GREENPANEL INDUSTRIES LTD
GREENPANEL · General/Diversified · NSE
₹190
Current Market Price
Fair Value (DCF)
₹130
Discount to FV
-31.7%
Updated 12h ago
YieldIQ Score
34/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
40%
ROE
-2.1%
Debt/Equity
0.27
WACC
11.1%
Market Cap
₹2,329 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
4.4%
Return on capital employed
EV / EBITDA
32.7×
Enterprise multiple
Debt / EBITDA
4.6×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
1.94×
Short-term liquidity
Asset Turnover
0.73×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-4.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹189.93
Bear case
Discount -128.5%
Base case
Discount -46.5%
Bull case
Discount -0.9%
Ratio Trends
GREENPANEL · last 7 annual periods
ROE
-2.1%
ROCE
4.4%
Operating Margin
—
Debt / Equity
0.27×
PE
13.0×
EV / EBITDA
8.2×
Historical Financials
GREENPANEL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1625 Cr | ₹1779 Cr | ₹1564 Cr | ₹1436 Cr | ₹1539 Cr | -1.3% |
| EBITDA | ₹439 Cr | ₹431 Cr | ₹264 Cr | ₹147 Cr | ₹76.7 Cr | -35.4% |
| EBIT | ₹366 Cr | ₹370 Cr | ₹195 Cr | — | — | -14.5% |
| PAT | ₹240 Cr | ₹257 Cr | ₹135 Cr | ₹72.1 Cr | ₹-29.1 Cr | — |
| EPS (diluted) | ₹19.61 | ₹20.92 | ₹11.64 | — | — | -12.2% |
| CFO | ₹366 Cr | ₹337 Cr | ₹135 Cr | ₹77.8 Cr | ₹111 Cr | -25.7% |
| CapEx | ₹-34.7 Cr | ₹-80.6 Cr | ₹-347 Cr | ₹-192 Cr | ₹-40.6 Cr | — |
| FCF | ₹331 Cr | ₹257 Cr | ₹-213 Cr | ₹-114 Cr | ₹70.6 Cr | -32.0% |
| Total Assets | ₹1542 Cr | ₹1705 Cr | ₹1906 Cr | ₹2136 Cr | ₹2047 Cr | +7.3% |
| Total Debt | ₹316 Cr | ₹228 Cr | ₹296 Cr | ₹413 Cr | ₹370 Cr | +4.1% |
| Shareholders' Equity | ₹952 Cr | ₹1194 Cr | ₹1317 Cr | ₹1385 Cr | ₹1356 Cr | +9.3% |
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 | — | — | Pending | 10.0% | 25.2× |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹4.80/sh
Last payout
2025-02-18
₹0.30
Peak payout
₹1.50
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. GREENPANEL INDUSTRIES LTD (GREENPANEL.NS) trades at 189.93 vs a model fair value of 129.64, a gap of -31.7%. Piotroski F-score: 7/9. Moat...
Read full AI analysis →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.