GREENPANEL INDUSTRIES
|
GREENPANEL INDUSTRIES Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| 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 | ₹1,373 Cr | ₹1,305 Cr | ₹1,189 Cr | ₹975 Cr | ₹761 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹624 Cr | ₹624 Cr | ₹624 Cr | ₹624 Cr | ₹624 Cr |
| Profit & Loss Account Balance | ₹749 Cr | ₹681 Cr | ₹565 Cr | ₹351 Cr | ₹137 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹1,373 Cr | ₹1,305 Cr | ₹1,189 Cr | ₹975 Cr | ₹761 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,385 Cr | ₹1,317 Cr | ₹1,201 Cr | ₹987 Cr | ₹773 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹321 Cr | ₹238 Cr | ₹127 Cr | ₹165 Cr | ₹356 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹390 Cr | ₹268 Cr | ₹176 Cr | ₹209 Cr | ₹425 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-69 Cr | ₹-30 Cr | ₹-48 Cr | ₹-44 Cr | ₹-68 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 | ₹105 Cr | ₹101 Cr | ₹94 Cr | ₹68 Cr | ₹20 Cr |
| Deferred Tax Assets | ₹8.48 Cr | ₹4.56 Cr | ₹14 Cr | ₹79 Cr | ₹133 Cr |
| Deferred Tax Liability | ₹113 Cr | ₹106 Cr | ₹108 Cr | ₹147 Cr | ₹153 Cr |
| Other Long Term Liabilities | ₹41 Cr | ₹22 Cr | ₹37 Cr | ₹15 Cr | ₹33 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹6.70 Cr | ₹8.93 Cr | ₹11 Cr | ₹11 Cr | ₹8.07 Cr |
| Total Non-Current Liabilities | ₹473 Cr | ₹369 Cr | ₹269 Cr | ₹260 Cr | ₹418 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹103 Cr | ₹109 Cr | ₹111 Cr | ₹148 Cr | ₹131 Cr |
| Sundry Creditors | ₹103 Cr | ₹109 Cr | ₹111 Cr | ₹148 Cr | ₹131 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹171 Cr | ₹103 Cr | ₹105 Cr | ₹93 Cr | ₹132 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹7.78 Cr | ₹12 Cr | ₹23 Cr | ₹9.28 Cr | ₹6.70 Cr |
| Interest Accrued But Not Due | ₹1.94 Cr | ₹2.56 Cr | ₹1.96 Cr | ₹0.44 Cr | ₹0.73 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹162 Cr | ₹88 Cr | ₹80 Cr | ₹83 Cr | ₹125 Cr |
| Short Term Borrowings | - | - | ₹15 Cr | ₹72 Cr | ₹16 Cr |
| Secured ST Loans repayable on Demands | - | - | ₹15 Cr | ₹72 Cr | ₹12 Cr |
| Working Capital Loans- Sec | - | - | - | ₹53 Cr | ₹7.46 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | ₹-53 Cr | ₹-3.68 Cr |
| Short Term Provisions | ₹3.72 Cr | ₹7.71 Cr | ₹2.76 Cr | ₹4.77 Cr | ₹4.12 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 | ₹3.72 Cr | ₹2.49 Cr | ₹1.71 Cr | ₹3.04 Cr | ₹1.50 Cr |
| Total Current Liabilities | ₹278 Cr | ₹220 Cr | ₹234 Cr | ₹317 Cr | ₹284 Cr |
| Total Liabilities | ₹2,136 Cr | ₹1,906 Cr | ₹1,705 Cr | ₹1,564 Cr | ₹1,475 Cr |
| ASSETS | |||||
| Gross Block | ₹2,154 Cr | ₹1,503 Cr | ₹1,468 Cr | ₹1,441 Cr | ₹1,416 Cr |
| Less: Accumulated Depreciation | ₹595 Cr | ₹521 Cr | ₹476 Cr | ₹431 Cr | ₹373 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,559 Cr | ₹982 Cr | ₹992 Cr | ₹1,009 Cr | ₹1,043 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹11 Cr | ₹313 Cr | ₹4.89 Cr | - | ₹3.58 Cr |
| Non Current Investments | - | - | ₹22 Cr | ₹52 Cr | ₹52 Cr |
| Long Term Investment | - | - | ₹22 Cr | ₹52 Cr | ₹52 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | ₹52 Cr | ₹52 Cr | ₹52 Cr |
| Long Term Loans & Advances | ₹28 Cr | ₹66 Cr | ₹74 Cr | ₹18 Cr | ₹21 Cr |
| Other Non Current Assets | - | - | - | ₹0.04 Cr | ₹0.63 Cr |
| Total Non-Current Assets | ₹1,598 Cr | ₹1,361 Cr | ₹1,093 Cr | ₹1,079 Cr | ₹1,121 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹121 Cr | ₹98 Cr | - | - | - |
| Quoted | ₹121 Cr | ₹98 Cr | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹199 Cr | ₹202 Cr | ₹153 Cr | ₹166 Cr | ₹149 Cr |
| Raw Materials | ₹60 Cr | ₹56 Cr | ₹35 Cr | ₹75 Cr | ₹64 Cr |
| Work-in Progress | ₹22 Cr | ₹25 Cr | ₹13 Cr | ₹21 Cr | ₹17 Cr |
| Finished Goods | ₹40 Cr | ₹45 Cr | ₹34 Cr | ₹20 Cr | ₹28 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹56 Cr | ₹53 Cr | ₹48 Cr | ₹30 Cr | ₹25 Cr |
| Other Inventory | ₹22 Cr | ₹23 Cr | ₹22 Cr | ₹20 Cr | ₹15 Cr |
| Sundry Debtors | ₹42 Cr | ₹44 Cr | ₹44 Cr | ₹41 Cr | ₹78 Cr |
| Debtors more than Six months | ₹3.18 Cr | ₹1.79 Cr | ₹1.82 Cr | ₹1.74 Cr | ₹4.36 Cr |
| Debtors Others | ₹41 Cr | ₹45 Cr | ₹45 Cr | ₹42 Cr | ₹78 Cr |
| Cash and Bank | ₹105 Cr | ₹140 Cr | ₹356 Cr | ₹221 Cr | ₹72 Cr |
| Cash in hand | ₹0.12 Cr | ₹0.11 Cr | ₹0.04 Cr | ₹0.19 Cr | ₹0.26 Cr |
| Balances at Bank | ₹105 Cr | ₹140 Cr | ₹356 Cr | ₹221 Cr | ₹72 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹44 Cr | ₹44 Cr | ₹45 Cr | ₹45 Cr | ₹47 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹8.04 Cr | ₹8.96 Cr | ₹9.46 Cr | ₹8.47 Cr | ₹5.24 Cr |
| Other current_assets | ₹36 Cr | ₹35 Cr | ₹36 Cr | ₹37 Cr | ₹42 Cr |
| Short Term Loans and Advances | ₹28 Cr | ₹17 Cr | ₹14 Cr | ₹11 Cr | ₹7.73 Cr |
| Advances recoverable in cash or in kind | ₹5.98 Cr | ₹12 Cr | ₹11 Cr | ₹9.10 Cr | ₹3.72 Cr |
| Advance income tax and TDS | ₹11 Cr | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹11 Cr | ₹5.43 Cr | ₹2.61 Cr | ₹2.08 Cr | ₹4.00 Cr |
| Total Current Assets | ₹538 Cr | ₹545 Cr | ₹612 Cr | ₹485 Cr | ₹354 Cr |
| Net Current Assets (Including Current Investments) | ₹261 Cr | ₹325 Cr | ₹378 Cr | ₹168 Cr | ₹71 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,136 Cr | ₹1,906 Cr | ₹1,705 Cr | ₹1,564 Cr | ₹1,475 Cr |
| Contingent Liabilities | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹12 Cr |
| Total Debt | ₹390 Cr | ₹268 Cr | ₹190 Cr | ₹282 Cr | ₹447 Cr |
| Book Value | - | 107.41 | 97.97 | 80.50 | 63.07 |
| Adjusted Book Value | 112.96 | 107.41 | 97.97 | 80.50 | 63.07 |
Compare Balance Sheet of peers of GREENPANEL INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GREENPANEL INDUSTRIES | ₹2,282.2 Cr | -4.2% | -10.5% | -21.9% | Stock Analytics | |
| CENTURY PLYBOARDS (INDIA) | ₹17,278.4 Cr | 1.6% | -0.9% | 1.3% | Stock Analytics | |
| GREENPLY INDUSTRIES | ₹3,104.4 Cr | -4% | -2.6% | -18.1% | Stock Analytics | |
| ORIENTAL RAIL INFRASTRUCTURE | ₹1,001.5 Cr | 3.2% | 11.6% | -10.4% | Stock Analytics | |
| ARCHIDPLY INDUSTRIES | ₹157.1 Cr | -2.4% | -2% | -8.1% | Stock Analytics | |
| DUROPLY INDUSTRIES | ₹139.2 Cr | -4.3% | -14.4% | -32.7% | Stock Analytics | |
GREENPANEL INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GREENPANEL INDUSTRIES | -4.2% |
-10.5% |
-21.9% |
| SENSEX | -0.5% |
-3.3% |
-7.6% |
You may also like the below Video Courses