Greenlam Industries

539.35

-12.15

(-2.20%)

Market Cap (₹ Cr.)

₹7,025

52 Week High

662.00

Book Value

₹84

52 Week Low

388.20

PE Ratio

55.96

PB Ratio

6.52

PE for Sector

35.47

PB for Sector

4.42

ROE

12.82 %

ROCE

13.87 %

Dividend Yield

0.30 %

EPS

₹9.84

Industry

Plywood Boards/Laminates

Sector

Miscellaneous

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

13.90 %

Net Income Growth

7.39 %

Cash Flow Change

14.38 %

ROE

-4.44 %

ROCE

-23.68 %

EBITDA Margin (Avg.)

10.72 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	232	217	230	241	249	236	246	222	268	259	256	260	288	264	294	301	339	275	328	336	310	149	267	316	398	308	429	408	431	433	479	467	507	473	572	524	589	529
Expenses	209	192	200	208	213	207	215	195	230	228	221	223	253	236	262	261	297	239	284	286	257	139	229	262	345	273	385	359	382	387	430	413	425	413	500	448	497	468
EBITDA	23	25	30	33	36	29	31	27	38	31	35	37	35	28	32	40	41	36	44	50	53	10	39	54	52	35	44	49	50	46	49	55	82	60	72	76	92	61
Operating Profit %	4 %	8 %	10 %	10 %	14 %	12 %	13 %	12 %	14 %	12 %	14 %	14 %	12 %	10 %	11 %	13 %	12 %	11 %	13 %	15 %	13 %	6 %	14 %	17 %	13 %	11 %	9 %	12 %	10 %	10 %	9 %	10 %	13 %	12 %	12 %	13 %	13 %	11 %
Depreciation	8	8	8	8	8	8	9	8	8	8	8	8	9	8	8	9	9	9	14	13	13	13	13	13	13	13	13	14	13	14	14	15	15	16	18	19	20	20
Interest	7	8	7	6	7	7	7	6	5	4	4	4	4	4	5	4	3	4	6	5	5	5	4	4	3	3	3	4	3	5	6	6	6	7	9	11	10	10
Profit Before Tax	8	10	15	19	21	13	16	13	25	19	23	25	23	16	19	27	30	23	23	32	36	-8	21	37	36	19	27	31	33	27	29	34	60	37	44	46	62	30
Tax	-1	4	7	4	5	6	5	5	10	9	10	8	5	5	6	7	7	5	5	8	7	0	7	10	5	6	6	9	7	8	8	8	6	10	13	11	10	9
Net Profit	5	6	9	12	13	8	11	7	16	12	15	16	16	11	13	19	21	15	24	25	28	-6	17	28	27	15	22	23	26	20	22	26	54	28	33	35	50	23
EPS in ₹	1.95	2.64	3.82	4.84	5.41	3.41	4.45	3.10	6.78	5.13	6.04	6.73	6.62	4.56	5.59	7.95	8.86	6.25	10.05	10.50	11.58	-2.37	6.96	11.75	2.27	6.18	8.99	1.89	2.15	1.67	1.75	2.13	4.25	2.20	3.27	2.73	3.93	1.82

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	714	767	730	773	873	1,033	1,117	1,309	1,729	1,975
Fixed Assets	311	338	312	321	323	411	399	393	443	621
Current Assets	367	387	368	406	477	530	617	773	864	880
Capital Work in Progress	9	4	5	1	22	16	17	5	125	34
Investments	0	0	24	24	24	71	177	287	488	575
Other Assets	393	425	388	426	504	536	524	624	674	745
Total Liabilities	487	503	426	415	457	543	559	677	808	929
Current Liabilities	322	331	295	297	343	376	411	467	552	707
Non Current Liabilities	165	171	131	118	113	167	148	210	256	222
Total Equity	227	264	304	358	416	491	558	632	921	1,046
Reserve & Surplus	215	252	292	346	404	479	546	620	908	1,034
Share Capital	12	12	12	12	12	12	12	12	13	13

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	2	-1	4	0	1	19	-14	-2	-2	11
Investing Activities	-96	-67	-14	-37	-56	-79	-154	-122	-383	-160
Operating Activities	157	110	124	92	46	129	190	51	154	218
Financing Activities	-60	-44	-106	-55	11	-30	-50	69	227	-47

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Jul 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	54.90 %	54.90 %	53.90 %	53.90 %	53.90 %	53.90 %	51.22 %	51.22 %	51.22 %	51.22 %	51.22 %	51.22 %	50.98 %	50.98 %	50.98 %
FIIs	1.28 %	1.33 %	1.55 %	1.59 %	1.63 %	1.51 %	1.44 %	1.46 %	1.44 %	1.44 %	1.46 %	1.37 %	1.28 %	1.36 %	1.77 %
DIIs	16.82 %	16.81 %	14.85 %	14.22 %	14.20 %	14.20 %	18.47 %	13.37 %	13.10 %	15.70 %	15.61 %	15.58 %	15.54 %	15.56 %	15.60 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	27.00 %	26.97 %	29.70 %	30.29 %	30.28 %	30.39 %	28.88 %	33.96 %	34.25 %	31.64 %	31.72 %	31.82 %	32.20 %	32.10 %	31.64 %

Show % Change

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Century Plyboards	882.85	19,675.64	70.23	3,929.84	6.38	325	-60.85	77.42
Greenlam Industries	539.35	7,024.85	55.96	2,328.01	13.90	138	-39.73	40.95
Greenpanel Industries	395.55	4,962.12	34.73	1,589.12	-11.82	143	-56.75	56.85
Greenply Industries	381.75	4,880.58	50.11	2,193.77	30.55	85	3,948.78	50.78
Stylam Industries	2,059.80	3,560.28	27.42	919.81	-3.54	128	2.09	54.62
RUSHIL DECOR LIMITED	36.15	986.66	22.80	846.84	0.84	43	-85.76	47.25
Archidply	133.74	271.65	118.91	438.32	3.36	7	-208.23	52.79
Airo Lam	136.17	205.96	28.31	200.16	18.12	7	-20.99	56.90
Western India Ply	197.17	166.26	53.82	109.59	0.95	3	-65.91	46.28
Archidply Decor	130.20	76.12	279.08	51.65	19.93	1	52.17	62.07

Corporate Action

Technical Indicators

RSI(14)

Neutral

40.95

ATR(14)

Volatile

18.51

STOCH(9,6)

Neutral

23.46

STOCH RSI(14)

Neutral

64.60

MACD(12,26)

Bearish

-0.99

ADX(14)

Weak Trend

12.49

UO(9)

Bearish

41.34

ROC(12)

Downtrend And Accelerating

-3.07

WillR(14)

Neutral

-75.96