equitymaster.comFalseFalseGREENLAM IND. |
|
Price History |
Price | Rs | 508.0 | | % ch | % | 1.7 |
Mkt Cap | Rs m | 64,808 | | No. of
shares | m | 127.57 |
Vol | '000 | 1.7 | | % ch week | % | 7.2 |
P/E | X | 45.3 | | % ch 1-mth | % | -5.9 |
P/CF | X | 33.9 | | % ch 12-mth | % | 67.6 |
EPS (TTM) | Rs | 11.2 | | 52 week H/L | Rs | 626.2/282.6 |
(As on Mar 28, 2024 03:31:00 PM) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 1,339 | 1,055 | 976 | 2,025 | 416 |
Low | Rs | 630 | 450 | 471 | 300 | 280 |
Sales per share (Unadj.) | Rs | 530.5 | 547.1 | 496.9 | 141.2 | 159.5 |
Earnings per share (Unadj.) | Rs | 31.9 | 35.9 | 30.5 | 7.5 | 10.1 |
Diluted earnings per share | Rs | 6.0 | 6.8 | 5.8 | 7.1 | 10.0 |
Cash flow per share (Unadj.) | Rs | 47.2 | 57.6 | 53.5 | 12.4 | 15.1 |
Dividends per share (Unadj.) | Rs | 0.60 | 0.80 | 1.00 | 1.20 | 1.50 |
Adj. dividends per share | Rs | 0.11 | 0.15 | 0.19 | 1.14 | 1.49 |
Avg Dividend yield | % | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 |
Book value per share (Unadj.) | Rs | 177.5 | 207.4 | 237.6 | 54.2 | 76.3 |
Adj. book value per share | Rs | 33.6 | 39.2 | 45.0 | 51.3 | 75.9 |
Shares outstanding (eoy) | m | 24.14 | 24.14 | 24.14 | 120.68 | 126.99 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 1.9 | 1.4 | 1.5 | 8.2 | 2.2 |
Avg P/E ratio | x | 30.8 | 21.0 | 23.7 | 154.9 | 34.5 |
P/CF ratio (eoy) | x | 20.9 | 13.1 | 13.5 | 94.1 | 23.1 |
Price / Book Value ratio | x | 5.5 | 3.6 | 3.0 | 21.4 | 4.6 |
Dividend payout | % | 1.9 | 2.2 | 3.3 | 16.0 | 14.9 |
Avg Mkt Cap | Rs m | 23,761 | 18,162 | 17,466 | 140,296 | 44,187 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 1,925 | 2,220 | 2,079 | 2,594 | 3,139 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 12,807 | 13,206 | 11,996 | 17,034 | 20,260 |
Other income | Rs m | 15 | 44 | 76 | 73 | 180 |
Total revenues | Rs m | 12,822 | 13,250 | 12,072 | 17,107 | 20,439 |
Gross profit | Rs m | 1,585 | 1,782 | 1,609 | 1,844 | 2,329 |
Depreciation | Rs m | 368 | 525 | 556 | 585 | 632 |
Interest | Rs m | 170 | 218 | 169 | 141 | 235 |
Profit before tax | Rs m | 1,063 | 1,083 | 960 | 1,191 | 1,641 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 291 | 217 | 223 | 286 | 361 |
Profit after tax | Rs m | 771 | 867 | 737 | 906 | 1,280 |
Gross profit margin | % | 12.4 | 13.5 | 13.4 | 10.8 | 11.5 |
Effective tax rate | % | 27.4 | 20.0 | 23.2 | 24.0 | 22.0 |
Net profit margin | % | 6.0 | 6.6 | 6.1 | 5.3 | 6.3 |
BALANCE SHEET DATA |
Current assets | Rs m | 5,473 | 6,035 | 6,817 | 8,558 | 10,093 |
Current liabilities | Rs m | 3,855 | 4,287 | 4,440 | 5,055 | 6,620 |
Net working cap to sales | % | 12.6 | 13.2 | 19.8 | 20.6 | 17.1 |
Current ratio | x | 1.4 | 1.4 | 1.5 | 1.7 | 1.5 |
Inventory Days | Days | 8 | 15 | 50 | 44 | 69 |
Debtors Days | Days | 503 | 381 | 411 | 276 | 258 |
Net fixed assets | Rs m | 3,801 | 5,002 | 4,899 | 5,204 | 10,369 |
Share capital | Rs m | 121 | 121 | 121 | 121 | 127 |
"Free" reserves | Rs m | 4,163 | 4,886 | 5,614 | 6,423 | 9,559 |
Net worth | Rs m | 4,284 | 5,007 | 5,735 | 6,544 | 9,686 |
Long term debt | Rs m | 727 | 859 | 838 | 1,579 | 3,524 |
Total assets | Rs m | 9,274 | 11,038 | 11,716 | 13,761 | 20,462 |
Interest coverage | x | 7.3 | 6.0 | 6.7 | 9.5 | 8.0 |
Debt to equity ratio | x | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 |
Sales to assets ratio | x | 1.4 | 1.2 | 1.0 | 1.2 | 1.0 |
Return on assets | % | 10.1 | 9.8 | 7.7 | 7.6 | 7.4 |
Return on equity | % | 18.0 | 17.3 | 12.8 | 13.8 | 13.2 |
Return on capital | % | 24.6 | 22.2 | 17.2 | 16.4 | 14.2 |
Exports to sales | % | 32.2 | 36.0 | 42.5 | 37.8 | 35.6 |
Imports to sales | % | 28.7 | 26.4 | 20.5 | 24.1 | 17.7 |
Exports (fob) | Rs m | 4,123 | 4,753 | 5,102 | 6,442 | 7,207 |
Imports (cif) | Rs m | 3,674 | 3,480 | 2,463 | 4,097 | 3,590 |
Fx inflow | Rs m | 4,131 | 4,760 | 5,108 | 6,557 | 7,361 |
Fx outflow | Rs m | 3,784 | 3,588 | 2,566 | 4,169 | 3,749 |
Net fx | Rs m | 347 | 1,172 | 2,541 | 2,388 | 3,612 |
CASH FLOW |
From Operations | Rs m | 641 | 963 | 2,130 | 712 | 1,752 |
From Investments | Rs m | -571 | -538 | -1,542 | -1,363 | -5,411 |
From Financial Activity | Rs m | -61 | -221 | -709 | 622 | 3,661 |
Net Cashflow | Rs m | 9 | 204 | -120 | -29 | 2 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 51.0% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 16.8% |
FIIs: | 1.3% |
ADR/GDR: | 0.0% |
Free float: | 49.0% |
Shareholders: | 18,022 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | 203 2nd Floor West Wing, Worldmark 1 Aerocity I G I Airport, Hospitality District, New Delhi - 110037 |
E-MAIL: | info@greenlam.com |
WEB: | www.greenlamindustries.com |
TELEPHONE: | 011 42791399 |
FAX: | |
SECTOR: | LAMINATES/DECORATIVES |
GROUP: | Shiv Prakash Mittal |
TR AGENT: | Link Intime India Pvt Ltd., Noble Heights 1st Floor Plot NH 2, C-1 Block LSC Near Savitri Market, Janakpuri |
CHM: | Shiv Prakash Mittal |
COMP SEC: | Prakash Kumar Biswal |
YEAR OF INC: | 2013 |
BSE CODE: | 538979 |
FV (Rs): | 1 |
DIV YIELD (%): | 0.3 |