18
3.24
-94.44%
6.22
11.39
-45.39%
1.91
1.79
6.70%
Depreciation
0.00
18.22
-100.00%
18.25
17.19
6.17%
17.93
18.31
-2.08%
18.50
18.23
1.48%
PBT
0.00
49.99
-100.00%
40.27
64.33
-37.40%
37.45
58.28
-35.74%
55.47
110.43
-49.77%
Tax
0.00
12.72
-100.00%
10.46
-4.60
-
2.83
20.75
-86.36%
14.47
37.97
-61.89%
PAT
0.00
37.26
-100.00%
29.81
68.93
-56.75%
34.61
37.53
-7.78%
41.00
72.46
-43.42%
PATM
0.00%
9.65%
7.52%
15.61%
8.97%
8.93%
10.28%
15.84%
EPS
0.00
3.04
-100.00%
2.43
5.62
-56.76%
2.82
3.06
-7.84%
3.34
5.91
-43.49%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
-
1,567.25
1,782.86
1,625.04
1,020.76
876.57
599.11
0.00
Net Sales Growth
-
-12.09%
9.71%
59.20%
16.45%
46.31%
0
 
Cost Of Goods Sold
-
690.74
745.79
670.91
462.87
391.90
255.44
0.00
Gross Profit
-
876.51
1,037.07
954.13
557.88
484.67
343.68
0.00
GP Margin
-
55.93%
58.17%
58.71%
54.65%
55.29%
57.37%
0
Total Expenditure
-
1,321.07
1,366.35
1,194.61
817.39
738.80
521.76
0.05
Power & Fuel Cost
-
208.10
191.97
142.29
99.23
100.87
67.48
0.00
% Of Sales
-
13.28%
10.77%
8.76%
9.72%
11.51%
11.26%
0
Employee Cost
-
140.63
139.72
128.43
97.90
98.89
80.76
0.00
% Of Sales
-
8.97%
7.84%
7.90%
9.59%
11.28%
13.48%
0
Manufacturing Exp.
-
50.79
47.28
45.52
26.03
26.78
23.36
0.00
% Of Sales
-
3.24%
2.65%
2.80%
2.55%
3.06%
3.90%
0
General & Admin Exp.
-
39.69
35.97
20.61
14.73
18.34
18.19
0.00
% Of Sales
-
2.53%
2.02%
1.27%
1.44%
2.09%
3.04%
0
Selling & Distn. Exp.
-
148.02
161.22
149.35
89.91
71.09
56.21
0.00
% Of Sales
-
9.44%
9.04%
9.19%
8.81%
8.11%
9.38%
0
Miscellaneous Exp.
-
43.09
44.40
37.50
26.72
30.93
20.33
0.05
% Of Sales
-
2.75%
2.49%
2.31%
2.62%
3.53%
3.39%
0
EBITDA
-
246.18
416.51
430.43
203.37
137.77
77.35
-0.05
EBITDA Margin
-
15.71%
23.36%
26.49%
19.92%
15.72%
12.91%
0
Other Income
-
22.14
19.36
8.96
3.45
2.23
12.70
0.00
Interest
-
12.26
19.04
17.10
37.21
48.29
24.63
0.00
Depreciation
-
72.89
71.97
73.36
68.63
69.17
53.03
0.00
PBT
-
183.17
344.86
348.94
100.97
22.55
12.38
-0.05
Tax
-
40.49
94.44
108.47
32.16
-2.75
-22.19
0.00
Tax Rate
-
22.11%
26.91%
31.09%
31.85%
-23.48%
-179.24%
0.00%
PAT
-
142.68
256.51
240.47
68.81
14.46
34.57
-0.05
PAT before Minority Interest
-
142.68
256.51
240.47
68.81
14.46
34.57
-0.05
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
9.10%
14.39%
14.80%
6.74%
1.65%
5.77%
0
PAT Growth
-
-44.38%
6.67%
249.47%
375.86%
-58.17%
-
 
EPS
-
11.64
20.92
19.61
5.61
1.18
2.82
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
1,317.13
1,193.91
951.65
730.38
661.64
645.50
0.05
Share Capital
12.26
12.26
12.26
12.26
12.26
0.00
0.10
Total Reserves
1,304.86
1,181.65
939.38
718.12
649.38
633.24
-0.05
Non-Current Liabilities
369.17
276.96
279.04
438.84
506.62
537.46
0.00
Secured Loans
237.53
127.08
165.18
356.24
435.12
459.67
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
8.93
10.89
11.10
8.07
9.67
7.91
0.00
Current Liabilities
204.44
233.96
311.68
286.01
300.82
275.13
0.00
Trade Payables
109.36
111.13
137.80
129.66
120.67
81.57
0.00
Other Current Liabilities
87.37
105.21
97.04
136.24
105.13
143.40
0.00
Short Term Borrowings
0.00
14.86
72.07
15.99
72.71
45.42
0.00
Short Term Provisions
7.71
2.75
4.77
4.12
2.31
4.74
0.00
Total Liabilities
1,890.74
1,704.83
1,542.37
1,455.23
1,469.08
1,458.09
0.05
Net Block
982.11
991.61
1,038.17
1,074.25
1,111.10
1,137.50
0.00
Gross Block
1,519.58
1,467.63
1,479.08
1,452.38
1,441.36
1,405.22
0.00
Accumulated Depreciation
537.46
476.02
440.91
378.13
330.26
267.72
0.00
Non Current Assets
1,361.29
1,070.91
1,056.07
1,099.98
1,148.90
1,170.16
0.00
Capital Work in Progress
312.74
4.89
0.00
3.58
5.69
3.79
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
66.44
74.41
17.86
21.52
19.17
15.25
0.00
Other Non Current Assets
0.00
0.00
0.04
0.63
12.95
13.62
0.00
Current Assets
529.45
633.92
486.30
355.25
320.18
287.92
0.05
Current Investments
97.50
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
201.56
152.53
165.82
149.36
153.89
134.46
0.00
Sundry Debtors
29.04
44.40
41.44
77.76
70.52
45.62
0.00
Cash & Bank
140.36
377.80
222.62
72.51
11.55
19.85
0.05
Other Current Assets
60.98
45.15
45.23
47.59
84.22
87.98
0.00
Short Term Loans & Adv.
17.28
14.04
11.19
8.04
29.43
50.90
0.00
Net Current Assets
325.00
399.96
174.62
69.24
19.36
12.79
0.05
Total Assets
1,890.74
1,704.83
1,542.37
1,455.23
1,469.08
1,458.08
0.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
134.93
337.36
365.65
213.58
99.81
16.94
-0.05
PBT
183.17
350.96
348.94
100.97
22.55
12.38
-0.05
Adjustment
54.87
74.11
34.57
67.00
83.26
64.53
0.00
Changes in Working Capital
-66.25
-25.41
40.18
62.02
0.11
-55.89
0.00
Cash after chg. in Working capital
171.79
399.65
423.70
230.00
105.92
21.03
-0.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.86
-62.30
-58.05
-16.42
-6.11
-4.09
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-158.47
-247.83
-136.41
-70.33
-22.34
-104.65
0.00
Net Fixed Assets
-359.80
-31.92
-20.82
-6.38
-31.22
-1,382.18
Net Investments
-75.44
30.39
0.00
0.00
-5.35
-47.10
Others
276.77
-246.30
-115.59
-63.95
14.23
1,324.63
Cash from Financing Activity
50.32
-133.64
-184.93
-141.44
-85.78
102.06
0.10
Net Cash Inflow / Outflow
26.78
-44.11
44.31
1.82
-8.31
14.35
0.05
Opening Cash & Equivalents
13.27
57.38
13.07
11.26
19.57
0.05
0.00
Closing Cash & Equivalent
40.05
13.27
57.38
13.07
11.26
19.57
0.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
107.41
97.36
77.60
59.56
53.96
0.00
0.48
ROA
7.94%
15.80%
16.04%
4.71%
0.99%
4.74%
-102.37%
ROE
11.36%
23.91%
28.59%
9.89%
2.23%
10.92%
-107.90%
ROCE
13.16%
28.26%
30.36%
11.52%
4.89%
6.01%
-107.90%
Fixed Asset Turnover
1.14
1.27
1.16
0.75
0.66
0.46
0.00
Receivable days
7.90
8.38
12.77
25.02
22.68
25.97
0.00
Inventory Days
38.10
31.07
33.76
51.17
56.32
76.55
0.00
Payable days
58.25
60.91
72.75
98.70
48.11
26.76
0.00
Cash Conversion Cycle
-12.25
-21.47
-26.22
-22.51
30.90
75.76
0.00
Total Debt/Equity
0.20
0.16
0.30
0.61
0.85
0.93
0.00
Interest Cover
15.94
19.43
21.41
3.71
1.24
1.50
0.00

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019

News Update:


  • Greenpanel Inds. - Quarterly Results
    28th Oct 2024, 17:43 PM

    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.