Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 12 March, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 526797 | NSE: GREENPLY

Greenply Industries Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 8, 2025, 1:56 pm

Market Cap 3,566 Cr.
Current Price 286
High / Low 412/211
Stock P/E34.3
Book Value 60.4
Dividend Yield0.18 %
ROCE10.7 %
ROE8.44 %
Face Value 1.00
PEG Ratio3.14

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Greenply Industries Ltd

Competitors of Greenply Industries Ltd

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Ecoboard Industries Ltd 52.5 Cr. 29.4 46.6/18.5 5.230.00 %10.8 %28.6 % 10.0
Duroply Industries Ltd 192 Cr. 195 341/15050.4 1320.00 %5.92 %0.94 % 10.0
Archidply Decor Ltd 41.1 Cr. 73.8 147/0.00205 91.30.00 %4.13 %0.06 % 10.0
Ambition Mica Ltd 4.42 Cr. 2.96 3.61/2.57 8.380.00 %7.00 %% 10.0
Rushil Decor Ltd 700 Cr. 25.4 45.5/23.715.8 21.40.39 %11.6 %9.51 % 1.00
Industry Average3,820.88 Cr208.0561.5065.590.15%10.63%10.71%5.91

All Competitor Stocks of Greenply Industries Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 421449454495428427430568582600584640614
Expenses 378404414447398399404519532543531587561
Operating Profit 43454048302827485057535354
OPM % 10%10%9%10%7%7%6%8%9%10%9%8%9%
Other Income 5321134-3-2164623
Interest 32576381215910145
Depreciation 778910811141515151515
Profit before tax 3938283327225213738342636
Tax % 24%25%27%28%-32%50%82%33%26%25%2%32%33%
Net Profit 3029212436111142728331824
EPS in Rs 2.432.361.691.922.930.900.071.132.172.292.671.421.96

Last Updated: February 28, 2025, 7:42 pm

Below is a detailed analysis of the quarterly data for Greenply Industries Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is ₹614.00 Cr.. The value appears to be declining and may need further review. It has decreased from 640.00 Cr. (Sep 2024) to ₹614.00 Cr., marking a decrease of 26.00 Cr..
  • For Expenses, as of Dec 2024, the value is ₹561.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 587.00 Cr. (Sep 2024) to ₹561.00 Cr., marking a decrease of 26.00 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹54.00 Cr.. The value appears strong and on an upward trend. It has increased from 53.00 Cr. (Sep 2024) to ₹54.00 Cr., marking an increase of ₹1.00 Cr..
  • For OPM %, as of Dec 2024, the value is 9.00%. The value appears strong and on an upward trend. It has increased from 8.00% (Sep 2024) to 9.00%, marking an increase of 1.00%.
  • For Other Income, as of Dec 2024, the value is ₹3.00 Cr.. The value appears strong and on an upward trend. It has increased from 2.00 Cr. (Sep 2024) to ₹3.00 Cr., marking an increase of ₹1.00 Cr..
  • For Interest, as of Dec 2024, the value is ₹5.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 14.00 Cr. (Sep 2024) to ₹5.00 Cr., marking a decrease of 9.00 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹15.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 15.00 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹36.00 Cr.. The value appears strong and on an upward trend. It has increased from 26.00 Cr. (Sep 2024) to ₹36.00 Cr., marking an increase of ₹10.00 Cr..
  • For Tax %, as of Dec 2024, the value is 33.00%. The value appears to be increasing, which may not be favorable. It has increased from 32.00% (Sep 2024) to 33.00%, marking an increase of 1.00%.
  • For Net Profit, as of Dec 2024, the value is ₹24.00 Cr.. The value appears strong and on an upward trend. It has increased from 18.00 Cr. (Sep 2024) to ₹24.00 Cr., marking an increase of ₹6.00 Cr..
  • For EPS in Rs, as of Dec 2024, the value is 1.96. The value appears strong and on an upward trend. It has increased from ₹1.42 (Sep 2024) to 1.96, marking an increase of ₹0.54.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 4:09 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 2,0472,2171,5671,6461,6689121,4121,4201,1651,5631,6632,1802,439
Expenses 1,7761,9451,3551,4031,4218481,2661,2651,0501,4131,5301,9942,221
Operating Profit 27227221124324764146156115150133185217
OPM % 13%12%13%15%15%7%10%11%10%10%8%9%9%
Other Income 541574866-48612121215
Interest 666438311981921171294339
Depreciation 54604750511822262326265560
Profit before tax 1571531411701811241116181125111100133
Tax % 24%23%12%24%31%11%28%22%25%24%17%30%
Net Profit 120118124128125111804761959170103
EPS in Rs 9.939.7610.3110.6310.239.026.503.854.977.737.445.668.34
Dividend Payout % 6%6%6%6%6%7%6%10%8%6%7%9%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-1.67%5.08%3.23%-2.34%-11.20%-27.93%-41.25%29.79%55.74%-4.21%-23.08%
Change in YoY Net Profit Growth (%)0.00%6.75%-1.86%-5.57%-8.86%-16.73%-13.32%71.04%25.95%-59.95%-18.87%

Greenply Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:0%
5 Years:9%
3 Years:23%
TTM:21%
Compounded Profit Growth
10 Years:-7%
5 Years:-7%
3 Years:-2%
TTM:66%
Stock Price CAGR
10 Years:5%
5 Years:23%
3 Years:14%
1 Year:14%
Return on Equity
10 Years:17%
5 Years:15%
3 Years:13%
Last Year:8%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 11:38 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 12121212121212121212121212
Reserves 462572474602760865323366424526632697742
Borrowings 686748332270446712250279203309695549453
Other Liabilities 412488331316356521302305275311341405486
Total Liabilities 1,5721,8201,1491,2001,5752,1118879629151,1591,6801,6631,693
Fixed Assets 665699533542526580252314308353459865848
CWIP 2311714926977017561105131230
Investments 00352926182224232664345
Other Assets 8831,004567620754742596619578671702742771
Total Assets 1,5721,8201,1491,2001,5752,1118879629151,1591,6801,6631,693

Below is a detailed analysis of the balance sheet data for Greenply Industries Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is ₹12.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹12.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹742.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹697.00 Cr. (Mar 2024) to ₹742.00 Cr., marking an increase of 45.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹453.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from ₹549.00 Cr. (Mar 2024) to ₹453.00 Cr., marking a decrease of 96.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹486.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹405.00 Cr. (Mar 2024) to ₹486.00 Cr., marking an increase of 81.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹1,693.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹1,663.00 Cr. (Mar 2024) to ₹1,693.00 Cr., marking an increase of 30.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹848.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹865.00 Cr. (Mar 2024) to ₹848.00 Cr., marking a decrease of 17.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹30.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹12.00 Cr. (Mar 2024) to ₹30.00 Cr., marking an increase of 18.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹45.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹43.00 Cr. (Mar 2024) to ₹45.00 Cr., marking an increase of 2.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹771.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹742.00 Cr. (Mar 2024) to ₹771.00 Cr., marking an increase of 29.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹1,693.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹1,663.00 Cr. (Mar 2024) to ₹1,693.00 Cr., marking an increase of 30.00 Cr..

Notably, the Reserves (₹742.00 Cr.) exceed the Borrowings (453.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +18418918719121211398582289262111
Cash from Investing Activity +-86-172-105-63-363-328-89-58-124-130-410-144
Cash from Financing Activity +-94-23-82-100190164-28-19-928031847
Net Cash Flow4-612839-50-19-201242-3014

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-414.00-476.00-121.00-27.00-199.00-648.00-104.00-123.00-88.00-159.00-562.00-364.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days6261607465114799261445042
Inventory Days110121765565150727796889896
Days Payable9210092998614299101109848692
Cash Conversion Cycle8082453045122526847476346
Working Capital Days646348473879506245406346
ROCE %20%18%15%24%19%10%12%21%15%18%11%11%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters52.25%52.25%52.31%52.29%52.32%52.32%52.32%52.14%52.12%51.97%52.00%52.01%
FIIs2.68%3.55%3.58%3.40%3.18%2.32%2.16%2.15%2.07%4.10%4.13%4.91%
DIIs29.77%31.25%31.98%33.41%32.91%32.94%32.87%32.41%32.39%29.76%30.31%30.33%
Public15.30%12.95%12.14%10.90%11.57%12.42%12.65%13.29%13.41%14.16%13.54%12.75%
No. of Shareholders42,48539,27941,38540,79643,00948,17050,07647,71049,20446,17951,37548,073

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Canara Robeco Small Cap Fund2,736,2340.8197.292,036,8612025-03-1034.34%
SBI Contra Fund2,036,8610.1972.422,036,8612025-03-100%
Bandhan Multi Cap Fund1,000,0001.4635.562,036,8612025-03-10-50.9%
Bandhan Small Cap Fund1,000,0570.5435.562,036,8612025-03-10-50.9%
HDFC Equity Savings Fund - Regular Plan503,3370.3717.92,036,8612025-03-10-75.29%
HDFC Multi Asset Fund - Regular Plan469,6300.516.72,036,8612025-03-10-76.94%
Bandhan Hybrid Equity Fund271,2191.279.642,036,8612025-03-10-86.68%
Tata Young Citizens Fund (After 7 Years) - Regular Plan224,0002.087.962,036,8612025-03-10-89%
Mahindra Manulife Consumption Fund110,0001.393.912,036,8612025-03-10-94.6%
Motilal Oswal Nifty Microcap 250 Index Fund109,9240.293.912,036,8612025-03-10-94.6%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 5.677.447.724.973.85
Diluted EPS (Rs.) 5.617.377.724.973.85
Cash EPS (Rs.) 10.1712.109.627.045.99
Book Value[Excl.RevalReserv]/Share (Rs.) 57.3352.4043.8935.6130.82
Book Value[Incl.RevalReserv]/Share (Rs.) 57.3352.4043.8935.6130.82
Revenue From Operations / Share (Rs.) 176.23150.20127.4495.03115.83
PBDIT / Share (Rs.) 16.2215.0113.0610.0712.86
PBIT / Share (Rs.) 11.8112.0410.958.1910.76
PBT / Share (Rs.) 9.4010.699.986.834.99
Net Profit / Share (Rs.) 5.769.137.515.163.89
NP After MI And SOA / Share (Rs.) 5.667.447.724.973.85
PBDIT Margin (%) 9.209.9910.2410.5911.10
PBIT Margin (%) 6.708.018.598.619.28
PBT Margin (%) 5.337.117.837.184.30
Net Profit Margin (%) 3.266.075.895.423.36
NP After MI And SOA Margin (%) 3.204.956.065.223.32
Return on Networth / Equity (%) 9.8614.2017.6013.9412.50
Return on Capital Employeed (%) 12.9812.4219.1819.2029.30
Return On Assets (%) 4.205.438.176.654.91
Long Term Debt / Equity (X) 0.550.800.260.160.15
Total Debt / Equity (X) 0.731.030.540.350.62
Asset Turnover Ratio (%) 1.301.301.561.201.51
Current Ratio (X) 1.281.331.201.381.14
Quick Ratio (X) 0.630.760.700.920.79
Inventory Turnover Ratio (X) 2.822.652.822.293.17
Dividend Payout Ratio (NP) (%) 8.816.715.178.0510.38
Dividend Payout Ratio (CP) (%) 4.954.804.065.846.72
Earning Retention Ratio (%) 91.1993.2994.8391.9589.62
Cash Earning Retention Ratio (%) 95.0595.2095.9494.1693.28
Interest Coverage Ratio (X) 4.637.0313.427.427.58
Interest Coverage Ratio (Post Tax) (X) 2.684.918.724.805.70
Enterprise Value (Cr.) 3352.422338.742923.212105.251224.43
EV / Net Operating Revenue (X) 1.541.271.871.810.86
EV / EBITDA (X) 16.7112.6818.2517.057.77
MarketCap / Net Operating Revenue (X) 1.310.921.731.780.70
Retention Ratios (%) 91.1893.2894.8291.9489.61
Price / BV (X) 4.022.655.024.752.64
Price / Net Operating Revenue (X) 1.310.921.731.780.70
EarningsYield 0.020.050.030.020.04

After reviewing the key financial ratios for Greenply Industries Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 24, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is 5.67. This value is within the healthy range. It has decreased from 7.44 (Mar 23) to 5.67, marking a decrease of 1.77.
  • For Diluted EPS (Rs.), as of Mar 24, the value is 5.61. This value is within the healthy range. It has decreased from 7.37 (Mar 23) to 5.61, marking a decrease of 1.76.
  • For Cash EPS (Rs.), as of Mar 24, the value is 10.17. This value is within the healthy range. It has decreased from 12.10 (Mar 23) to 10.17, marking a decrease of 1.93.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 57.33. It has increased from 52.40 (Mar 23) to 57.33, marking an increase of 4.93.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 57.33. It has increased from 52.40 (Mar 23) to 57.33, marking an increase of 4.93.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 176.23. It has increased from 150.20 (Mar 23) to 176.23, marking an increase of 26.03.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 16.22. This value is within the healthy range. It has increased from 15.01 (Mar 23) to 16.22, marking an increase of 1.21.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 11.81. This value is within the healthy range. It has decreased from 12.04 (Mar 23) to 11.81, marking a decrease of 0.23.
  • For PBT / Share (Rs.), as of Mar 24, the value is 9.40. This value is within the healthy range. It has decreased from 10.69 (Mar 23) to 9.40, marking a decrease of 1.29.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is 5.76. This value is within the healthy range. It has decreased from 9.13 (Mar 23) to 5.76, marking a decrease of 3.37.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 5.66. This value is within the healthy range. It has decreased from 7.44 (Mar 23) to 5.66, marking a decrease of 1.78.
  • For PBDIT Margin (%), as of Mar 24, the value is 9.20. This value is below the healthy minimum of 10. It has decreased from 9.99 (Mar 23) to 9.20, marking a decrease of 0.79.
  • For PBIT Margin (%), as of Mar 24, the value is 6.70. This value is below the healthy minimum of 10. It has decreased from 8.01 (Mar 23) to 6.70, marking a decrease of 1.31.
  • For PBT Margin (%), as of Mar 24, the value is 5.33. This value is below the healthy minimum of 10. It has decreased from 7.11 (Mar 23) to 5.33, marking a decrease of 1.78.
  • For Net Profit Margin (%), as of Mar 24, the value is 3.26. This value is below the healthy minimum of 5. It has decreased from 6.07 (Mar 23) to 3.26, marking a decrease of 2.81.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is 3.20. This value is below the healthy minimum of 8. It has decreased from 4.95 (Mar 23) to 3.20, marking a decrease of 1.75.
  • For Return on Networth / Equity (%), as of Mar 24, the value is 9.86. This value is below the healthy minimum of 15. It has decreased from 14.20 (Mar 23) to 9.86, marking a decrease of 4.34.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 12.98. This value is within the healthy range. It has increased from 12.42 (Mar 23) to 12.98, marking an increase of 0.56.
  • For Return On Assets (%), as of Mar 24, the value is 4.20. This value is below the healthy minimum of 5. It has decreased from 5.43 (Mar 23) to 4.20, marking a decrease of 1.23.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 0.55. This value is within the healthy range. It has decreased from 0.80 (Mar 23) to 0.55, marking a decrease of 0.25.
  • For Total Debt / Equity (X), as of Mar 24, the value is 0.73. This value is within the healthy range. It has decreased from 1.03 (Mar 23) to 0.73, marking a decrease of 0.30.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 1.30. There is no change compared to the previous period (Mar 23) which recorded 1.30.
  • For Current Ratio (X), as of Mar 24, the value is 1.28. This value is below the healthy minimum of 1.5. It has decreased from 1.33 (Mar 23) to 1.28, marking a decrease of 0.05.
  • For Quick Ratio (X), as of Mar 24, the value is 0.63. This value is below the healthy minimum of 1. It has decreased from 0.76 (Mar 23) to 0.63, marking a decrease of 0.13.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 2.82. This value is below the healthy minimum of 4. It has increased from 2.65 (Mar 23) to 2.82, marking an increase of 0.17.
  • For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 8.81. This value is below the healthy minimum of 20. It has increased from 6.71 (Mar 23) to 8.81, marking an increase of 2.10.
  • For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 4.95. This value is below the healthy minimum of 20. It has increased from 4.80 (Mar 23) to 4.95, marking an increase of 0.15.
  • For Earning Retention Ratio (%), as of Mar 24, the value is 91.19. This value exceeds the healthy maximum of 70. It has decreased from 93.29 (Mar 23) to 91.19, marking a decrease of 2.10.
  • For Cash Earning Retention Ratio (%), as of Mar 24, the value is 95.05. This value exceeds the healthy maximum of 70. It has decreased from 95.20 (Mar 23) to 95.05, marking a decrease of 0.15.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 4.63. This value is within the healthy range. It has decreased from 7.03 (Mar 23) to 4.63, marking a decrease of 2.40.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 2.68. This value is below the healthy minimum of 3. It has decreased from 4.91 (Mar 23) to 2.68, marking a decrease of 2.23.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 3,352.42. It has increased from 2,338.74 (Mar 23) to 3,352.42, marking an increase of 1,013.68.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 1.54. This value is within the healthy range. It has increased from 1.27 (Mar 23) to 1.54, marking an increase of 0.27.
  • For EV / EBITDA (X), as of Mar 24, the value is 16.71. This value exceeds the healthy maximum of 15. It has increased from 12.68 (Mar 23) to 16.71, marking an increase of 4.03.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 1.31. This value is within the healthy range. It has increased from 0.92 (Mar 23) to 1.31, marking an increase of 0.39.
  • For Retention Ratios (%), as of Mar 24, the value is 91.18. This value exceeds the healthy maximum of 70. It has decreased from 93.28 (Mar 23) to 91.18, marking a decrease of 2.10.
  • For Price / BV (X), as of Mar 24, the value is 4.02. This value exceeds the healthy maximum of 3. It has increased from 2.65 (Mar 23) to 4.02, marking an increase of 1.37.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 1.31. This value is within the healthy range. It has increased from 0.92 (Mar 23) to 1.31, marking an increase of 0.39.
  • For EarningsYield, as of Mar 24, the value is 0.02. This value is below the healthy minimum of 5. It has decreased from 0.05 (Mar 23) to 0.02, marking a decrease of 0.03.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Greenply Industries Ltd as of March 12, 2025 is: ₹140.13

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of March 12, 2025, Greenply Industries Ltd is Overvalued by 51.00% compared to the current share price 286.00

Intrinsic Value of Greenply Industries Ltd as of March 12, 2025 is: 155.42

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of March 12, 2025, Greenply Industries Ltd is Overvalued by 45.66% compared to the current share price 286.00

Last 5 Year EPS CAGR: 10.91%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 16.17%, which is a positive sign.
  2. The company has higher reserves (572.69 cr) compared to borrowings (456.31 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (71.38 cr) and profit (126.77 cr) over the years.
  1. The stock has a high average Working Capital Days of 53.75, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 60.58, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Greenply Industries Ltd:
    1. Net Profit Margin: 3.26%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 12.98% (Industry Average ROCE: 10.63%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 9.86% (Industry Average ROE: 10.71%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 2.68
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.63
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 34.3 (Industry average Stock P/E: 61.5)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.73
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Greenply Industries Ltd. is a Public Limited Listed company incorporated on 28/11/1990 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L20211WB1990PLC268743 and registration number is 268743. Currently Company is involved in the business activities of Manufacture of insecticides, rodenticides, fungicides, herbicides. Company's Total Operating Revenue is Rs. 1767.03 Cr. and Equity Capital is Rs. 12.37 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
LaminatesMadgul Lounge, 6th Floor, 23, Chetla Central Road, Kolkata West Bengal 700027investors@greenply.com
www.greenply.com
Management
NamePosition Held
Mr. Rajesh MittalChairman & Managing Director
Mr. Manoj TulsianJoint Managing Director & CEO
Mr. Sanidhya MittalJoint Managing Director
Mr. Susil Kumar PalIndependent Director
Mr. Vinod Kumar KothariIndependent Director
Ms. Sonali Bhagwati DalalIndependent Director
Mr. Upendra Nath ChalluIndependent Director
Ms. Vinita BajoriaIndependent Director
Mr. Braja Narayan MohantyIndependent Director

FAQ

What is the latest intrinsic value of Greenply Industries Ltd?

The latest intrinsic value of Greenply Industries Ltd as on 12 March 2025 is ₹140.13, which is 51.00% lower than the current market price of 286.00, indicating the stock is overvalued by 51.00%. The intrinsic value of Greenply Industries Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹3,566 Cr. and recorded a high/low of ₹412/211 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹742 Cr and total liabilities of ₹1,693 Cr.

What is the Market Cap of Greenply Industries Ltd?

The Market Cap of Greenply Industries Ltd is 3,566 Cr..

What is the current Stock Price of Greenply Industries Ltd as on 12 March 2025?

The current stock price of Greenply Industries Ltd as on 12 March 2025 is ₹286.

What is the High / Low of Greenply Industries Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Greenply Industries Ltd stocks is ₹412/211.

What is the Stock P/E of Greenply Industries Ltd?

The Stock P/E of Greenply Industries Ltd is 34.3.

What is the Book Value of Greenply Industries Ltd?

The Book Value of Greenply Industries Ltd is 60.4.

What is the Dividend Yield of Greenply Industries Ltd?

The Dividend Yield of Greenply Industries Ltd is 0.18 %.

What is the ROCE of Greenply Industries Ltd?

The ROCE of Greenply Industries Ltd is 10.7 %.

What is the ROE of Greenply Industries Ltd?

The ROE of Greenply Industries Ltd is 8.44 %.

What is the Face Value of Greenply Industries Ltd?

The Face Value of Greenply Industries Ltd is 1.00.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Greenply Industries Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE