GREENPANEL INDUSTRIES
|
GREENPANEL INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity - Authorised | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Equity - Issued | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity Paid Up | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹1,305 Cr | ₹1,182 Cr | ₹939 Cr | ₹718 Cr | ₹649 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹598 Cr | ₹598 Cr | ₹598 Cr | ₹598 Cr | ₹598 Cr |
Profit & Loss Account Balance | ₹707 Cr | ₹580 Cr | ₹340 Cr | ₹119 Cr | ₹49 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | ₹3.27 Cr | ₹1.77 Cr | ₹1.29 Cr | ₹2.31 Cr |
Reserve excluding Revaluation Reserve | ₹1,305 Cr | ₹1,182 Cr | ₹939 Cr | ₹718 Cr | ₹649 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,317 Cr | ₹1,194 Cr | ₹952 Cr | ₹730 Cr | ₹662 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹238 Cr | ₹127 Cr | ₹165 Cr | ₹356 Cr | ₹435 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹268 Cr | ₹176 Cr | ₹209 Cr | ₹425 Cr | ₹474 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-30 Cr | ₹-48 Cr | ₹-44 Cr | ₹-68 Cr | ₹-39 Cr |
Unsecured Loans | - | - | - | - | - |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹101 Cr | ₹102 Cr | ₹68 Cr | ₹20 Cr | ₹6.89 Cr |
Deferred Tax Assets | ₹4.56 Cr | ₹6.07 Cr | ₹79 Cr | ₹133 Cr | ₹147 Cr |
Deferred Tax Liability | ₹106 Cr | ₹108 Cr | ₹147 Cr | ₹153 Cr | ₹154 Cr |
Other Long Term Liabilities | ₹22 Cr | ₹37 Cr | ₹35 Cr | ₹54 Cr | ₹55 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹8.93 Cr | ₹11 Cr | ₹11 Cr | ₹8.07 Cr | ₹9.67 Cr |
Total Non-Current Liabilities | ₹369 Cr | ₹277 Cr | ₹279 Cr | ₹439 Cr | ₹507 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹109 Cr | ₹111 Cr | ₹138 Cr | ₹130 Cr | ₹121 Cr |
Sundry Creditors | ₹109 Cr | ₹111 Cr | ₹138 Cr | ₹130 Cr | ₹121 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹87 Cr | ₹105 Cr | ₹97 Cr | ₹136 Cr | ₹105 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹12 Cr | ₹23 Cr | ₹9.28 Cr | ₹6.70 Cr | ₹6.34 Cr |
Interest Accrued But Not Due | ₹2.56 Cr | ₹1.96 Cr | ₹0.44 Cr | ₹0.73 Cr | ₹1.62 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹73 Cr | ₹80 Cr | ₹87 Cr | ₹129 Cr | ₹97 Cr |
Short Term Borrowings | - | ₹15 Cr | ₹72 Cr | ₹16 Cr | ₹73 Cr |
Secured ST Loans repayable on Demands | - | ₹15 Cr | ₹72 Cr | ₹12 Cr | ₹69 Cr |
Working Capital Loans- Sec | - | - | ₹53 Cr | ₹7.46 Cr | ₹64 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | ₹-53 Cr | ₹-3.68 Cr | ₹-60 Cr |
Short Term Provisions | ₹7.71 Cr | ₹2.76 Cr | ₹4.77 Cr | ₹4.12 Cr | ₹2.31 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹5.22 Cr | ₹1.04 Cr | ₹1.73 Cr | ₹2.62 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.49 Cr | ₹1.71 Cr | ₹3.04 Cr | ₹1.50 Cr | ₹2.31 Cr |
Total Current Liabilities | ₹204 Cr | ₹234 Cr | ₹312 Cr | ₹286 Cr | ₹301 Cr |
Total Liabilities | ₹1,891 Cr | ₹1,705 Cr | ₹1,542 Cr | ₹1,455 Cr | ₹1,469 Cr |
ASSETS | |||||
Gross Block | ₹1,520 Cr | ₹1,468 Cr | ₹1,479 Cr | ₹1,452 Cr | ₹1,441 Cr |
Less: Accumulated Depreciation | ₹537 Cr | ₹476 Cr | ₹441 Cr | ₹378 Cr | ₹330 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹982 Cr | ₹992 Cr | ₹1,038 Cr | ₹1,074 Cr | ₹1,111 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹313 Cr | ₹4.89 Cr | - | ₹3.58 Cr | ₹5.69 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹66 Cr | ₹74 Cr | ₹18 Cr | ₹22 Cr | ₹19 Cr |
Other Non Current Assets | - | - | ₹0.04 Cr | ₹0.63 Cr | ₹13 Cr |
Total Non-Current Assets | ₹1,361 Cr | ₹1,071 Cr | ₹1,056 Cr | ₹1,100 Cr | ₹1,149 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹98 Cr | - | - | - | - |
Quoted | ₹98 Cr | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹202 Cr | ₹153 Cr | ₹166 Cr | ₹149 Cr | ₹154 Cr |
Raw Materials | ₹56 Cr | ₹35 Cr | ₹75 Cr | ₹64 Cr | ₹47 Cr |
Work-in Progress | ₹25 Cr | ₹13 Cr | ₹21 Cr | ₹17 Cr | ₹26 Cr |
Finished Goods | ₹45 Cr | ₹34 Cr | ₹20 Cr | ₹28 Cr | ₹53 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹53 Cr | ₹48 Cr | ₹30 Cr | ₹25 Cr | ₹21 Cr |
Other Inventory | ₹23 Cr | ₹22 Cr | ₹20 Cr | ₹15 Cr | ₹6.56 Cr |
Sundry Debtors | ₹29 Cr | ₹44 Cr | ₹41 Cr | ₹78 Cr | ₹71 Cr |
Debtors more than Six months | ₹3.59 Cr | ₹1.82 Cr | ₹1.74 Cr | ₹4.36 Cr | - |
Debtors Others | ₹28 Cr | ₹45 Cr | ₹42 Cr | ₹78 Cr | ₹75 Cr |
Cash and Bank | ₹140 Cr | ₹378 Cr | ₹223 Cr | ₹73 Cr | ₹12 Cr |
Cash in hand | ₹0.11 Cr | ₹0.04 Cr | ₹0.19 Cr | ₹0.26 Cr | ₹0.23 Cr |
Balances at Bank | ₹140 Cr | ₹378 Cr | ₹222 Cr | ₹72 Cr | ₹11 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹44 Cr | ₹45 Cr | ₹45 Cr | ₹48 Cr | ₹55 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | ₹0.16 Cr |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹8.96 Cr | ₹9.46 Cr | ₹8.59 Cr | ₹5.49 Cr | ₹5.33 Cr |
Other current_assets | ₹35 Cr | ₹36 Cr | ₹37 Cr | ₹42 Cr | ₹49 Cr |
Short Term Loans and Advances | ₹17 Cr | ₹14 Cr | ₹11 Cr | ₹8.04 Cr | ₹29 Cr |
Advances recoverable in cash or in kind | ₹12 Cr | ₹11 Cr | ₹9.11 Cr | ₹4.03 Cr | ₹3.92 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹5.43 Cr | ₹2.61 Cr | ₹2.08 Cr | ₹4.00 Cr | ₹26 Cr |
Total Current Assets | ₹529 Cr | ₹634 Cr | ₹486 Cr | ₹355 Cr | ₹320 Cr |
Net Current Assets (Including Current Investments) | ₹325 Cr | ₹400 Cr | ₹175 Cr | ₹69 Cr | ₹19 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,891 Cr | ₹1,705 Cr | ₹1,542 Cr | ₹1,455 Cr | ₹1,469 Cr |
Contingent Liabilities | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹12 Cr | ₹12 Cr |
Total Debt | ₹268 Cr | ₹190 Cr | ₹283 Cr | ₹447 Cr | ₹561 Cr |
Book Value | - | 97.36 | 77.60 | 59.56 | 53.96 |
Adjusted Book Value | 107.41 | 97.36 | 77.60 | 59.56 | 53.96 |
Compare Balance Sheet of peers of GREENPANEL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GREENPANEL INDUSTRIES | ₹3,927.5 Cr | -8.5% | -6.7% | -4.9% | Stock Analytics | |
CENTURY PLYBOARDS (INDIA) | ₹16,659.6 Cr | -9.6% | -5.5% | 3.1% | Stock Analytics | |
GREENPLY INDUSTRIES | ₹3,398.4 Cr | -8.8% | -7.9% | 21% | Stock Analytics | |
ORIENTAL RAIL INFRASTRUCTURE | ₹1,167.6 Cr | -17.7% | -34.3% | -22.1% | Stock Analytics | |
DUROPLY INDUSTRIES | ₹182.1 Cr | -16.3% | -12.4% | -26.8% | Stock Analytics | |
PRITI INTERNATIONAL | ₹146.2 Cr | -11% | -18.3% | -41% | Stock Analytics |
GREENPANEL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GREENPANEL INDUSTRIES | -8.5% |
-6.7% |
-4.9% |
SENSEX | -2.5% |
-1.4% |
6.1% |
You may also like the below Video Courses