Greenpanel Industries Ltd

Greenpanel Industries Ltd

₹ 321 0.64%
14 Jun - close price
About

Greenpanel Industries Limited is engaged in the manufacturing of plywood, medium density fibre boards (MDF) and allied products.[1]

Key Points

Market Position
It enjoys a leadership position with a 27% market share in the organized MDF segment. [1]

  • Market Cap 3,937 Cr.
  • Current Price 321
  • High / Low 450 / 268
  • Stock P/E 27.6
  • Book Value 107
  • Dividend Yield 0.47 %
  • ROCE 12.9 %
  • ROE 11.4 %
  • Face Value 1.00

Pros

  • Company has delivered good profit growth of 32.8% CAGR over last 5 years

Cons

  • Company might be capitalizing the interest cost

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
389 308 422 424 470 464 457 420 441 386 399 386 397
292 240 309 313 332 332 341 328 365 320 330 325 345
Operating Profit 97 69 113 111 138 132 117 92 76 66 69 60 51
OPM % 25% 22% 27% 26% 29% 28% 26% 22% 17% 17% 17% 16% 13%
2 1 2 2 4 7 14 -4 9 6 7 1 7
Interest -4 11 2 1 3 3 2 11 3 4 2 6 0
Depreciation 17 17 19 18 18 18 18 18 17 18 18 18 18
Profit before tax 86 41 94 94 120 118 110 58 64 50 55 37 40
Tax % 34% 28% 29% 33% 33% 34% 34% 36% -7% 25% 26% 8% 26%
56 30 67 63 81 78 72 38 69 37 41 35 30
EPS in Rs 4.60 2.43 5.47 5.14 6.57 6.33 5.91 3.06 5.62 3.04 3.34 2.82 2.43
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0 599 877 1,021 1,625 1,783 1,567
0 522 738 814 1,192 1,364 1,320
Operating Profit -0 77 138 207 433 419 247
OPM % 13% 16% 20% 27% 24% 16%
0 13 -9 -0 6 23 21
Interest 0 25 48 37 17 19 12
Depreciation 0 53 69 69 73 72 73
Profit before tax -0 12 12 101 349 351 183
Tax % 0% -179% -23% 32% 31% 27% 22%
-0 35 14 69 240 257 143
EPS in Rs 1.18 5.61 19.61 20.92 11.64
Dividend Payout % 0% 0% 0% 0% 8% 7% 13%
Compounded Sales Growth
10 Years: %
5 Years: 21%
3 Years: 15%
TTM: -12%
Compounded Profit Growth
10 Years: %
5 Years: 33%
3 Years: 26%
TTM: -44%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 13%
1 Year: -6%
Return on Equity
10 Years: %
5 Years: 16%
3 Years: 20%
Last Year: 11%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 0 0 12 12 12 12 12
Reserves -0 633 649 718 939 1,182 1,305
0 587 561 484 316 228 296
0 238 243 241 275 283 278
Total Liabilities 0 1,458 1,466 1,455 1,542 1,705 1,891
0 1,138 1,111 1,074 1,038 992 982
CWIP 0 4 6 4 0 5 313
Investments 0 0 0 0 0 0 98
0 317 349 377 504 708 498
Total Assets 0 1,458 1,466 1,455 1,542 1,705 1,891

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0 17 100 214 366 337 135
0 -99 -22 -70 -136 -248 -158
0 102 -86 -141 -185 -134 50
Net Cash Flow 0 20 -8 2 44 -44 27

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 28 29 28 9 9 7
Inventory Days 191 143 118 90 75 107
Days Payable 116 112 102 75 54 58
Cash Conversion Cycle 103 60 43 25 29 55
Working Capital Days 23 34 34 17 19 29
ROCE % 6% 6% 12% 30% 27% 13%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
53.10% 53.10% 53.10% 53.10% 53.10% 53.09% 53.09% 53.09% 53.09% 53.12% 53.12% 53.12%
5.45% 2.94% 3.73% 5.84% 6.27% 6.39% 4.56% 4.43% 4.30% 4.41% 3.22% 2.99%
18.67% 22.73% 22.86% 21.24% 21.45% 21.19% 21.30% 21.18% 21.60% 22.83% 24.53% 25.81%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% 0.05% 0.06%
22.78% 21.24% 20.31% 19.82% 19.18% 19.33% 21.03% 21.30% 21.00% 19.57% 19.06% 18.00%
No. of Shareholders 32,04232,54752,62463,46780,12898,2111,12,6661,17,3411,21,2961,22,3161,22,7761,23,718

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents