Nifty
Sensex
:
:
11419.25
38337.01
-177.65 (-1.53%)
-560.45 (-1.44%)

Wood & Wood Products

Rating :
45/99  (View)

BSE: 526797 | NSE: GREENPLY

127.45
-1.85 (-1.43%)
19-Jul-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  124.00
  •  131.85
  •  123.30
  •  129.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  119148
  •  151.85
  •  225.70
  •  110.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,578.83
  • 15.67
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,257.48
  • 0.47%
  • 1.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.03%
  • 1.58%
  • 12.31%
  • FII
  • DII
  • Others
  • 0.11%
  • 20.40%
  • 14.57%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.84
  • -4.90
  • 0.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.36
  • -1.71
  • -0.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.78
  • 3.46
  • 1.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.21
  • 20.15
  • 23.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.98
  • 3.78
  • 3.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.52
  • 12.89
  • 13.61

Quarterly Results

Standalone Figures in Rs. Crores

Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
1,713.21
1,667.97
1,646.11
1,566.77
2,217.21
2,048.35
1,709.29
1,261.17
970.08
838.20
Net Sales Growth
-
2.71%
1.33%
5.06%
-29.34%
8.24%
19.84%
35.53%
30.01%
15.73%
 
Cost Of Goods Sold
-
895.43
883.42
920.10
909.13
1,284.06
1,186.30
1,022.46
764.26
531.54
470.19
Gross Profit
-
817.77
784.55
726.01
657.64
933.16
862.04
686.83
496.91
438.55
368.01
GP Margin
-
47.73%
47.04%
44.10%
41.97%
42.09%
42.08%
40.18%
39.40%
45.21%
43.90%
Total Expenditure
-
1,482.46
1,423.08
1,406.92
1,357.68
1,947.37
1,778.21
1,533.12
1,146.74
882.45
757.36
Power & Fuel Cost
-
69.85
68.28
65.89
65.82
88.96
100.16
105.51
72.97
39.73
26.34
% Of Sales
-
4.08%
4.09%
4.00%
4.20%
4.01%
4.89%
6.17%
5.79%
4.10%
3.14%
Employee Cost
-
196.69
177.21
167.35
144.98
221.10
181.85
145.39
117.44
81.48
62.83
% Of Sales
-
11.48%
10.62%
10.17%
9.25%
9.97%
8.88%
8.51%
9.31%
8.40%
7.50%
Manufacturing Exp.
-
43.15
40.09
28.99
28.26
26.60
26.96
25.95
14.08
13.11
12.00
% Of Sales
-
2.52%
2.40%
1.76%
1.80%
1.20%
1.32%
1.52%
1.12%
1.35%
1.43%
General & Admin Exp.
-
46.62
38.47
71.52
71.73
103.68
90.36
73.62
65.49
46.62
31.47
% Of Sales
-
2.72%
2.31%
4.34%
4.58%
4.68%
4.41%
4.31%
5.19%
4.81%
3.75%
Selling & Distn. Exp.
-
148.74
162.56
144.88
133.81
199.08
183.65
140.28
101.55
167.74
136.96
% Of Sales
-
8.68%
9.75%
8.80%
8.54%
8.98%
8.97%
8.21%
8.05%
17.29%
16.34%
Miscellaneous Exp.
-
81.99
53.06
8.19
3.96
23.89
8.92
19.91
10.95
2.23
136.96
% Of Sales
-
4.79%
3.18%
0.50%
0.25%
1.08%
0.44%
1.16%
0.87%
0.23%
2.09%
EBITDA
-
230.75
244.89
239.19
209.09
269.84
270.14
176.17
114.43
87.63
80.84
EBITDA Margin
-
13.47%
14.68%
14.53%
13.35%
12.17%
13.19%
10.31%
9.07%
9.03%
9.64%
Other Income
-
2.16
3.78
11.16
1.69
8.03
6.95
5.91
4.67
10.20
2.16
Interest
-
11.36
18.92
30.99
38.28
64.21
66.02
65.33
48.07
27.36
23.03
Depreciation
-
49.81
50.66
49.68
47.06
60.82
53.62
48.30
41.83
22.37
17.29
PBT
-
171.74
179.08
169.68
125.44
152.83
157.46
68.45
29.21
48.11
42.68
Tax
-
53.51
55.88
41.42
16.97
35.26
37.78
11.74
5.74
7.44
7.07
Tax Rate
-
31.16%
31.20%
24.41%
12.02%
23.07%
23.99%
17.15%
19.65%
15.46%
16.57%
PAT
-
118.23
123.20
128.27
124.23
117.57
119.66
56.71
23.47
40.67
35.61
PAT before Minority Interest
-
118.23
123.20
128.27
124.23
117.58
119.68
56.71
23.47
40.67
35.61
Minority Interest
-
0.00
0.00
0.00
0.00
-0.01
-0.02
0.00
0.00
0.00
0.00
PAT Margin
-
6.90%
7.39%
7.79%
7.93%
5.30%
5.84%
3.32%
1.86%
4.19%
4.25%
PAT Growth
-
-4.03%
-3.95%
3.25%
5.66%
-1.75%
111.00%
141.63%
-42.29%
14.21%
 
Unadjusted EPS
-
9.02
10.29
10.63
51.47
48.71
49.58
23.49
10.60
21.04
21.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
877.51
772.66
614.30
486.33
583.72
474.00
362.84
311.17
262.16
179.51
Share Capital
12.26
12.26
12.07
12.07
12.07
12.07
12.07
12.07
11.05
8.50
Total Reserves
865.24
760.40
602.24
474.26
571.65
461.93
350.77
299.10
251.11
171.01
Non-Current Liabilities
617.90
330.04
150.09
190.79
345.53
303.62
323.62
332.44
459.59
276.22
Secured Loans
483.53
263.81
105.09
111.65
261.04
230.18
267.58
291.41
399.39
198.21
Unsecured Loans
1.26
2.04
16.17
14.95
7.13
7.24
2.61
1.43
41.22
65.39
Long Term Provisions
21.85
21.36
17.64
13.25
19.81
16.67
12.34
9.67
0.00
0.00
Current Liabilities
615.73
471.83
435.74
472.12
890.81
794.26
644.23
529.81
289.59
187.97
Trade Payables
218.97
207.60
249.06
228.03
352.59
297.36
169.21
171.68
265.92
170.85
Other Current Liabilities
194.54
131.77
81.18
99.73
174.64
148.31
126.15
114.06
14.84
10.50
Short Term Borrowings
197.53
127.68
101.63
131.68
352.66
338.16
341.75
240.42
0.00
0.00
Short Term Provisions
4.70
4.78
3.86
12.68
10.92
10.43
7.13
3.66
8.83
6.62
Total Liabilities
2,111.14
1,574.53
1,200.13
1,149.24
1,820.11
1,571.92
1,330.70
1,173.42
1,011.34
643.70
Net Block
580.47
525.92
542.10
533.04
698.70
665.08
631.86
612.24
544.08
199.90
Gross Block
889.80
797.44
774.19
726.31
969.77
883.37
801.35
737.67
637.03
274.06
Accumulated Depreciation
309.33
271.52
232.09
193.27
271.07
218.30
169.49
125.44
92.95
74.15
Non Current Assets
1,462.97
976.94
620.11
578.90
886.74
736.78
662.30
636.66
557.66
251.68
Capital Work in Progress
770.40
268.69
9.30
13.91
117.12
23.37
13.50
10.54
13.49
40.18
Non Current Investment
18.45
26.12
28.69
16.98
0.09
0.09
0.09
0.09
0.09
0.09
Long Term Loans & Adv.
30.45
140.27
22.72
14.37
63.13
44.16
14.09
13.35
0.00
0.00
Other Non Current Assets
63.20
15.94
17.30
0.61
7.70
4.08
2.76
0.45
0.00
0.00
Current Assets
648.17
597.60
580.02
570.33
933.34
835.13
668.40
536.76
453.28
391.52
Current Investments
0.00
0.00
0.00
18.16
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
231.21
158.46
138.94
190.30
424.37
357.80
296.18
246.06
211.29
174.04
Sundry Debtors
285.60
298.35
332.50
257.22
371.73
345.66
270.25
205.93
162.89
131.17
Cash & Bank
33.53
78.09
35.00
7.67
13.24
18.36
15.76
15.18
20.66
17.29
Other Current Assets
97.83
34.58
8.64
11.91
124.00
113.32
86.21
69.59
58.44
69.00
Short Term Loans & Adv.
63.75
28.11
64.94
85.07
70.49
68.13
51.26
42.68
55.43
67.27
Net Current Assets
32.44
125.76
144.28
98.22
42.53
40.87
24.17
6.95
163.69
203.54
Total Assets
2,111.14
1,574.54
1,200.13
1,149.23
1,820.09
1,571.92
1,330.70
1,173.42
1,011.35
643.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
113.39
212.01
190.97
187.41
189.26
183.79
43.61
19.35
127.41
22.76
PBT
171.74
179.08
169.68
141.20
152.83
157.46
68.45
29.21
48.11
42.68
Adjustment
97.37
72.75
80.25
82.79
115.12
110.53
104.82
84.90
47.19
38.26
Changes in Working Capital
-112.47
1.49
-20.92
-8.89
-48.28
-53.84
-116.44
-87.73
42.29
-50.25
Cash after chg. in Working capital
156.64
253.32
229.01
215.10
219.68
214.15
56.84
26.38
137.59
30.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-43.25
-41.31
-38.04
-27.68
-30.42
-29.81
-12.94
-6.42
-10.02
-7.39
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
-0.55
-0.30
-0.61
-0.16
-0.55
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-328.00
-362.81
-62.74
-104.54
-171.67
-86.01
-57.40
-104.39
-325.43
-80.10
Net Fixed Assets
-569.80
-215.12
-30.85
304.26
-155.52
-89.50
-61.12
-89.87
-335.33
-78.20
Net Investments
-4.00
-34.71
-4.78
-1.59
-13.77
-8.78
0.00
-4.61
-1.92
2.77
Others
245.80
-112.98
-27.11
-407.21
-2.38
12.27
3.72
-9.91
11.82
-4.67
Cash from Financing Activity
164.44
189.57
-100.40
-82.35
-23.32
-93.85
11.70
88.25
192.79
62.49
Net Cash Inflow / Outflow
-50.17
38.77
27.83
0.53
-5.73
3.93
-2.10
3.21
-5.23
5.15
Opening Cash & Equivalents
73.14
34.43
3.44
5.46
11.19
7.26
9.36
6.14
11.38
6.23
Closing Cash & Equivalent
22.97
73.14
31.27
3.44
5.46
11.19
7.26
9.36
6.14
11.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
71.56
63.01
50.90
40.30
48.37
39.28
30.04
25.76
23.61
19.51
ROA
6.42%
8.88%
10.92%
8.37%
6.93%
8.25%
4.53%
2.15%
4.92%
6.27%
ROE
14.33%
17.77%
23.31%
23.22%
22.23%
28.61%
16.84%
8.21%
18.54%
21.90%
ROCE
13.04%
18.83%
23.58%
16.70%
17.42%
20.06%
13.35%
9.44%
13.21%
17.21%
Fixed Asset Turnover
2.06
2.27
2.28
1.95
4.01
2.57
2.36
1.98
2.27
3.48
Receivable days
61.35
64.61
62.80
69.55
35.23
51.88
47.80
49.51
51.96
47.05
Inventory Days
40.94
30.46
35.06
67.98
38.41
55.09
54.44
61.39
68.09
66.49
Payable days
54.74
58.71
63.73
78.93
62.03
48.55
41.21
70.54
91.87
77.44
Cash Conversion Cycle
47.56
36.36
34.13
58.60
11.60
58.42
61.03
40.36
28.18
36.10
Total Debt/Equity
0.81
0.58
0.44
0.68
1.28
1.45
1.95
2.01
1.69
1.48
Interest Cover
16.12
10.47
6.48
4.69
3.38
3.38
2.05
1.61
2.76
2.85

News Update


  • Greenply Industries launches Wood Crrests veneers
    1st Jul 2019, 11:50 AM

    The product is made from the finest timber, the veneers are made from raw material sourced from locations across the world

    Read More
  • Greenply Industries signs agreement with Nemani Panels
    13th Jun 2019, 09:01 AM

    The company has entered into an agreement to acquire 30% in the equity share capital of Nemani Panels

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.