Greenpanel Industries Ltd

About [ edit ]

Greenpanel Industries Limited is engaged in the manufacturing of plywood, medium density fibre boards (MDF) and allied products.#

Key Points [ edit ]
  • Market Cap 2,773 Cr.
  • Current Price 228
  • High / Low 268 / 35.9
  • Stock P/E 38.9
  • Book Value 59.6
  • Dividend Yield 0.00 %
  • ROCE 11.8 %
  • ROE 10.2 %
  • Face Value 1.00

Pros

  • Company has reduced debt.
  • Company is expected to give good quarter

Cons

  • Stock is trading at 3.82 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 7.72% for last 3 years.
  • Company might be capitalizing the interest cost

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
129 161 175 211 192 236 238 90 225 317 389
106 133 155 183 162 201 192 98 179 249 292
Operating Profit 24 28 20 28 30 35 45 -8 46 68 97
OPM % 18% 17% 12% 13% 16% 15% 19% -9% 21% 22% 25%
Other Income 0 0 12 1 0 1 -10 1 0 0 2
Interest 1 -5 9 9 6 17 17 14 13 14 -4
Depreciation 8 16 16 16 18 17 18 17 17 17 17
Profit before tax 15 17 7 4 6 1 1 -38 16 37 86
Tax % 24% 40% -37% 24% 39% 61% -857% 5% -12% 18% 34%
Net Profit 11 10 10 3 4 0 8 -36 18 30 56
EPS in Rs 0.31 0.04 0.62 -2.98 1.50 2.48 4.60

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021
0 599 877 1,021
0 522 738 814
Operating Profit -0 77 138 207
OPM % 13% 16% 20%
Other Income 0 13 -9 -0
Interest 0 25 48 37
Depreciation 0 53 69 69
Profit before tax -0 12 12 101
Tax % 0% -179% -23% 32%
Net Profit -0 35 14 69
EPS in Rs 1.18 5.61
Dividend Payout % 0% 0% 0% 0%
Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:16%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:1026%
TTM:208%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:501%
Return on Equity
10 Years:%
5 Years:%
3 Years:8%
Last Year:10%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021
0 12 12 12
Reserves -0 633 649 718
Borrowings 0 587 561 447
0 238 243 278
Total Liabilities 0 1,458 1,466 1,455
0 1,138 1,111 1,074
CWIP 0 4 6 4
Investments 0 0 0 0
0 317 349 377
Total Assets 0 1,458 1,466 1,455

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021
-0 17 100 155
0 -99 -22 -11
0 102 -86 -142
Net Cash Flow 0 20 -8 2

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021
ROCE % 6% 6% 12%
Debtor Days 28 29 28
Inventory Turnover 4.82 3.42 3.71

Shareholding Pattern

Numbers in percentages

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
52.26 53.10 53.10 53.10 53.10 53.10
10.89 10.74 11.08 11.16 10.71 4.21
19.11 18.58 18.08 18.13 16.06 19.02
17.74 17.58 17.74 17.62 20.14 23.67

Documents