GREENLAM INDUSTRIES LTD.
GREENLAM · General/Diversified · NSE
₹224
Current Market Price
Fair Value (DCF)
₹165
Margin of Safety
-26.5%
Updated 2d ago
YieldIQ Score
44/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
14%
ROE
—
Debt/Equity
1.03
WACC
11.1%
Market Cap
₹5,722 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.7%
Return on capital employed
EV / EBITDA
29.8×
Enterprise multiple
Debt / EBITDA
4.9×
Leverage vs earnings
Interest Coverage
2.6×
EBIT covers interest
Current Ratio
1.17×
Short-term liquidity
Asset Turnover
0.86×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹224.27
Bear case
₹81.79
MoS -174.2%
Base case
₹164.88
MoS -36.0%
Bull case
₹173.12
MoS -29.5%
Ratio Trends
GREENLAM · last 8 annual periods
ROE
6.2%
ROCE
12.3%
Operating Margin
—
Debt / Equity
1.07×
PE
166.0×
EV / EBITDA
31.3×
Historical Financials
GREENLAM · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1200 Cr | ₹1703 Cr | ₹534 Cr | ₹624 Cr | ₹2504 Cr | +20.2% |
| EBITDA | — | ₹192 Cr | ₹251 Cr | ₹316 Cr | ₹286 Cr | +10.5% |
| EBIT | ₹113 Cr | ₹133 Cr | ₹61.6 Cr | ₹66.5 Cr | — | -12.4% |
| PAT | ₹73.7 Cr | ₹90.6 Cr | ₹46.1 Cr | ₹40.8 Cr | ₹69.7 Cr | -1.4% |
| EPS (diluted) | ₹30.56 | ₹7.52 | ₹3.39 | ₹3.20 | — | -43.1% |
| CFO | ₹213 Cr | ₹71.2 Cr | ₹175 Cr | ₹194 Cr | ₹205 Cr | -1.0% |
| CapEx | — | — | — | — | ₹-268 Cr | — |
| FCF | — | — | — | — | ₹-62.7 Cr | — |
| Total Assets | — | ₹1384 Cr | ₹2053 Cr | ₹2736 Cr | ₹2909 Cr | +20.4% |
| Total Debt | — | — | ₹217 Cr | ₹352 Cr | ₹1199 Cr | +53.2% |
| Shareholders' Equity | — | — | ₹969 Cr | ₹1077 Cr | ₹1125 Cr | +3.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GREENLAM vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SYMPHONY SYMPHONY | — | — | Pending | 27.9% | — |
| SFL SFL | — | — | Pending | 3.1% | — |
| TTKPRESTIG TTKPRESTIG | — | — | Pending | 6.0% | — |
| EUREKAFORB EUREKAFORB | — | — | Pending | 3.7% | — |
| CELLO CELLO | — | — | Pending | 14.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GREENLAM in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GREENLAM →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GREENLAM →
Compare
Head-to-head with peers
Compare GREENLAM side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GREENLAMNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.