GREENPLY INDUSTRIES
|
GREENPLY 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 | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 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 | ₹17 Cr | ₹27 Cr | ₹14 Cr | ₹0.47 Cr | - |
Total Reserves | ₹680 Cr | ₹605 Cr | ₹512 Cr | ₹424 Cr | ₹366 Cr |
Securities Premium | ₹20 Cr | ₹4.70 Cr | - | - | - |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹661 Cr | ₹596 Cr | ₹511 Cr | ₹421 Cr | ₹364 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹-1.17 Cr | ₹3.68 Cr | ₹1.55 Cr | ₹3.32 Cr | ₹1.28 Cr |
Reserve excluding Revaluation Reserve | ₹680 Cr | ₹605 Cr | ₹512 Cr | ₹424 Cr | ₹366 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹709 Cr | ₹644 Cr | ₹538 Cr | ₹437 Cr | ₹378 Cr |
Minority Interest | ₹0.19 Cr | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹391 Cr | ₹515 Cr | ₹143 Cr | ₹72 Cr | ₹58 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹448 Cr | ₹583 Cr | ₹179 Cr | ₹105 Cr | ₹84 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-57 Cr | ₹-68 Cr | ₹-36 Cr | ₹-33 Cr | ₹-26 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 | ₹-6.54 Cr | ₹-1.74 Cr | ₹-7.27 Cr | ₹-6.39 Cr | ₹-10 Cr |
Deferred Tax Assets | ₹20 Cr | ₹7.38 Cr | ₹11 Cr | ₹9.86 Cr | ₹13 Cr |
Deferred Tax Liability | ₹13 Cr | ₹5.65 Cr | ₹3.70 Cr | ₹3.47 Cr | ₹2.91 Cr |
Other Long Term Liabilities | ₹15 Cr | ₹24 Cr | ₹13 Cr | ₹8.59 Cr | ₹9.11 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹8.58 Cr | ₹6.80 Cr | ₹5.64 Cr | ₹5.46 Cr | ₹5.18 Cr |
Total Non-Current Liabilities | ₹408 Cr | ₹544 Cr | ₹155 Cr | ₹80 Cr | ₹62 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹333 Cr | ₹243 Cr | ₹216 Cr | ₹204 Cr | ₹232 Cr |
Sundry Creditors | ₹297 Cr | ₹215 Cr | ₹216 Cr | ₹204 Cr | ₹200 Cr |
Acceptances | ₹36 Cr | ₹28 Cr | - | - | ₹31 Cr |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹126 Cr | ₹162 Cr | ₹114 Cr | ₹87 Cr | ₹72 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹13 Cr | ₹9.98 Cr | ₹15 Cr | ₹14 Cr | ₹5.79 Cr |
Interest Accrued But Not Due | - | - | ₹0.46 Cr | ₹0.73 Cr | ₹1.18 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹114 Cr | ₹152 Cr | ₹99 Cr | ₹73 Cr | ₹65 Cr |
Short Term Borrowings | ₹77 Cr | ₹78 Cr | ₹112 Cr | ₹85 Cr | ₹179 Cr |
Secured ST Loans repayable on Demands | ₹55 Cr | ₹74 Cr | ₹87 Cr | ₹65 Cr | ₹156 Cr |
Working Capital Loans- Sec | ₹53 Cr | ₹74 Cr | ₹31 Cr | ₹22 Cr | ₹101 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-31 Cr | ₹-69 Cr | ₹-5.95 Cr | ₹-1.84 Cr | ₹-78 Cr |
Short Term Provisions | ₹2.61 Cr | ₹7.68 Cr | ₹17 Cr | ₹16 Cr | ₹30 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.35 Cr | ₹0.35 Cr | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.26 Cr | ₹7.33 Cr | ₹17 Cr | ₹16 Cr | ₹30 Cr |
Total Current Liabilities | ₹539 Cr | ₹490 Cr | ₹459 Cr | ₹392 Cr | ₹512 Cr |
Total Liabilities | ₹1,657 Cr | ₹1,678 Cr | ₹1,152 Cr | ₹909 Cr | ₹952 Cr |
ASSETS | |||||
Gross Block | ₹1,078 Cr | ₹655 Cr | ₹524 Cr | ₹460 Cr | ₹447 Cr |
Less: Accumulated Depreciation | ₹213 Cr | ₹196 Cr | ₹172 Cr | ₹152 Cr | ₹132 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹865 Cr | ₹459 Cr | ₹353 Cr | ₹308 Cr | ₹314 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹12 Cr | ₹513 Cr | ₹110 Cr | ₹6.24 Cr | ₹5.17 Cr |
Non Current Investments | ₹43 Cr | ₹6.37 Cr | ₹26 Cr | ₹23 Cr | ₹24 Cr |
Long Term Investment | ₹43 Cr | ₹6.37 Cr | ₹26 Cr | ₹23 Cr | ₹24 Cr |
Quoted | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr |
Unquoted | ₹43 Cr | ₹6.36 Cr | ₹26 Cr | ₹23 Cr | ₹24 Cr |
Long Term Loans & Advances | ₹26 Cr | ₹27 Cr | ₹104 Cr | ₹25 Cr | ₹27 Cr |
Other Non Current Assets | ₹19 Cr | ₹20 Cr | ₹10 Cr | ₹4.16 Cr | - |
Total Non-Current Assets | ₹965 Cr | ₹1,025 Cr | ₹602 Cr | ₹367 Cr | ₹370 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹348 Cr | ₹278 Cr | ₹226 Cr | ₹179 Cr | ₹177 Cr |
Raw Materials | ₹147 Cr | ₹94 Cr | ₹90 Cr | ₹64 Cr | ₹66 Cr |
Work-in Progress | ₹50 Cr | ₹27 Cr | ₹20 Cr | ₹11 Cr | ₹29 Cr |
Finished Goods | ₹97 Cr | ₹69 Cr | ₹35 Cr | ₹26 Cr | ₹30 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹15 Cr | ₹12 Cr | ₹7.81 Cr | ₹6.96 Cr | ₹8.42 Cr |
Other Inventory | ₹39 Cr | ₹77 Cr | ₹72 Cr | ₹71 Cr | ₹43 Cr |
Sundry Debtors | ₹249 Cr | ₹229 Cr | ₹186 Cr | ₹194 Cr | ₹357 Cr |
Debtors more than Six months | ₹7.82 Cr | ₹14 Cr | ₹14 Cr | ₹23 Cr | - |
Debtors Others | ₹245 Cr | ₹220 Cr | ₹179 Cr | ₹175 Cr | ₹364 Cr |
Cash and Bank | ₹22 Cr | ₹31 Cr | ₹73 Cr | ₹128 Cr | ₹10 Cr |
Cash in hand | ₹0.40 Cr | ₹3.56 Cr | ₹2.84 Cr | ₹0.87 Cr | ₹0.79 Cr |
Balances at Bank | ₹22 Cr | ₹28 Cr | ₹70 Cr | ₹127 Cr | ₹7.75 Cr |
Other cash and bank balances | - | - | - | - | ₹1.71 Cr |
Other Current Assets | ₹13 Cr | ₹9.31 Cr | ₹14 Cr | ₹16 Cr | ₹18 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹5.69 Cr | ₹5.97 Cr | ₹6.79 Cr | ₹5.22 Cr | ₹6.00 Cr |
Other current_assets | ₹7.33 Cr | ₹3.34 Cr | ₹6.78 Cr | ₹11 Cr | ₹12 Cr |
Short Term Loans and Advances | ₹59 Cr | ₹105 Cr | ₹51 Cr | ₹25 Cr | ₹20 Cr |
Advances recoverable in cash or in kind | ₹18 Cr | ₹46 Cr | ₹28 Cr | ₹18 Cr | ₹13 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹42 Cr | ₹59 Cr | ₹23 Cr | ₹6.41 Cr | ₹6.63 Cr |
Total Current Assets | ₹692 Cr | ₹653 Cr | ₹549 Cr | ₹542 Cr | ₹582 Cr |
Net Current Assets (Including Current Investments) | ₹153 Cr | ₹163 Cr | ₹90 Cr | ₹150 Cr | ₹70 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,657 Cr | ₹1,678 Cr | ₹1,152 Cr | ₹909 Cr | ₹952 Cr |
Contingent Liabilities | ₹155 Cr | ₹52 Cr | ₹56 Cr | ₹56 Cr | ₹51 Cr |
Total Debt | ₹525 Cr | ₹662 Cr | ₹292 Cr | ₹192 Cr | ₹267 Cr |
Book Value | - | 50.23 | 42.78 | 35.57 | 30.82 |
Adjusted Book Value | 55.97 | 50.23 | 42.78 | 35.57 | 30.82 |
Compare Balance Sheet of peers of GREENPLY INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GREENPLY INDUSTRIES | ₹3,370.4 Cr | -6.1% | -8.8% | 13.7% | Stock Analytics | |
CENTURY PLYBOARDS (INDIA) | ₹16,132.0 Cr | -9.9% | -8.3% | -0.3% | Stock Analytics | |
GREENPANEL INDUSTRIES | ₹3,769.6 Cr | -6.9% | -10.2% | -10.6% | Stock Analytics | |
ORIENTAL RAIL INFRASTRUCTURE | ₹1,201.8 Cr | -10% | -32.3% | -30.6% | Stock Analytics | |
DUROPLY INDUSTRIES | ₹182.5 Cr | -10% | -11.5% | -23.9% | Stock Analytics | |
PRITI INTERNATIONAL | ₹136.1 Cr | -14.5% | -24% | -42.6% | Stock Analytics |
GREENPLY INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GREENPLY INDUSTRIES | -6.1% |
-8.8% |
13.7% |
SENSEX | -1.7% |
-0.8% |
5.8% |
You may also like the below Video Courses