Nifty
Sensex
:
:
13967.50
47409.93
-271.40 (-1.91%)
-937.66 (-1.94%)

Laminates/Decoratives

Rating :
48/99  (View)

BSE: 538979 | NSE: GREENLAM

807.35
-12.25 (-1.49%)
27-Jan-2021 | 3:48PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  815.05
  •  820.00
  •  793.75
  •  819.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1704
  •  13.76
  •  1045.40
  •  441.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,944.43
  • 31.61
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,212.07
  • 0.50%
  • 3.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.90%
  • 9.01%
  • 15.54%
  • FII
  • DII
  • Others
  • 0.82%
  • 15.79%
  • 3.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.10
  • 4.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.52
  • 3.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.12
  • 10.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 35.83
  • 29.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.81
  • 5.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.44
  • 15.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
289.31
349.00
-17.10%
160.36
289.54
-44.62%
324.02
360.22
-10.05%
358.03
313.96
14.04%
Expenses
248.85
300.48
-17.18%
152.49
259.66
-41.27%
278.81
315.81
-11.72%
303.39
272.91
11.17%
EBITDA
40.47
48.51
-16.57%
7.86
29.88
-73.69%
45.20
44.41
1.78%
54.64
41.05
33.11%
EBIDTM
13.99%
13.90%
4.90%
10.32%
14.01%
12.33%
15.26%
13.08%
Other Income
1.63
0.74
120.27%
1.04
0.28
271.43%
2.34
0.44
431.82%
1.06
0.71
49.30%
Interest
4.58
6.73
-31.95%
4.98
4.49
10.91%
5.25
3.38
55.33%
5.37
4.42
21.49%
Depreciation
14.06
15.30
-8.10%
13.45
9.44
42.48%
14.15
9.25
52.97%
13.60
9.31
46.08%
PBT
23.46
27.22
-13.81%
-9.53
16.24
-
28.14
32.22
-12.66%
36.73
28.04
30.99%
Tax
4.91
-0.28
-
-1.81
7.86
-
6.43
8.46
-24.00%
7.65
8.21
-6.82%
PAT
18.55
27.51
-32.57%
-7.71
8.38
-
21.71
23.76
-8.63%
29.08
19.83
46.65%
PATM
6.41%
7.88%
-4.81%
2.89%
7.11%
6.60%
8.12%
6.32%
EPS
7.68
11.39
-32.57%
-3.18
3.47
-
28.29
9.84
187.50%
12.05
8.21
46.77%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,131.72
1,320.59
1,280.71
1,144.73
1,075.80
1,029.74
925.62
0.00
Net Sales Growth
-13.79%
3.11%
11.88%
6.41%
4.47%
11.25%
0
 
Cost Of Goods Sold
5,050.54
670.40
687.78
598.30
566.73
537.32
527.39
0.00
Gross Profit
-3,918.82
650.19
592.93
546.43
509.07
492.42
398.23
0.00
GP Margin
-346.27%
49.23%
46.30%
47.73%
47.32%
47.82%
43.02%
0
Total Expenditure
983.54
1,142.34
1,122.18
995.83
937.47
899.79
832.69
0.01
Power & Fuel Cost
-
33.77
37.31
32.11
26.74
27.11
26.32
0.00
% Of Sales
-
2.56%
2.91%
2.81%
2.49%
2.63%
2.84%
0
Employee Cost
-
221.96
192.45
173.38
152.48
139.80
112.33
0.00
% Of Sales
-
16.81%
15.03%
15.15%
14.17%
13.58%
12.14%
0
Manufacturing Exp.
-
16.58
15.69
15.30
17.36
12.72
8.78
0.00
% Of Sales
-
1.26%
1.23%
1.34%
1.61%
1.24%
0.95%
0
General & Admin Exp.
-
72.74
76.65
67.53
70.25
70.20
52.33
0.01
% Of Sales
-
5.51%
5.98%
5.90%
6.53%
6.82%
5.65%
0
Selling & Distn. Exp.
-
124.33
105.64
105.13
94.19
107.80
100.68
0.00
% Of Sales
-
9.41%
8.25%
9.18%
8.76%
10.47%
10.88%
0
Miscellaneous Exp.
-
2.57
6.67
4.08
9.71
4.84
4.88
0.00
% Of Sales
-
0.19%
0.52%
0.36%
0.90%
0.47%
0.53%
0
EBITDA
148.17
178.25
158.53
148.90
138.33
129.95
92.93
-0.01
EBITDA Margin
13.09%
13.50%
12.38%
13.01%
12.86%
12.62%
10.04%
0
Other Income
6.07
4.42
1.52
1.63
2.51
2.83
1.92
0.00
Interest
20.18
21.84
16.96
18.05
28.55
35.42
32.97
0.00
Depreciation
55.26
52.49
36.84
35.95
36.64
34.97
33.38
0.00
PBT
78.80
108.33
106.25
96.52
75.65
62.39
28.50
-0.01
Tax
17.18
21.66
29.14
31.91
25.98
24.69
9.15
0.00
Tax Rate
21.80%
19.99%
27.43%
33.06%
34.34%
39.57%
32.11%
0.00%
PAT
61.63
86.67
77.11
64.61
49.66
37.70
19.33
-0.01
PAT before Minority Interest
61.66
86.67
77.11
64.62
49.67
37.71
19.34
-0.01
Minority Interest
0.03
0.00
0.00
-0.01
-0.01
-0.01
-0.01
0.00
PAT Margin
5.45%
6.56%
6.02%
5.64%
4.62%
3.66%
2.09%
0
PAT Growth
-22.46%
12.40%
19.35%
30.10%
31.72%
95.03%
193400%
 
Unadjusted EPS
25.57
35.96
32.00
26.81
20.61
15.64
8.02
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
500.67
428.41
356.13
298.14
245.11
219.81
0.04
Share Capital
12.07
12.07
12.07
12.07
12.07
12.07
0.05
Total Reserves
488.60
416.34
344.06
286.07
233.05
207.74
-0.01
Non-Current Liabilities
170.37
113.33
118.07
133.03
190.27
233.23
0.00
Secured Loans
82.00
72.65
80.75
96.83
147.63
168.65
0.00
Unsecured Loans
0.00
0.00
0.00
0.06
0.11
40.73
0.00
Long Term Provisions
21.44
16.19
15.52
12.49
9.13
7.45
0.00
Current Liabilities
432.62
385.53
349.02
359.61
435.39
389.18
0.00
Trade Payables
174.46
161.25
157.62
129.05
188.98
186.09
0.00
Other Current Liabilities
78.93
61.88
57.17
68.37
125.06
58.72
0.00
Short Term Borrowings
176.66
158.97
129.60
160.96
117.88
142.44
0.00
Short Term Provisions
2.56
3.44
4.63
1.23
3.46
1.93
0.00
Total Liabilities
1,103.77
927.37
823.31
790.86
870.84
842.28
0.04
Net Block
428.72
330.32
330.51
323.83
353.22
327.95
0.00
Gross Block
766.69
619.24
583.15
543.12
539.34
479.71
0.00
Accumulated Depreciation
337.97
288.92
252.64
219.29
186.12
151.76
0.00
Non Current Assets
455.19
380.07
352.89
350.33
362.72
351.72
0.00
Capital Work in Progress
16.70
21.72
1.00
5.36
3.95
9.21
0.00
Non Current Investment
0.01
0.01
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
9.50
10.30
5.50
5.77
5.02
9.29
0.00
Other Non Current Assets
0.26
17.72
15.87
15.38
0.53
5.27
0.00
Current Assets
648.58
547.30
470.44
440.53
508.12
490.55
0.03
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
371.03
307.55
256.29
228.05
247.35
230.66
0.00
Sundry Debtors
137.80
176.62
170.55
158.29
184.08
182.04
0.00
Cash & Bank
30.74
10.62
10.40
7.85
5.23
5.86
0.03
Other Current Assets
109.01
23.27
17.24
27.45
71.46
71.99
0.00
Short Term Loans & Adv.
80.90
29.24
15.96
18.89
38.60
33.86
0.00
Net Current Assets
215.96
161.77
121.42
80.92
72.73
101.38
0.03
Total Assets
1,103.77
927.37
823.33
790.86
870.84
842.28
0.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
98.10
64.11
108.74
185.36
115.91
117.56
0.00
PBT
108.33
106.25
96.52
75.65
62.39
28.50
-0.01
Adjustment
77.66
60.57
51.43
69.27
62.97
66.98
0.00
Changes in Working Capital
-58.07
-68.11
-8.43
54.80
3.57
33.14
0.00
Cash after chg. in Working capital
127.92
98.71
139.53
199.72
128.93
128.62
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.83
-34.60
-30.79
-14.36
-13.02
-11.06
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-55.85
-57.11
-37.59
-22.37
-52.91
-102.53
0.00
Net Fixed Assets
-125.49
-53.67
-35.18
-6.42
-52.10
-462.59
Net Investments
-46.45
-0.01
0.00
0.00
-6.66
-17.45
Others
116.09
-3.43
-2.41
-15.95
5.85
377.51
Cash from Financing Activity
-22.06
-6.08
-69.27
-160.38
-63.17
-12.11
0.03
Net Cash Inflow / Outflow
20.18
0.92
1.88
2.61
-0.17
2.92
0.03
Opening Cash & Equivalents
10.23
9.31
7.43
4.82
4.99
0.03
0.00
Closing Cash & Equivalent
30.41
10.23
9.31
7.43
4.82
4.99
0.03

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
207.43
177.50
147.55
123.52
101.55
91.07
3.22
ROA
8.53%
8.81%
8.01%
5.98%
4.40%
4.59%
-18.31%
ROE
18.66%
19.66%
19.75%
18.29%
16.22%
17.60%
-24.84%
ROCE
17.44%
18.87%
19.03%
17.27%
16.00%
20.07%
-24.84%
Fixed Asset Turnover
1.91
2.13
2.05
2.06
2.11
2.01
0.00
Receivable days
43.45
49.47
51.93
55.97
62.26
69.01
0.00
Inventory Days
93.78
80.35
76.48
77.72
81.29
87.45
0.00
Payable days
53.63
53.50
54.69
65.92
80.57
42.01
0.00
Cash Conversion Cycle
83.60
76.32
73.72
67.77
62.99
114.44
0.00
Total Debt/Equity
0.59
0.63
0.71
1.00
1.49
1.79
0.00
Interest Cover
5.96
7.26
6.35
3.65
2.76
1.86
0.00

Annual Reports:


News Update


  • Greenlam Industries incorporates step-down subsidiary company in Republic of Poland
    12th Jan 2021, 09:44 AM

    Greenlam Poland LLC has been incorporated to carry out, inter alia, the business of marketing and distribution of decorative laminates and other paper and / or wood based products

    Read More
  • Greenlam Industries tests laminate on SARS-CoV-2 virus
    12th Nov 2020, 12:25 PM

    This makes Greenlam the World's first proven SARS-CoV-2 virus resistant laminate brand

    Read More
  • Greenlam Industries - Quarterly Results
    2nd Nov 2020, 16:05 PM

    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.