Greenply Industries Ltd.

Financial

	Greenply Industries	Kajaria Ceramics	Greenlam Industries
Operational Metrics
MDF
Capacity Utilization - MDF	76.0 %	n/a	n/a
Quarterly Sales Volume - MDF	45764.0 Cubic Metre	n/a	n/a
Manufacturing Capacity - MDF	240000.0 Cubic Metre	n/a	n/a
Realization/Cubic Metre - MDF	28640.0 Rs/Cubic Metre	n/a	n/a
Plywood
Realization/Sqm - Plywood	244.0 Rs/Sqm	n/a	251.0 Rs/Sqm
Quarterly Sales Volume - Plywood	18.8 Million Square Metre	n/a	1.04 Million Square Metre
Manufacturing Capacity - Plywood	48.4 Million Sqm	n/a	18.9 Million Sqm
Capacity Utilization - Plywood	96.69 %	n/a	23.0 %
Unclassified
Advertisement Spend as a % of Total Sales	3.4 %	2.47 %	4.94 %
Financials
5 yr Average ROE	16.4 %	15.67 %	15.06 %
5yr average Equity Multiplier	2.51	1.42	2.12
5yr Average Asset Turnover Ratio	1.31	1.21	1.17
5yr Avg Net Profit Margin	5.04 %	9.17 %	6.08 %
Price to Book	5.84	9.01	7.19
P/E	59.26	55.84	55.96
5yr Avg Cash Conversion Cycle	21.06 Days	17.39 Days	27.25 Days
Inventory Days	49.84 Days	48.35 Days	94.83 Days
Days Receivable	41.05 Days	44.52 Days	24.5 Days
Days Payable	87.33 Days	74.21 Days	94.78 Days
5yr Average Interest Coverage Ratio	6.69	28.66	7.47
5yr Avg ROCE	20.28 %	20.06 %	17.68 %
5yr Avg Operating Profit Margin	10.47 %	16.41 %	13.04 %
5 yr average Debt to Equity	0.69	0.07	0.55
5yr CAGR Net Profit	2.79 %	8.74 %	10.74 %
5yr Average Return on Assets	6.55 %	11.04 %	7.07 %
Shareholdings
Promoter Holding	52.0 %	47.49 %	50.98 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.2 %	-0.05 %	-3.92 %
Change in Mutual Fund Holding (3 Yrs)	2.39 %	11.36 %	-2.49 %

Business

	Greenply Industries	Kajaria Ceramics	Greenlam Industries
Product Wise Break-Up	Product Wise Break-Up Plywood 79.34 Medium Density Fiber Board 20.66 Sanitary ware / Faucets 0 Plywood 0 Tiles 0 Engineered Door Sets & Door Leaf 0 Melamine Faced Chipboards 0 Engineered Wood Flooring 0 Decorative Veneers 0 Decorative Laminates 0	Product Wise Break-Up Plywood 8.24 Tiles 87.98 Melamine Faced Chipboards 0 Decorative Laminates 0 Decorative Veneers 0 Engineered Wood Flooring 0 Medium Density Fiber Board 0 Engineered Door Sets & Door Leaf 0 Sanitaryware 2.63 Others 1.15	Product Wise Break-Up Plywood 4.21 Tiles 0 Melamine Faced Chipboards 0 Decorative Laminates 86.01 Decorative Veneers 9.78 Engineered Wood Flooring 0 Medium Density Fiber Board 0 Engineered Door Sets & Door Leaf 0 Sanitary ware / Faucets 0
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 45.28 India 54.72
Operating Profit Break-Up	Operating Profit Break-Up PLYWOOD AND ALLIED PRODUCTS 82.89 MEDIUM DENSITY FIBRE BOARD 17.11 Veneer & Allied Products 0 Laminate & Allied Products 0	Operating Profit Break-Up Laminate & Allied Products 0 Veneer & Allied Products 0 PLYWOOD AND ALLIED PRODUCTS 0 MEDIUM DENSITY FIBRE BOARD 0 Others 100	Operating Profit Break-Up Laminations 98.06 Veneer 1.94 PLYWOOD AND ALLIED PRODUCTS 0 MEDIUM DENSITY FIBRE BOARD 0
Capex	Capex MEDIUM DENSITY FIBRE BOARD 84.45 PLYWOOD AND ALLIED PRODUCTS 15.55	-	-
Asset Break-Up	Asset Break-Up PLYWOOD AND ALLIED PRODUCTS 56.17 MEDIUM DENSITY FIBRE BOARD 42.63 Vineer 0 Laminated 0 Others 1.2	-	Asset Break-Up PLYWOOD AND ALLIED PRODUCTS 0 MEDIUM DENSITY FIBRE BOARD 0 Vineer 7.78 Laminates 47.6 Others 44.62

Greenply Industries Ltd.

SIGN UP FOR FREE