Greenlam Industries Ltd

About [ edit ]

Greenlam Industries is engaged in the business of manufacturing laminates, decorative veneers and allied products through its factories at Behror and Nalagarh and branches and dealers network spread all over the country.

  • Market Cap 2,348 Cr.
  • Current Price 973
  • High / Low 1,004 / 491
  • Stock P/E 34.9
  • Book Value 208
  • Dividend Yield 0.41 %
  • ROCE 19.4 %
  • ROE 20.6 %
  • Face Value 5.00

Pros

  • Company has delivered good profit growth of 28.41% CAGR over last 5 years

Cons

  • The company has delivered a poor sales growth of 7.76% over past five years.

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
288 264 294 300 338 268 327 335 297 148 266 315
253 236 262 261 297 239 284 286 257 139 228 262
Operating Profit 35 27 32 39 41 29 43 49 40 9 37 53
OPM % 12% 10% 11% 13% 12% 11% 13% 15% 13% 6% 14% 17%
Other Income 0 0 0 1 1 8 1 1 13 0 1 1
Interest 4 4 5 4 3 4 6 5 5 5 4 4
Depreciation 9 8 8 9 9 9 14 13 13 13 13 13
Profit before tax 23 16 19 27 30 23 23 32 36 -8 21 37
Tax % 31% 29% 29% 29% 28% 34% -4% 22% 22% 24% 21% 24%
Net Profit 16 11 13 19 21 15 24 25 28 -6 17 28
EPS in Rs 6.62 4.56 5.59 7.95 8.87 6.25 10.05 10.49 11.58 -2.37 6.96 11.75

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
-0 845 937 970 1,061 1,196 1,227 1,026
0 753 813 846 924 1,058 1,066 887
Operating Profit -0 92 124 124 137 138 162 140
OPM % 11% 13% 13% 13% 12% 13% 14%
Other Income -0 1 1 2 2 2 22 16
Interest -0 28 28 25 16 15 20 18
Depreciation -0 30 32 33 33 34 49 51
Profit before tax -0 36 65 67 90 91 114 87
Tax % -0% 25% 38% 36% 34% 29% 19%
Net Profit -0 27 40 43 59 65 93 67
EPS in Rs -1.00 11.03 16.71 17.74 24.53 26.96 38.38 27.92
Dividend Payout % -0% 5% 6% 8% 10% 11% 10%
Compounded Sales Growth
10 Years:%
5 Years:8%
3 Years:8%
TTM:-19%
Compounded Profit Growth
10 Years:%
5 Years:28%
3 Years:30%
TTM:-22%
Stock Price CAGR
10 Years:%
5 Years:11%
3 Years:-8%
1 Year:90%
Return on Equity
10 Years:%
5 Years:18%
3 Years:19%
Last Year:21%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
0 12 12 12 12 12 12 12
Reserves -0 215 252 292 346 404 479 490
Borrowings -0 268 254 238 204 238 250 212
-0 219 248 188 211 219 292 266
Total Liabilities 0 714 767 730 773 873 1,033 980
-0 311 338 312 321 323 411 406
CWIP -0 9 4 5 1 22 16 8
Investments -0 17 24 24 24 24 71 71
0 376 401 388 426 504 536 495
Total Assets 0 714 767 730 773 873 1,033 980

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-0 157 110 124 92 46 130
-0 -96 -67 -14 -37 -56 -81
0 -60 -44 -106 -55 11 -30
Net Cash Flow 0 2 -1 4 0 1 19

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 26% 18% 17% 19% 18% 19%
Debtor Days 51 49 45 47 42 36
Inventory Turnover 5.72 2.76 2.73 2.77 2.74 2.25

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
54.74 54.74 54.74 54.74 54.74 54.74 54.90 54.90 54.90 54.90 54.90 54.90
3.19 3.08 2.86 2.86 2.63 2.63 2.63 2.64 2.56 2.41 0.91 0.82
14.75 14.84 14.88 14.95 15.05 15.48 15.83 15.77 15.59 16.26 16.81 17.27
27.32 27.33 27.52 27.45 27.58 27.15 26.64 26.70 26.96 26.43 27.38 27.02

Documents