Market cap
₹62 Cr
Revenue (TTM)
₹44 Cr
P/E Ratio
34.5
P/B Ratio
1.3
Div. Yield
0 %
| Milton | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
62 | 16,596 | 6,224 | 3,636 | 1,933 |
Revenue (₹ Cr) |
44 | 5,789 | 3,169 | 2,863 | 1,561 |
Net Profit (₹ Cr) |
1.20 | 298.71 | 92.97 | 124.93 | 6.72 |
Net Margin (%) |
2.61 | 5.15 | 2.92 | 4.35 | 0.43 |
RoE (%) |
2.56 | 11.70 | 8.01 | 12.60 | 0.50 |
Price to Earnings |
34.52 | 57.00 | 66.98 | 36.87 | 287.55 |
Price-To-Book |
1.31 | 6.16 | 5.18 | 3.88 | 1.42 |
Income Statement (₹ Cr)
| Milton | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Operating Revenue
|
44.17 | 4,527.80 | 2,569.34 | 2,487.58 | 1,435.77 |
|
Total Income
|
45.92 | 4,538.08 | 2,580.33 | 2,504.08 | 1,458.34 |
|
Total Expenditure
|
41.51 | 4,041.25 | 2,294.73 | 2,249.93 | 1,304.56 |
|
EBITDA
|
2.66 | 486.55 | 274.61 | 237.65 | 131.21 |
|
Depreciation
|
1.17 | 137.19 | 113.73 | 60.14 | 77.42 |
|
EBIT
|
1.50 | 349.37 | 160.88 | 177.52 | 53.79 |
|
Interest
|
1.69 | 69.03 | 65.48 | 43.09 | 6.67 |
|
Other Income
|
1.75 | 10.28 | 10.99 | 16.49 | 22.57 |
|
Exceptional Items
|
-- | -13.33 | -- | -- | -- |
|
Profit before Tax
|
1.55 | 277.28 | 106.39 | 117.00 | 69.69 |
|
Provision for Tax
|
0.36 | 91.20 | 38.04 | 25.28 | -2.42 |
|
Profit after Tax
|
1.20 | 186.08 | 68.35 | 91.72 | 72.11 |
Liabilities (₹ Cr)
| Milton | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
47.45 | 2,365.12 | 1,126.89 | 808.64 | 1,385.16 |
|
Minority Interest
|
-- | 14.20 | -1.64 | 0.28 | -- |
|
Non-Current Liabilities
|
3.56 | 563.37 | 841.61 | 390.03 | 472.96 |
|
Current Liabilities
|
25.02 | 1,625.52 | 931.93 | 743.67 | 277.79 |
|
Total Liabilities
|
76.03 | 4,568.21 | 2,901.74 | 1,951.14 | 2,135.91 |
Assets (₹ Cr)
| Milton | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
11.91 | 2,835.30 | 1,805.68 | 1,019.42 | 1,597.61 |
|
Current Assets
|
64.12 | 1,732.91 | 1,093.11 | 923.20 | 538.29 |
|
Total Assets
|
76.03 | 4,568.21 | 2,901.74 | 1,951.14 | 2,135.91 |
|
Total Debt*
|
20.42 | 1,473.72 | 1,075.09 | 488.26 | 389.81 |
|
Net Current Assets
|
39.10 | 107.40 | 161.18 | 179.54 | 260.51 |
|
Contingent Liabilities
|
0.56 | 77.09 | 32.07 | 164.16 | 10.23 |
Cashflow (₹ Cr)
| Milton | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-2.76 | -2.73 | 210.44 | 218.68 | 77.80 |
|
Cash Flow from Investing Activities
|
0.51 | -678.07 | -166.86 | -146.98 | -165.69 |
|
Cash from Financing Activities
|
3.51 | 660.28 | -33.86 | -82.90 | 82.16 |
|
Net Cash Inflow / Outflow
|
1.25 | -20.53 | 9.72 | -11.20 | -5.72 |
Ratios
Profitability Ratios
| Milton | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
ROCE (%)
|
5.02 | 10.23 | 8.04 | 12.65 | 4.55 |
|
ROE (%)
|
2.56 | 8.13 | 6.20 | 12.24 | 5.34 |
|
ROA (%)
|
1.61 | 4.58 | 2.43 | 5.10 | 3.57 |
|
EBIT Margin (%)
|
9.99 | 10.97 | 11.12 | 10.22 | 10.71 |
|
Net Margin (%)
|
2.61 | 4.10 | 2.65 | 3.66 | 4.94 |
|
Cash Profit Margin (%)
|
5.35 | 6.18 | 7.03 | 6.10 | 9.56 |
Growth Ratios
| Milton | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-50.40 | 16.52 | 11.40 | 14.11 | -8.38 |
|
EBIT Growth (%)
|
-39.22 | -12.02 | -9.71 | 26.67 | -42.50 |
|
Net Profit Growth (%)
|
-62.43 | -42.80 | -50.47 | 7.61 | -46.68 |
|
EPS Growth (%)
|
-62.43 | -43.22 | -49.63 | 29.75 | -46.68 |
|
Book Value Growth (%)
|
2.59 | 6.94 | 4.62 | 16.44 | 5.17 |
Valuation Ratios
| Milton | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Price / Earnings
|
41.37 | 85.04 | 86.53 | 38.93 | 38.61 |
|
Price / Book Value
|
1.04 | 6.66 | 5.35 | 4.43 | 2.01 |
|
Dividend Yield (%)
|
0.00 | 0.14 | 0.17 | 0.18 | 0.13 |
|
EV/EBITDA
|
15.04 | 34.59 | 24.73 | 15.86 | 19.96 |
|
Market Cap (₹ Cr)
|
49.54 | 15,758.56 | 6,030.50 | 3,567.69 | 2,784.24 |
Solvency Ratios
| Milton | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.43 | 0.62 | 0.95 | 0.61 | 0.28 |
|
Short term debt to equity ratio
|
0.37 | 0.43 | 0.21 | 0.07 | -- |
|
Current Ratio
|
2.56 | 1.07 | 1.17 | 1.24 | 1.94 |
|
Quick Ratio
|
1.45 | 0.46 | 0.46 | 0.55 | 1.22 |
|
Interest Coverage
|
1.92 | 5.02 | 2.62 | 3.72 | 11.45 |
Operating Efficiency Ratios
| Milton | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
46.49 | 11.04 | 6.04 | 13.00 | 2.91 |
|
Asset Turnover
|
0.59 | 1.29 | 0.92 | 1.38 | 0.77 |
|
Receivable days
|
186.15 | 31.97 | 21.61 | 41.99 | 10.04 |
|
Inventory Days
|
217.97 | 56.91 | 89.78 | 63.51 | 46.71 |
|
Payable days
|
82.71 | 48.20 | 113.35 | 96.87 | 52.26 |
|
Cash Conversion Cycle
|
321.42 | 40.68 | -1.97 | 8.62 | 4.49 |