GREENPLY INDUSTRIES LTD
GREENPLY · General/Diversified · NSE
₹281
Current Market Price
Fair Value (DCF)
₹205
Discount to FV
-27.2%
Updated 1h ago
YieldIQ Score
65/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
30%
ROE
10.0%
Debt/Equity
0.58
WACC
11.1%
Market Cap
₹3,512 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.4%
Return on capital employed
EV / EBITDA
11.2×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
4.0×
EBIT covers interest
Current Ratio
1.24×
Short-term liquidity
Asset Turnover
1.34×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹281.21
Bear case
Discount -140.8%
Base case
Discount -37.4%
Bull case
Discount -6.0%
Ratio Trends
GREENPLY · last 9 annual periods
ROE
10.0%
ROCE
17.4%
Operating Margin
—
Debt / Equity
0.58×
PE
25.2×
EV / EBITDA
11.2×
Historical Financials
GREENPLY · 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 | ₹1563 Cr | ₹1659 Cr | ₹2175 Cr | ₹2488 Cr | ₹2739 Cr | +15.1% |
| EBITDA | ₹161 Cr | ₹166 Cr | ₹218 Cr | ₹220 Cr | ₹245 Cr | +11.0% |
| EBIT | ₹134 Cr | ₹158 Cr | ₹160 Cr | — | — | +4.4% |
| PAT | ₹94.7 Cr | ₹91.4 Cr | ₹70.0 Cr | ₹91.6 Cr | ₹89.5 Cr | -1.4% |
| EPS (diluted) | ₹7.72 | ₹7.37 | ₹6.84 | — | — | -3.0% |
| CFO | ₹91.6 Cr | ₹62.2 Cr | ₹111 Cr | ₹219 Cr | ₹247 Cr | +28.1% |
| CapEx | ₹-232 Cr | ₹-415 Cr | ₹-143 Cr | ₹-77.7 Cr | ₹-157 Cr | — |
| FCF | ₹-140 Cr | ₹-353 Cr | ₹-31.9 Cr | ₹141 Cr | ₹89.7 Cr | — |
| Total Assets | ₹1159 Cr | ₹1681 Cr | ₹1664 Cr | ₹1952 Cr | ₹1962 Cr | +14.1% |
| Total Debt | ₹309 Cr | ₹701 Cr | ₹557 Cr | ₹524 Cr | ₹515 Cr | +13.6% |
| Shareholders' Equity | ₹538 Cr | ₹644 Cr | ₹709 Cr | ₹809 Cr | ₹895 Cr | +13.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GREENPLY vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 GREENPANEL GREENPANEL | — | — | Pending | -2.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹2.40/sh
Last payout
2025-08-04
₹0.50
Peak payout
₹0.60
Trailing yield
0.18%
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. GREENPLY INDUSTRIES LTD (GREENPLY.NS) trades at 281.21 vs a model fair value of 204.61, a gap of -27.2%. Piotroski F-score: 8/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GREENPLY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GREENPLY →
Compare
Head-to-head with peers
Compare GREENPLY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GREENPLYNow →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.