Market cap
₹229 Cr
Revenue (TTM)
₹242 Cr
P/E Ratio
38.7
P/B Ratio
0.6
Div. Yield
0.6 %
| The Wood Prod | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
229 | 14,834 | 5,449 | 3,795 | 1,934 |
Revenue (₹ Cr) |
242 | 5,789 | 3,169 | 2,863 | 1,561 |
Net Profit (₹ Cr) |
3.88 | 298.71 | 92.97 | 124.93 | 6.72 |
Net Margin (%) |
1.60 | 5.15 | 2.92 | 4.35 | 0.43 |
RoE (%) |
1.63 | 11.70 | 8.01 | 12.60 | 0.50 |
Price to Earnings |
38.67 | 50.95 | 58.63 | 38.48 | 287.74 |
Price-To-Book |
0.63 | 5.51 | 4.54 | 4.05 | 1.43 |
Income Statement (₹ Cr)
| The Wood Prod | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Operating Revenue
|
242.30 | 5,789.20 | 3,168.99 | 2,863.11 | 1,560.99 |
|
Total Income
|
242.92 | 5,799.74 | 3,180.75 | 2,870.35 | 1,574.68 |
|
Total Expenditure
|
227.19 | 5,069.19 | 2,808.30 | 2,575.89 | 1,435.52 |
|
EBITDA
|
15.11 | 720.02 | 360.69 | 287.22 | 125.47 |
|
Depreciation
|
3.74 | 199.50 | 141.79 | 66.70 | 100.61 |
|
EBIT
|
11.36 | 520.52 | 218.90 | 220.52 | 24.86 |
|
Interest
|
5.93 | 120.86 | 89.81 | 44.23 | 32.78 |
|
Other Income
|
0.63 | 10.53 | 11.76 | 7.24 | 13.69 |
|
Exceptional Items
|
0.00 | -7.68 | -6.16 | -19.00 | 0.00 |
|
Profit before Tax
|
6.06 | 402.51 | 134.69 | 164.53 | 5.77 |
|
Provision for Tax
|
2.18 | 103.80 | 41.72 | 39.60 | -0.96 |
|
Profit after Tax
|
3.88 | 298.71 | 92.97 | 124.93 | 6.72 |
Liabilities (₹ Cr)
| The Wood Prod | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
363.30 | 2,609.89 | 1,179.26 | 894.83 | 1,355.88 |
|
Minority Interest
|
0.00 | -7.57 | -0.04 | -0.32 | 0.00 |
|
Non-Current Liabilities
|
80.44 | 605.60 | 811.15 | 396.89 | 393.60 |
|
Current Liabilities
|
84.50 | 1,867.89 | 1,013.91 | 669.39 | 297.47 |
|
Total Liabilities
|
528.24 | 5,071.81 | 2,999.18 | 1,959.97 | 2,046.95 |
Assets (₹ Cr)
| The Wood Prod | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
393.10 | 3,029.53 | 1,631.22 | 940.15 | 1,416.99 |
|
Current Assets
|
128.22 | 1,957.19 | 1,234.86 | 861.02 | 577.14 |
|
Total Assets
|
528.24 | 5,071.81 | 2,999.18 | 1,959.97 | 2,046.95 |
|
Total Debt*
|
65.36 | 1,630.06 | 1,046.60 | 489.15 | 352.59 |
|
Net Current Assets
|
43.72 | 89.30 | 220.95 | 191.63 | 279.67 |
|
Contingent Liabilities
|
15.27 | 129.96 | 117.21 | 115.51 | 10.40 |
Cashflow (₹ Cr)
| The Wood Prod | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
23.72 | 457.04 | 292.38 | 246.88 | 111.16 |
|
Cash Flow from Investing Activities
|
-5.35 | -424.90 | -79.97 | -152.08 | 16.65 |
|
Cash from Financing Activities
|
-19.86 | -22.14 | -191.05 | -78.43 | -115.47 |
|
Net Cash Inflow / Outflow
|
-1.49 | 10.00 | 21.36 | 16.37 | 12.35 |
Ratios
Profitability Ratios
| The Wood Prod | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
ROCE (%)
|
3.02 | 11.66 | 8.38 | 13.47 | -0.40 |
|
ROE (%)
|
1.63 | 11.70 | 8.01 | 12.60 | 0.50 |
|
ROA (%)
|
0.73 | 6.16 | 3.14 | 6.38 | 0.32 |
|
EBIT Margin (%)
|
4.69 | 8.99 | 6.91 | 7.70 | 1.59 |
|
Net Margin (%)
|
1.60 | 5.15 | 2.92 | 4.35 | 0.43 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| The Wood Prod | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
9.68 | 23.39 | 20.11 | 14.32 | 11.58 |
|
EBIT Growth (%)
|
-3.54 | 43.28 | 67.73 | 21.95 | 638.15 |
|
Net Profit Growth (%)
|
13.56 | 45.78 | 183.96 | -0.46 | -69.12 |
|
EPS Growth (%)
|
14.22 | 46.45 | 13.96 | 30.01 | -69.12 |
|
Book Value Growth (%)
|
1.03 | 10.35 | 4.65 | 10.82 | -2.11 |
Valuation Ratios
| The Wood Prod | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Price / Earnings
|
38.68 | 49.96 | 58.75 | 34.59 | 287.74 |
|
Price / Book Value
|
0.63 | 5.51 | 4.54 | 4.05 | 1.43 |
|
Dividend Yield (%)
|
0.56 | 0.15 | 0.19 | 0.16 | 0.32 |
|
EV/EBITDA
|
19.41 | 22.78 | 17.69 | 14.82 | 16.66 |
|
Market Cap (₹ Cr)
|
189.36 | 15,586.52 | 5,220.68 | 2,250.12 | 2,096.31 |
Solvency Ratios
| The Wood Prod | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.01 | 0.16 | 0.60 | 0.41 | 0.21 |
|
Short term debt to equity ratio
|
0.17 | 0.42 | 0.15 | 0.03 | -- |
|
Current Ratio
|
1.52 | 1.05 | 1.22 | 1.29 | 1.94 |
|
Quick Ratio
|
0.93 | 0.47 | 0.46 | 0.74 | 1.30 |
|
Interest Coverage
|
2.02 | 4.33 | 2.50 | 4.72 | 1.18 |
Operating Efficiency Ratios
| The Wood Prod | Century Plyboards | Greenlam Ind | Greenply Ind | Greenpanel Ind | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
19.23 | 10.67 | 6.90 | 14.22 | 5.66 |
|
Asset Turnover
|
0.45 | 1.19 | 1.07 | 1.46 | 0.75 |
|
Receivable days
|
75.68 | 31.70 | 22.20 | 48.66 | 14.05 |
|
Inventory Days
|
94.81 | 58.81 | 84.86 | 58.79 | 41.91 |
|
Payable days
|
38.41 | 50.12 | 119.01 | 98.88 | 51.68 |
|
Cash Conversion Cycle
|
132.08 | 40.38 | -11.94 | 8.57 | 4.29 |