GREENPANEL INDUSTRIES LTD
GREENPANEL · General/Diversified · NSE
₹208
Current Market Price
Fair Value (DCF)
₹72
Margin of Safety
-65.3%
Updated 6h ago
YieldIQ Score
18/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
11%
ROE
—
Debt/Equity
0.31
WACC
11.1%
Market Cap
₹2,554 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
360.0%
Return on capital employed
EV / EBITDA
38.2×
Enterprise multiple
Debt / EBITDA
5.6×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
1.94×
Short-term liquidity
Asset Turnover
0.65×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-5.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹208.26
Bear case
₹43.2
MoS -382.1%
Base case
₹72.21
MoS -188.4%
Bull case
₹108.51
MoS -91.9%
Ratio Trends
GREENPANEL · last 6 annual periods
ROE
5.2%
ROCE
8.0%
Operating Margin
—
Debt / Equity
0.30×
PE
48.4×
EV / EBITDA
7.8×
Historical Financials
GREENPANEL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1021 Cr | ₹1625 Cr | ₹441 Cr | ₹397 Cr | ₹1394 Cr | +8.1% |
| EBITDA | — | ₹439 Cr | ₹431 Cr | ₹264 Cr | ₹144 Cr | -24.4% |
| EBIT | ₹138 Cr | ₹366 Cr | ₹67.6 Cr | ₹40.4 Cr | — | -26.4% |
| PAT | ₹68.8 Cr | ₹240 Cr | ₹68.9 Cr | ₹29.8 Cr | ₹72.1 Cr | +1.2% |
| EPS (diluted) | ₹5.61 | ₹19.61 | ₹5.62 | ₹2.43 | — | -18.9% |
| CFO | ₹155 Cr | ₹366 Cr | ₹337 Cr | ₹135 Cr | ₹77.8 Cr | -15.8% |
| CapEx | — | — | — | — | ₹-192 Cr | — |
| FCF | — | — | — | — | ₹-114 Cr | — |
| Total Assets | — | ₹1542 Cr | ₹1705 Cr | ₹1891 Cr | ₹2136 Cr | +8.5% |
| Total Debt | — | — | ₹63.4 Cr | ₹30.4 Cr | ₹413 Cr | +59.8% |
| Shareholders' Equity | — | — | ₹1194 Cr | ₹1317 Cr | ₹1385 Cr | +3.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GREENPANEL vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GREENPLY GREENPLY INDUSTRIES LTD | -12.1% | 57 | Fairly valued | 11.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GREENPANEL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GREENPANEL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GREENPANEL →
Compare
Head-to-head with peers
Compare GREENPANEL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GREENPANELNow →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.