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 | 107.41 | 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 | ₹2,941.2 Cr | -1.7% | -14.2% | -33.1% | Stock Analytics | |
| CENTURY PLYBOARDS (INDIA) | ₹17,798.3 Cr | -1.6% | 5.8% | 4.4% | Stock Analytics | |
| GREENPLY INDUSTRIES | ₹3,540.6 Cr | 4.5% | -3.2% | -18.3% | Stock Analytics | |
| ORIENTAL RAIL INFRASTRUCTURE | ₹969.0 Cr | -3.6% | -14% | -43.7% | Stock Analytics | |
| DUROPLY INDUSTRIES | ₹181.6 Cr | -0.8% | -8.6% | -35.1% | Stock Analytics | |
| ARCHIDPLY INDUSTRIES | ₹175.3 Cr | -2.9% | -10% | -20.6% | Stock Analytics | |
GREENPANEL INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GREENPANEL INDUSTRIES | -1.7% |
-14.2% |
-33.1% |
| SENSEX | 0% |
2.7% |
6.8% |
You may also like the below Video Courses