GREENPLY INDUSTRIES LTD
GREENPLY · General/Diversified · NSE
₹247
Current Market Price
Fair Value (DCF)
₹217
Margin of Safety
-12.1%
Updated 5h ago
YieldIQ Score
57/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
26%
ROE
—
Debt/Equity
0.64
WACC
11.1%
Market Cap
₹3,086 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.9%
Return on capital employed
EV / EBITDA
14.9×
Enterprise multiple
Debt / EBITDA
2.2×
Leverage vs earnings
Interest Coverage
4.0×
EBIT covers interest
Current Ratio
1.24×
Short-term liquidity
Asset Turnover
1.27×
Revenue per ₹ of assets
Revenue CAGR (3Y)
16.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹247.08
Bear case
₹123.56
MoS -100.0%
Base case
₹217.08
MoS -13.8%
Bull case
₹286.37
MoS +13.7%
Ratio Trends
GREENPLY · last 8 annual periods
ROE
11.3%
ROCE
16.2%
Operating Margin
—
Debt / Equity
0.65×
PE
156.8×
EV / EBITDA
11.1×
Historical Financials
GREENPLY · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1015 Cr | ₹1563 Cr | ₹469 Cr | ₹600 Cr | ₹2482 Cr | +25.0% |
| EBITDA | — | ₹161 Cr | ₹166 Cr | ₹218 Cr | ₹216 Cr | +7.5% |
| EBIT | ₹89.5 Cr | ₹134 Cr | ₹46.5 Cr | ₹51.6 Cr | — | -12.9% |
| PAT | ₹57.9 Cr | ₹94.7 Cr | ₹11.1 Cr | ₹28.4 Cr | ₹91.6 Cr | +12.1% |
| EPS (diluted) | ₹4.72 | ₹7.72 | ₹0.89 | ₹2.61 | — | -13.8% |
| CFO | ₹218 Cr | ₹91.6 Cr | ₹62.2 Cr | ₹111 Cr | ₹219 Cr | +0.1% |
| CapEx | — | — | — | — | ₹-77.7 Cr | — |
| FCF | — | — | — | — | ₹141 Cr | +0.0% |
| Total Assets | — | ₹1159 Cr | ₹1681 Cr | ₹1664 Cr | ₹1952 Cr | +13.9% |
| Total Debt | — | — | ₹148 Cr | ₹133 Cr | ₹524 Cr | +37.1% |
| Shareholders' Equity | — | — | ₹644 Cr | ₹709 Cr | ₹809 Cr | +5.9% |
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 | 5.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GREENPLY in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. GREENPLY INDUSTRIES LTD (GREENPLY.NS) trades at 247.08 vs a model fair value of 217.08, a gap of -12.1%. Piotroski F-score: 7/9. 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.