Greenply Industries

381.75

-12.35

(-3.13%)

Market Cap (₹ Cr.)

₹4,881

52 Week High

411.95

Book Value

₹57

52 Week Low

148.85

PE Ratio

50.11

PB Ratio

6.88

PE for Sector

35.47

PB for Sector

4.42

ROE

14.20 %

ROCE

16.28 %

Dividend Yield

0.13 %

EPS

₹7.87

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

30.55 %

Net Income Growth

-19.59 %

Cash Flow Change

78.40 %

ROE

-27.05 %

ROCE

24.70 %

EBITDA Margin (Avg.)

-10.32 %

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	446	381	401	418	456	417	438	362	450	398	447	400	438	289	343	313	345	306	347	321	300	108	240	312	364	216	379	377	419	397	435	415	430	411	473	459	465	455
Expenses	375	325	344	353	383	353	370	311	375	342	382	337	380	266	307	281	310	273	307	285	324	113	215	273	317	204	333	335	374	361	393	369	398	379	436	415	425	419
EBITDA	70	56	57	65	73	64	67	51	75	57	65	64	58	23	36	32	35	34	39	35	-24	-5	25	39	46	12	46	42	44	36	41	46	32	33	37	44	40	36
Operating Profit %	12 %	14 %	14 %	15 %	15 %	15 %	15 %	14 %	16 %	14 %	14 %	16 %	13 %	8 %	10 %	10 %	10 %	11 %	11 %	11 %	-9 %	-5 %	10 %	12 %	12 %	4 %	11 %	10 %	10 %	8 %	9 %	8 %	5 %	6 %	6 %	6 %	6 %	5 %
Depreciation	12	12	12	12	12	12	12	12	12	12	11	10	11	5	5	5	5	5	5	5	5	4	4	4	5	4	5	5	5	5	5	5	5	5	5	6	6	6
Interest	8	8	8	7	6	6	7	3	2	3	2	3	1	4	3	3	4	4	4	4	4	4	2	2	2	2	1	1	1	1	2	1	2	2	2	1	2	2
Profit Before Tax	50	36	37	46	54	46	48	36	61	42	51	51	46	15	28	24	26	24	29	26	-33	-13	19	33	39	6	40	36	38	29	35	40	25	26	30	37	33	28
Tax	5	9	10	11	13	14	10	9	13	9	12	10	9	4	10	8	2	9	6	6	-2	0	2	9	6	2	10	9	10	7	9	-11	8	7	8	9	9	-1
Net Profit	46	27	27	35	42	34	35	24	42	31	36	36	33	10	18	15	18	16	23	19	-25	-9	14	24	29	4	30	27	29	22	25	48	14	19	22	27	25	30
EPS in ₹	18.88	11.18	11.34	14.64	3.45	2.83	2.88	1.96	3.41	2.50	2.96	2.94	2.66	0.79	1.47	1.24	1.50	1.28	1.87	1.52	-2.01	-0.77	1.16	1.98	2.35	0.35	2.41	2.16	2.33	1.78	2.07	3.90	1.15	1.56	1.79	2.22	2.00	2.39

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	1,147	1,188	1,533	2,056	772	793	737	846	952	1,133
Fixed Assets	533	530	501	483	169	200	191	185	184	190
Current Assets	570	571	585	619	470	495	449	381	424	623
Capital Work in Progress	14	9	216	770	6	4	5	1	7	4
Investments	18	38	72	76	42	44	45	228	219	236
Other Assets	581	610	743	727	556	545	496	432	542	702
Total Liabilities	663	574	746	1,141	441	436	326	338	323	409
Current Liabilities	472	430	442	556	392	398	280	315	304	395
Non Current Liabilities	190	144	304	586	49	38	46	24	19	14
Total Equity	484	613	787	915	331	357	411	508	629	723
Reserve & Surplus	472	601	775	903	319	345	398	496	617	711
Share Capital	12	12	12	12	12	12	12	12	12	12

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	1	25	40	-41	-12	-8	5	-3	9	0
Investing Activities	-104	-68	-364	-305	-61	-19	-114	-87	-89	-75
Operating Activities	187	205	217	132	130	35	218	108	135	50
Financing Activities	-82	-111	187	132	-81	-24	-99	-25	-37	25

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	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
Promoter	52.20 %	52.22 %	52.25 %	52.25 %	52.31 %	52.29 %	52.32 %	52.32 %	52.32 %	52.14 %	52.12 %	51.97 %	52.00 %	52.01 %
FIIs	1.99 %	1.77 %	2.68 %	3.55 %	3.58 %	3.40 %	3.18 %	2.32 %	2.16 %	2.15 %	2.07 %	3.88 %	4.13 %	4.91 %
DIIs	28.16 %	31.51 %	29.77 %	31.26 %	31.98 %	33.41 %	33.58 %	33.64 %	33.21 %	33.11 %	33.09 %	30.29 %	30.62 %	30.64 %
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 %
Public / Retail	17.65 %	14.50 %	15.30 %	12.95 %	12.14 %	10.90 %	10.91 %	11.72 %	12.31 %	12.60 %	12.72 %	13.86 %	13.24 %	12.44 %

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

50.78

ATR(14)

Volatile

16.81

STOCH(9,6)

Neutral

44.10

STOCH RSI(14)

Neutral

49.53

MACD(12,26)

Bearish

-1.97

ADX(14)

Strong Trend

30.07

UO(9)

Bearish

38.34

ROC(12)

Uptrend But Slowing Down

0.75

WillR(14)

Neutral

-69.56