GREENLAM INDUSTRIES
|
GREENLAM INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹26 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
| Equity - Authorised | ₹30 Cr | ₹19 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Equity - Issued | ₹26 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
| Equity Paid Up | ₹26 Cr | ₹13 Cr | ₹13 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 | ₹5.00 |
| Share Warrants & Outstandings | - | - | ₹0.06 Cr | - | - |
| Total Reserves | ₹1,101 Cr | ₹1,064 Cr | ₹945 Cr | ₹642 Cr | ₹561 Cr |
| Securities Premium | ₹183 Cr | ₹195 Cr | ₹195 Cr | - | - |
| Capital Reserves | ₹139 Cr | ₹139 Cr | ₹139 Cr | ₹150 Cr | ₹150 Cr |
| Profit & Loss Account Balance | ₹713 Cr | ₹670 Cr | ₹556 Cr | ₹453 Cr | ₹379 Cr |
| General Reserves | ₹56 Cr | ₹51 Cr | ₹46 Cr | ₹35 Cr | ₹30 Cr |
| Other Reserves | ₹12 Cr | ₹10 Cr | ₹11 Cr | ₹4.52 Cr | ₹2.31 Cr |
| Reserve excluding Revaluation Reserve | ₹1,101 Cr | ₹1,064 Cr | ₹945 Cr | ₹642 Cr | ₹561 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,127 Cr | ₹1,077 Cr | ₹958 Cr | ₹654 Cr | ₹573 Cr |
| Minority Interest | ₹-1.64 Cr | ₹-0.31 Cr | ₹0.08 Cr | ₹0.70 Cr | ₹0.46 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹731 Cr | ₹647 Cr | ₹352 Cr | ₹158 Cr | ₹84 Cr |
| Non Convertible Debentures | ₹165 Cr | ₹234 Cr | ₹99 Cr | ₹99 Cr | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹526 Cr | ₹555 Cr | ₹285 Cr | ₹84 Cr | ₹109 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹41 Cr | ₹-142 Cr | ₹-31 Cr | ₹-25 Cr | ₹-25 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 | ₹-2.95 Cr | ₹6.12 Cr | ₹9.22 Cr | ₹8.79 Cr | ₹13 Cr |
| Deferred Tax Assets | ₹9.83 Cr | ₹9.86 Cr | ₹6.25 Cr | ₹8.11 Cr | ₹6.41 Cr |
| Deferred Tax Liability | ₹6.88 Cr | ₹16 Cr | ₹15 Cr | ₹17 Cr | ₹19 Cr |
| Other Long Term Liabilities | ₹95 Cr | ₹87 Cr | ₹44 Cr | ₹40 Cr | ₹48 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹18 Cr | ₹13 Cr | ₹9.37 Cr | ₹9.10 Cr | ₹9.66 Cr |
| Total Non-Current Liabilities | ₹842 Cr | ₹753 Cr | ₹415 Cr | ₹216 Cr | ₹154 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹415 Cr | ₹348 Cr | ₹275 Cr | ₹256 Cr | ₹223 Cr |
| Sundry Creditors | ₹415 Cr | ₹348 Cr | ₹275 Cr | ₹256 Cr | ₹223 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹276 Cr | ₹329 Cr | ₹193 Cr | ₹82 Cr | ₹80 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹26 Cr | ₹28 Cr | ₹23 Cr | ₹13 Cr | ₹9.37 Cr |
| Interest Accrued But Not Due | ₹3.42 Cr | ₹3.58 Cr | ₹0.96 Cr | ₹0.68 Cr | ₹0.01 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹20 Cr | ₹69 Cr | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹227 Cr | ₹228 Cr | ₹169 Cr | ₹69 Cr | ₹70 Cr |
| Short Term Borrowings | ₹234 Cr | ₹210 Cr | ₹186 Cr | ₹162 Cr | ₹140 Cr |
| Secured ST Loans repayable on Demands | ₹149 Cr | ₹161 Cr | ₹175 Cr | ₹120 Cr | ₹140 Cr |
| Working Capital Loans- Sec | ₹149 Cr | ₹161 Cr | ₹175 Cr | ₹120 Cr | ₹140 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-63 Cr | ₹-111 Cr | ₹-163 Cr | ₹-78 Cr | ₹-140 Cr |
| Short Term Provisions | ₹6.59 Cr | ₹9.21 Cr | ₹6.67 Cr | ₹5.01 Cr | ₹1.82 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹2.05 Cr | ₹4.40 Cr | ₹3.16 Cr | ₹2.01 Cr | ₹0.22 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹4.54 Cr | ₹4.81 Cr | ₹3.51 Cr | ₹3.01 Cr | ₹1.60 Cr |
| Total Current Liabilities | ₹932 Cr | ₹896 Cr | ₹662 Cr | ₹506 Cr | ₹444 Cr |
| Total Liabilities | ₹2,899 Cr | ₹2,726 Cr | ₹2,035 Cr | ₹1,376 Cr | ₹1,172 Cr |
| ASSETS | |||||
| Gross Block | ₹2,431 Cr | ₹1,559 Cr | ₹1,008 Cr | ₹908 Cr | ₹798 Cr |
| Less: Accumulated Depreciation | ₹683 Cr | ₹575 Cr | ₹502 Cr | ₹441 Cr | ₹385 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,748 Cr | ₹984 Cr | ₹506 Cr | ₹468 Cr | ₹413 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹28 Cr | ₹611 Cr | ₹380 Cr | ₹7.54 Cr | ₹17 Cr |
| Non Current Investments | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Long Term Investment | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Long Term Loans & Advances | ₹27 Cr | ₹44 Cr | ₹138 Cr | ₹43 Cr | ₹58 Cr |
| Other Non Current Assets | ₹1.31 Cr | ₹0.66 Cr | ₹0.96 Cr | ₹0.77 Cr | ₹0.23 Cr |
| Total Non-Current Assets | ₹1,806 Cr | ₹1,642 Cr | ₹1,026 Cr | ₹520 Cr | ₹490 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹56 Cr | ₹147 Cr | ₹242 Cr | ₹161 Cr | ₹106 Cr |
| Quoted | ₹56 Cr | ₹147 Cr | ₹242 Cr | ₹161 Cr | ₹56 Cr |
| Unquoted | - | - | - | - | ₹50 Cr |
| Inventories | ₹665 Cr | ₹609 Cr | ₹513 Cr | ₹503 Cr | ₹378 Cr |
| Raw Materials | ₹311 Cr | ₹292 Cr | ₹270 Cr | ₹270 Cr | ₹184 Cr |
| Work-in Progress | ₹66 Cr | ₹56 Cr | ₹42 Cr | ₹44 Cr | ₹55 Cr |
| Finished Goods | ₹186 Cr | ₹138 Cr | ₹112 Cr | ₹123 Cr | ₹88 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹33 Cr | ₹31 Cr | ₹24 Cr | ₹22 Cr | ₹16 Cr |
| Other Inventory | ₹68 Cr | ₹92 Cr | ₹66 Cr | ₹44 Cr | ₹34 Cr |
| Sundry Debtors | ₹157 Cr | ₹151 Cr | ₹143 Cr | ₹129 Cr | ₹135 Cr |
| Debtors more than Six months | ₹4.74 Cr | ₹3.70 Cr | ₹12 Cr | ₹1.84 Cr | ₹4.50 Cr |
| Debtors Others | ₹153 Cr | ₹150 Cr | ₹133 Cr | ₹128 Cr | ₹132 Cr |
| Cash and Bank | ₹43 Cr | ₹33 Cr | ₹16 Cr | ₹16 Cr | ₹19 Cr |
| Cash in hand | ₹0.12 Cr | ₹0.21 Cr | ₹0.27 Cr | ₹0.28 Cr | ₹0.23 Cr |
| Balances at Bank | ₹31 Cr | ₹27 Cr | ₹14 Cr | ₹11 Cr | ₹16 Cr |
| Other cash and bank balances | ₹12 Cr | ₹6.13 Cr | ₹1.94 Cr | ₹4.43 Cr | ₹2.47 Cr |
| Other Current Assets | ₹64 Cr | ₹47 Cr | ₹25 Cr | ₹25 Cr | ₹21 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹12 Cr | ₹7.48 Cr | ₹8.44 Cr | ₹8.11 Cr | ₹6.92 Cr |
| Other current_assets | ₹52 Cr | ₹39 Cr | ₹16 Cr | ₹17 Cr | ₹14 Cr |
| Short Term Loans and Advances | ₹109 Cr | ₹96 Cr | ₹70 Cr | ₹22 Cr | ₹22 Cr |
| Advances recoverable in cash or in kind | ₹19 Cr | ₹12 Cr | ₹10 Cr | ₹7.98 Cr | ₹11 Cr |
| Advance income tax and TDS | ₹5.81 Cr | ₹5.26 Cr | ₹6.46 Cr | ₹5.01 Cr | ₹2.06 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹85 Cr | ₹79 Cr | ₹54 Cr | ₹9.21 Cr | ₹9.24 Cr |
| Total Current Assets | ₹1,093 Cr | ₹1,084 Cr | ₹1,009 Cr | ₹856 Cr | ₹682 Cr |
| Net Current Assets (Including Current Investments) | ₹161 Cr | ₹188 Cr | ₹348 Cr | ₹350 Cr | ₹238 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,899 Cr | ₹2,726 Cr | ₹2,035 Cr | ₹1,376 Cr | ₹1,172 Cr |
| Contingent Liabilities | ₹32 Cr | ₹36 Cr | ₹35 Cr | ₹48 Cr | ₹68 Cr |
| Total Debt | ₹1,075 Cr | ₹999 Cr | ₹570 Cr | ₹345 Cr | ₹248 Cr |
| Book Value | - | 84.43 | 75.45 | 54.22 | 237.60 |
| Adjusted Book Value | 44.17 | 42.21 | 37.72 | 27.11 | 23.76 |
Compare Balance Sheet of peers of GREENLAM INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GREENLAM INDUSTRIES | ₹6,206.6 Cr | -1.9% | -1.5% | -11.1% | Stock Analytics | |
| STYLAM INDUSTRIES | ₹3,737.0 Cr | 1.6% | 7% | -6.7% | Stock Analytics | |
| RUSHIL DECOR | ₹676.6 Cr | -2.7% | -1.2% | -31.3% | Stock Analytics | |
| AIRO LAM | ₹151.9 Cr | -2.2% | -1.7% | -18.5% | Stock Analytics | |
| THE WESTERN INDIAN PLYWOODS | ₹127.2 Cr | 4.9% | -7.1% | -39.1% | Stock Analytics | |
GREENLAM INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GREENLAM INDUSTRIES | -1.9% |
-1.5% |
-11.1% |
| SENSEX | 0.7% |
0.5% |
9% |
You may also like the below Video Courses