Greenply Industries Ltd.

Financial

	Greenply Industries	Kajaria Ceramics	Greenpanel Inds.
Operational Metrics
MDF
Capacity Utilization - MDF	45.0 %	n/a	78.0 %
Quarterly Sales Volume - MDF	41928.0 Cubic Metre	n/a	127239.0 Cubic Metre
Manufacturing Capacity - MDF	336000.0 Cubic Metre	n/a	660000.0 Cubic Metre
Realization/Cubic Metre - MDF	30629.0 Rs/Cubic Metre	n/a	28325.0 Rs/Cubic Metre
Plywood
Realization/Sqm - Plywood	252.0 Rs/Sqm	n/a	250.0 Rs/Sqm
Quarterly Sales Volume - Plywood	17.8 Million Square Metre	n/a	1.42 Million Square Metre
Manufacturing Capacity - Plywood	48.4 Million Sqm	n/a	10.5 Million Sqm
Capacity Utilization - Plywood	78.51 %	n/a	51.0 %
Unclassified
Advertisement Spend as a % of Total Sales	4.5 %	2.47 %	n/a
Financials
5 yr Average ROE	16.4 %	15.67 %	12.75 %
5yr average Equity Multiplier	2.51	1.42	1.9
5yr Average Asset Turnover Ratio	1.31	1.21	0.76
5yr Avg Net Profit Margin	5.04 %	9.17 %	8.67 %
Price to Book	4.76	7.52	2.85
P/E	59.43	44.04	26.28
5yr Avg Cash Conversion Cycle	21.06 Days	17.39 Days	-21.47 Days
Inventory Days	49.84 Days	48.92 Days	49.77 Days
Days Receivable	41.05 Days	44.52 Days	8.38 Days
Days Payable	87.33 Days	79.78 Days	76.96 Days
5yr Average Interest Coverage Ratio	6.69	28.66	9.46
5yr Avg ROCE	20.28 %	20.06 %	15.1 %
5yr Avg Operating Profit Margin	10.47 %	16.41 %	20.55 %
5 yr average Debt to Equity	0.69	0.07	0.57
5yr CAGR Net Profit	2.79 %	8.74 %	49.31 %
5yr Average Return on Assets	6.55 %	11.04 %	7.74 %
Shareholdings
Promoter Holding	52.0 %	47.49 %	53.13 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.2 %	-0.05 %	0.03 %
Change in Mutual Fund Holding (3 Yrs)	2.39 %	11.36 %	8.84 %

Business

	Greenply Industries	Kajaria Ceramics	Greenpanel Inds.
Product Wise Break-Up	Product Wise Break-Up Plywood 79.33 Medium Density Fiber Board 20.67 Sanitary ware / Faucets 0 Plywood 0 Tiles 0 Government grants 0 0 Plywood and allied products 0	Product Wise Break-Up Medium Density Fiber Board 0 Sanitaryware 8.01 0 Plywood 2.95 Government grants 0 Tiles 87.94 Plywood and allied products 0 Others 1.1	Product Wise Break-Up Medium Density Fiber Board 0 Sanitary ware / Faucets 0 Medium Density Fiber Board 90.05 Plywood 0 Government grants 0 Tiles 0 Plywood 9.95
Location Wise Break-Up	Location Wise Break-Up India 90.95 Rest of the World 9.05	-	Location Wise Break-Up Rest of the World 13.91 India 86.09
Operating Profit Break-Up	Operating Profit Break-Up PLYWOOD AND ALLIED PRODUCTS 80.84 MEDIUM DENSITY FIBRE BOARD 19.16 MDF &Allied 0 Plywood & Allied 0	Operating Profit Break-Up Plywood & Allied 0 PLYWOOD AND ALLIED PRODUCTS 0 MEDIUM DENSITY FIBRE BOARD 0 MDF &Allied 0 Others 100	Operating Profit Break-Up Plywood 0.24 PLYWOOD AND ALLIED PRODUCTS 0 MEDIUM DENSITY FIBRE BOARD 0 MDF 99.76
Capex	Capex MEDIUM DENSITY FIBRE BOARD 84.45 PLYWOOD AND ALLIED PRODUCTS 15.55	-	-
Asset Break-Up	Asset Break-Up PLYWOOD AND ALLIED PRODUCTS 61.57 MEDIUM DENSITY FIBRE BOARD 37.55 Others 0.88	-	Asset Break-Up PLYWOOD AND ALLIED PRODUCTS 0 MEDIUM DENSITY FIBRE BOARD 0 Others 100

Greenply Industries Ltd.

SIGN UP FOR FREE