Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 526797 | NSE: GREENPLY

Fundamental Analysis of Greenply Industries Ltd

Share Price and Basic Stock Data

Last Updated: September 6, 2024, 11:49 pm

Market Cap 4,746 Cr.
Current Price 384
High / Low412/149
Stock P/E48.7
Book Value 57.4
Dividend Yield0.13 %
ROCE11.1 %
ROE10.0 %
Face Value 1.00
PEG Ratio4.55

Data Source: screener.in

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

Competitors of Greenply Industries Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Ecoboard Industries Ltd 59.2 Cr. 33.246.6/22.2 7.400.00 %10.8 %28.6 % 10.0
Duroply Industries Ltd 317 Cr. 321370/151104 1230.00 %6.08 %0.98 % 10.0
Archidply Decor Ltd 56.3 Cr. 100106/68.0217 91.20.00 %4.13 %0.06 % 10.0
Ambition Mica Ltd 4.42 Cr. 2.964.30/2.57 8.380.00 %7.00 %% 10.0
Alfa Ica (India) Ltd 36.4 Cr. 90.0126/48.520.3 53.90.00 %11.0 %8.07 % 10.0
Industry Average2,892.85N/A54.04N/AN/A10.599.61N/A

Quarterly Result

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales296340397261432421449454495428469476608
Expenses264299351248383378404414447398438447557
Operating Profit31424513504345404830312951
OPM %11%12%11%5%11%10%10%9%10%7%7%6%8%
Other Income12422532113914
Interest444333257681318
Depreciation66666778910101316
Profit before tax233439642393828332722521
Tax %19%26%27%28%24%24%25%27%28%-32%50%82%33%
Net Profit192529432302921243611114
EPS in Rs1.512.042.340.332.602.432.361.691.922.930.900.071.13

Last Updated: August 9, 2024, 6:42 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 9, 2024, 6:42 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,7082,0472,2171,5671,6461,6689121,4121,4201,1651,5631,8461,981
Expenses1,5301,7761,9451,3551,4031,4218481,2661,2651,0501,4131,6971,839
Operating Profit17827227221124324764146156115150148142
OPM %10%13%12%13%15%15%7%10%11%10%10%8%7%
Other Income4541574866-486122527
Interest6566643831198192117122645
Depreciation48546047505118222623263649
Profit before tax68157153141170181124111618112511175
Tax %17%24%23%12%24%31%11%28%22%25%24%17%
Net Profit57120118124128125111804761959162
EPS in Rs4.719.939.7610.3110.6310.239.026.503.854.977.737.445.03
Dividend Payout %9%6%6%6%6%6%7%6%10%8%6%7%

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 Growth

Compounded Sales Growth
10 Years:0%
5 Years:9%
3 Years:23%
TTM:18%
Compounded Profit Growth
10 Years:-6%
5 Years:-4%
3 Years:3%
TTM:-19%
Stock Price CAGR
10 Years:10%
5 Years:21%
3 Years:20%
1 Year:91%
Return on Equity
10 Years:17%
5 Years:15%
3 Years:14%
Last Year:10%

Last Updated: July 26, 2024, 5:08 pm

Balance Sheet

Last Updated: August 9, 2024, 6:42 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital121212121212121212121212
Reserves462572474602760865323366424526632697
Borrowings686748332270446712250279203309696549
Other Liabilities412488331316356521302305275311340405
Total Liabilities1,5721,8201,1491,2001,5752,1118879629151,1591,6801,664
Fixed Assets665699533542526580252314308353459865
CWIP23117149269770175611051312
Investments003529261822242326643
Other Assets8831,004567620754742596619578671702743
Total Assets1,5721,8201,1491,2001,5752,1118879629151,1591,6801,664

Reserves and Borrowings Chart

Greenply Industries Ltd Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 18418918719121211398582289262111
Cash from Investing Activity -86-172-105-63-363-328-89-58-124-130-410-143
Cash from Financing Activity -94-23-82-100190164-28-19-928031847
Net Cash Flow4-612839-50-19-201242-3015

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-414.00-476.00-121.00-27.00-199.00-648.00-104.00-123.00-88.00-159.00-548.00-364.00

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 Days6261607465114799261444542
Inventory Days110121765565150727796889096
Days Payable9210092998614299101109847992
Cash Conversion Cycle8082453045122526847475746
Working Capital Days646348473879506245405746
ROCE %20%18%15%24%19%10%12%21%15%18%12%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 Fund2,736,2340.8197.29503,3372024-09-06443.62%
SBI Contra Fund2,036,8610.1972.42503,3372024-09-06304.67%
Bandhan Multi Cap Fund1,000,0001.4635.56503,3372024-09-0698.67%
Bandhan Small Cap Fund1,000,0570.5435.56503,3372024-09-0698.69%
HDFC Equity Savings Fund - Regular Plan503,3370.3717.9503,3372024-09-060%
HDFC Multi Asset Fund - Regular Plan469,6300.516.7503,3372024-09-06-6.7%
Bandhan Hybrid Equity Fund271,2191.279.64503,3372024-09-06-46.12%
Tata Young Citizens Fund (After 7 Years) - Regular Plan224,0002.087.96503,3372024-09-06-55.5%
Mahindra Manulife Consumption Fund110,0001.393.91503,3372024-09-06-78.15%
Motilal Oswal Nifty Microcap 250 Index Fund109,9240.293.91503,3372024-09-06-78.16%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
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.)57.3752.4043.8935.6130.82
Book Value[Incl.RevalReserv]/Share (Rs.)57.3752.4043.8935.6130.82
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) (%)0.006.715.178.0510.38
Dividend Payout Ratio (CP) (%)0.004.804.065.846.72
Earning Retention Ratio (%)0.0093.2994.8391.9589.62
Cash Earning Retention Ratio (%)0.0095.2095.9494.1693.28
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 (%)0.0093.2894.8291.9489.61
Price / BV (X)4.022.655.024.752.64
Price / Net Operating Revenue (X)1.310.921.731.780.70
EarningsYield0.020.050.030.020.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹279.90

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.

Overvalued: 27.11% compared to the current price ₹384.00

Intrinsic Value: 309.83

Calculation basis:

  • Fair 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.

Overvalued: 19.32% compared to the current price ₹384.00

Last 5 Year EPS CAGR: 10.69%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 16.25%, which is a positive sign.
  2. The company has higher reserves (558.58 cr) compared to borrowings (456.67 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (71.38 cr) and profit (126.46 cr) over the years.
  1. The stock has a high average Working Capital Days of 53.25, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 60.08, 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: 10.59%)
      • 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: 9.61%)
      • 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: 48.7 (Industry average Stock P/E: 54.04)
      • 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 Assam, India. Company’s Corporate Identification Number(CIN) is L20211AS1990PLC003484 and registration number is 003484. Currently Company is involved in the business activities of Manufacture of ply wood and veneer sheets. Company’s Total Operating Revenue is Rs. 1376.89 Cr. and Equity Capital is Rs. 12.26 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
LaminatesMadgul Lounge, 6th Floor, 23, Chetla Central Road, Kolkata West Bengal 0investors@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 PalDirector
Mr. Vinod Kumar KothariDirector
Ms. Sonali Bhagwati DalalDirector
Mr. Upendra Nath ChalluDirector
Ms. Vinita BajoriaDirector

FAQ

What is the latest fair value of Greenply Industries Ltd?

The latest fair value of Greenply Industries Ltd is ₹279.90.

What is the Market Cap of Greenply Industries Ltd?

The Market Cap of Greenply Industries Ltd is 4,746 Cr..

What is the current Stock Price of Greenply Industries Ltd as on 07 September 2024?

The current stock price of Greenply Industries Ltd as on 07 September 2024 is 384.

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

In FY 2024, the High / Low of Greenply Industries Ltd stocks is 412/149.

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

The Stock P/E of Greenply Industries Ltd is 48.7.

What is the Book Value of Greenply Industries Ltd?

The Book Value of Greenply Industries Ltd is 57.4.

What is the Dividend Yield of Greenply Industries Ltd?

The Dividend Yield of Greenply Industries Ltd is 0.13 %.

What is the ROCE of Greenply Industries Ltd?

The ROCE of Greenply Industries Ltd is 11.1 %.

What is the ROE of Greenply Industries Ltd?

The ROE of Greenply Industries Ltd is 10.0 %.

What is the Face Value of Greenply Industries Ltd?

The Face Value of Greenply Industries Ltd is 1.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

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