Greenpanel Industries Ltd

About [ edit ]

Greenpanel is the largest manufacturer of MDF in India with a capacity of 540,000 cbm at Uttarakhand(180,000 cbm) and Andhra Pradesh (360,000 cbm). It also has capacity of 10.5 msqm of plywood at Uttarakhand.

  • Market Cap 2,117 Cr.
  • Current Price 173
  • High / Low 203 / 23.8
  • Stock P/E 68.8
  • Book Value 52.4
  • Dividend Yield 0.00 %
  • ROCE 5.80 %
  • ROE 3.54 %
  • Face Value 1.00

Pros

  • Company has reduced debt.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Tax rate seems low

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

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 TTM
0 599 877 870
0 522 738 718
Operating Profit -0 77 138 152
OPM % 13% 16% 17%
Other Income 0 13 -9 -8
Interest 0 25 48 58
Depreciation 0 53 69 70
Profit before tax -0 12 12 16
Tax % 0% -179% -23%
Net Profit -0 35 14 20
EPS in Rs 1.18 1.62
Dividend Payout % 0% 0% 0%
Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:7%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:80%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:343%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Sep 2020
0 12 12 12
Reserves -0 633 649 631
Borrowings 0 587 561 450
0 238 243 311
Total Liabilities 0 1,458 1,466 1,403
0 1,138 1,111 1,085
CWIP 0 4 6 6
Investments 0 0 0 2
0 317 349 311
Total Assets 0 1,458 1,466 1,403

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020
-0 17 100
0 -99 -22
0 102 -86
Net Cash Flow 0 20 -8

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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

Shareholding Pattern

Numbers in percentages

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

Documents

Add document