Greenlam Industries logo

Greenlam Industries financials: balance sheet, profit and loss, cash flow

NSE: GREENLAMBSE: 538979Consumer DurablesSmall Cap

Greenlam Industries Limited · Face value ₹1 · Listed Mar 2015
Last close ₹207.07down ₹2.03 (0.97%)BSE ₹207.50

Share price at the NSE close on 30 Oct 2026. Previous close ₹209.10.

30 Oct: open ₹209.71, high ₹209.71, low ₹205.01

52-week range of traded prices to 30 Oct 2026
₹197.59Low, 30 Mar 2026₹278.55High, 6 Aug 2026
Market cap
₹5,283 Cr723rd largest listed
P/E
56.85
P/B
4.48
Dividend yield
0.19%
ROE
8.1%
ROCE
9.8%
Debt to equity
0.89
Volume, NSE
13,23441.8% delivered

Greenlam Industries' financial statements for the 10 years to Mar 2026, consolidated: the company and its subsidiaries together, with the twelve months to Jun 2026 after them.

10 years at a glance

₹ crore, years to March.Greenlam Industries annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
1,07650Mar 171,15665Mar 181,28177232Mar 191,32187259Mar 201,20074223Mar 211,70391345Mar 222,026128570Mar 232,306138999Mar 242,569681,075Mar 253,046561,047Mar 26
Peak revenue ₹3,046 Cr, year to Mar 2026; lowest ₹1,076 Cr, year to Mar 2017

Operating and net margin, per cent

  • Operating margin
  • Net margin
14.4%1.8%12.8%12.9%12.4%13.5%14.4%11.0%11.5%12.8%10.7%10.7%4.6%5.6%6.0%6.6%6.1%5.3%6.3%6.0%2.7%1.8%Mar 17Mar 19Mar 21Mar 23Mar 25Mar 26

From Apr 2019 leases sit on the balance sheet: rent is charged as depreciation and interest instead, so operating profit and total assets step up with nothing about the business having changed. Borrowings here leave lease liabilities out. Lease payments were 4.7% of operating profit in the first full year.

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue3,046
  2. Materials and goods−1,413
  3. Employee costs−616
  4. Other expenses−692
  5. Operating profit325
  6. Depreciation−142
  7. Other income+8.3
  8. One-off items−6.2
  9. Finance costs−96
  10. Profit before tax89
  11. Tax−33
  12. Net profit56

What the company owns

  • Plant, investments and other assets₹1,906 Cr
  • Inventory₹764 Cr
  • Receivables₹219 Cr
  • Cash and bank₹64 Cr
  • Current investments₹51 Cr

What pays for it: net worth and liabilities

  • Net worth₹1,179 Cr
  • Borrowings₹1,047 Cr
  • Owed to suppliers₹507 Cr
  • Other liabilities₹271 Cr

Greenlam Industries business segments, year to Mar 2026

A reportable segment is a line of business the company must report on its own. Consolidated, ₹ crore, as the company reports them. A segment at a loss has no share of profit.Greenlam Industries segment results by quarter

Revenue by segment

₹3,046 CrTotal
  • Laminates & Allied Products₹2,433 Cr79.9% of total
  • Plywood & Allied Products₹400 Cr13.1% of total
  • Panel & Allied Products₹213 Cr7.0% of total

Profit by segment

  • Laminates & Allied Products₹476 Cr100.0% of total

Segment results by year

Consolidated, ₹ crore, years to March.

  • Laminates & Allied Products

    Revenue, ₹ crore
    Profit, ₹ crore
  • Plywood & Allied Products

    Revenue, ₹ crore
    Profit, ₹ crore
  • Panel & Allied Products

    Revenue, ₹ crore
    Profit, ₹ crore
₹ croreMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue of all businesses1,2811,3211,2001,7032,0262,3062,5693,046
Company revenue, as in its results1,2811,3211,2001,7032,0262,3062,5693,046
Revenue1,0851,1221,0651,5561,8522,0402,2262,433
Revenue growth–3.5%−5.1%46.1%19.0%10.1%9.2%9.3%
Profit174187195238305383369476
Profit growth–7.5%4.0%22.2%28.3%25.5%−3.6%29.1%
Margin16.0%16.7%18.3%15.3%16.5%18.8%16.6%19.6%
Return on capital40.1%41.3%39.8%46.9%54.8%46.0%46.4%57.6%
Assets5826547468108951,3021,3271,420
Liabilities148200257304339469532593
Capital employed434453489507557833795827
Revenue––––––123400
Revenue–––––––213
Revenue196198134147174209215–
Revenue––––––5–
Revenue–––––58––
Profit is before tax and finance costs, the way companies report their segments.

Profit and loss

Consolidated, ₹ crore, years to March. The last column is the twelve months to Jun 2026, the latest four quarters added.Greenlam Industries quarterly results

₹ croreMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 30 MayMar 2026Filed 22 MayJun 2026Twelve monthsFiled 7 Aug
Revenue from operations1,0761,1561,2811,3211,2001,7032,0262,3062,5693,0463,169
9381,0071,1221,1421,0261,5161,7932,0122,2952,7212,808
Materials and goods bought5675986886706029441,0791,0871,2271,4131,472
Employee costs154–192222208259314426511616632
Other expenses217–242250217313400499557692705
Operating profit before depreciation138149159178173187233295275325361
Operating margin12.8%12.9%12.4%13.5%14.4%11.0%11.5%12.8%10.7%10.7%11.4%
Materials, % of revenue52.7%–53.7%50.8%50.2%55.4%53.3%47.2%47.7%46.4%46.4%
Employee costs, % of revenue14.3%–15.0%16.8%17.3%15.2%15.5%18.5%19.9%20.2%19.9%
Other expenses, % of revenue20.2%–18.9%18.9%18.1%18.4%19.7%21.6%21.7%22.7%22.2%
Depreciation and amortisation3736375256586387114142142
Operating profit after depreciation101113122126118129170208161183219
Other income422487182211812
Finance costs2818172217142344659690
Profit before one-off items and tax769710610810812216418510695141
One-off items0000−12−3000−6−6
Profit before tax76971061089611916418510689135
2632292222293647383342
506577877491128138685693
Other comprehensive income––23−1250265
Total comprehensive income––80897393133138706298
Net margin4.6%5.6%6.0%6.6%6.1%5.3%6.3%6.0%2.7%1.8%2.9%
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the year to Mar 2018 they do not, so they are left blank.

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 30 MayMar 2026Filed 22 May
4295015746559691,0771,1251,179
4285015736549691,0771,1271,179
Share capital1212121213132626
Reserves4164895616429561,0641,1011,154
Belonging to outside owners of subsidiaries000100−20
2322592233455709991,0751,047
3834334445066628969321,014
113181160224422763851811
Total assets9251,1141,1781,3842,0532,7362,9093,004
3804664965281,0431,6521,8161,769
5456496828561,0091,0831,0931,235
Net debt22122898169312818977931
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 30 MayMar 2026Filed 22 May
21371175194205292
23993194241255338
72−85−32−65−36−19
Receivables294−63−62−38−33
Inventories−7−125−10−96−56−99
Payables5036399663115
Other working capital001−3−6−2
Tax paid−26−33−35−47−50−46
Interest paid01423000
Capital spending508747263526891
Free cash flow163−16−297−442−63201
−154−136−541−527−167−80
−7162366350−28−191
Dividends paid01214192110
Shares bought back000000
Shares issued00195000
Net change in cash−12−30171021
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2017, Mar 2018, Mar 2019 and Mar 2020.

Per share

Consolidated, ₹ per share, years to March.Greenlam Industries dividend history

₹ per shareMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 30 MayMar 2026Filed 22 May
₹2.06₹2.68₹3.20₹3.59₹3.06₹3.76₹5.14₹5.43₹2.68₹2.20
As stated that year₹20.63₹26.77₹31.95₹35.91₹30.56₹7.52₹10.27₹10.85₹2.68₹2.20
₹2.06₹2.68₹3.20₹3.59₹3.06₹3.76₹5.14₹5.43₹2.68₹2.20
₹0.15₹0.25₹0.30₹0.40₹0.50₹0.60₹0.75₹0.83₹0.40₹0.40
––₹17.75₹20.74₹23.76₹27.11₹38.14₹42.22₹44.17₹46.23
Dividend payout7.3%9.3%9.4%11.1%16.4%16.0%14.8%15.2%14.6%18.1%
Shareholder yield––––0.0%0.3%−4.7%0.3%0.3%0.2%
Market cap at the year end (₹ crore)1,5882,8912,2881,2002,2624,3863,8096,4496,0185,212
Every year is restated for later splits and bonuses, so they do not break the line. The figure the company stated that year is under each line it differs from.

Ratios

Consolidated, years to March.Greenlam Industries PE ratio and valuation

RatioMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 30 MayMar 2026Filed 22 May
Revenue growth4.5%7.4%10.8%3.1%−9.2%42.0%18.9%13.8%11.4%18.6%
Operating profit growth–8.0%6.5%12.4%−2.8%7.9%24.5%26.5%−6.8%18.3%
Net profit growth32.1%29.8%19.3%12.4%−15.0%22.9%41.4%7.8%−50.5%−18.0%
Earnings per share growth31.5%29.8%19.4%12.4%−14.9%23.0%36.6%5.6%−50.6%−17.9%
––18.0%18.7%13.7%14.8%15.8%13.5%6.3%4.9%
–––0.7 pts−4.9 pts1.0 pts1.0 pts−2.3 pts−7.2 pts−1.4 pts
From the net margin–––1.6 pts−1.2 pts−1.8 pts2.8 pts−0.8 pts−7.4 pts−2.0 pts
From asset turnover–––−1.3 pts−3.4 pts3.2 pts−2.0 pts−2.7 pts−0.3 pts0.6 pts
From borrowing–––0.3 pts−0.4 pts−0.3 pts0.2 pts1.3 pts0.5 pts0.0 pts
Return on capital employed––18.4%16.6%14.8%12.8%11.0%10.0%7.3%8.2%
Cash conversion––––289.1%78.6%136.8%140.3%299.8%521.9%
Interest cover3.66.37.25.87.09.17.24.72.51.9
Debt to equity––0.540.520.390.530.590.930.960.89
Receivable days––5038412826242226
Inventory days––163202229195174204198197
Payable days––89951359991117123131
Cash conversion cycle, days––1251451351231081129792
Working capital days––88100777755575853
Asset turnover––1.381.301.051.331.180.960.911.03
Assets per rupee of net worth––2.162.202.132.092.122.342.562.56
Sales per rupee of plant––3.933.162.983.734.032.371.481.92
Capital spending to depreciation––––0.901.497.477.292.350.65
Plant being built, % of plant in use––6.7%3.6%4.3%1.6%75.6%62.8%1.6%0.5%
No balance sheet is on record for the years to Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
1.9%
Cash from operations against operating profit
90.0%
Measure10 years5 years3 years
Revenue growth, yearly rate11.5%20.5%14.6%
Profit growth, yearly rate4.1%−5.3%−24.1%
Return on equity, average–11.1%8.2%
Return on capital employed, average–9.9%8.5%
Operating margin, average12.3%11.3%11.4%
Net margin, average5.1%4.4%3.5%
Asset turnover, average–1.080.97
Cash conversion cycle, days, average–106100
Interest cover, average5.55.13.0
Debt to equity, average–0.780.92

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore5 years3 yearsLatest year
Cash from operations937691292
Cash from investing−1,451−774−80
Cash from financing559131−191
Capital spending1,55499491
Dividends paid775010
Shares bought back000
Shares issued for cash19500
Borrowings raised1,204826107
Borrowings repaid406349135

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––––766438
Altman Z-scorePublished threshold 1.81––5.433.594.496.114.254.083.703.56
Beneish M-scorePublished threshold −1.78––––−2.67−2.43−0.83−2.63−2.98−2.06
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets––––1.2912.1628.7419.681.07−5.29
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––––––1.571.231.722.63
Receivables growth less revenue growthOur threshold 0 percentage points–––−25.107.21−46.50−8.11−7.91−7.9821.03
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–––23.1712.17−23.82−12.3017.86−3.66−0.25
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–––4.44−5.440.232.342.071.19−1.20
Assets under construction, years of additionsOur threshold 2 years of additions–––0.100.450.073.491.100.03–
Effective tax ratePublished threshold 17.16 per cent34.6433.0627.4220.0023.2223.9721.9825.3835.7637.25
Tax charged less tax paid, % of profitOur threshold 10 percentage points–––––−3.980.45−0.11−11.01−13.79
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
7 Sep 2026CARE Ratings LimitedFund-based/Non-fund-based-Short TermCARE A1+Review, Re-affirm115
7 Sep 2026CARE Ratings LimitedNon-fund-based - ST-BG/LCCARE A1+Review, Re-affirm35
7 Sep 2026CARE Ratings LimitedFund-based/Non-fund-based-LT/STCARE AA- / CARE A1+Review, Re-affirmStable317.50
7 Sep 2026CARE Ratings LimitedFund-based - LT/ ST-Working Capital Demand loanCARE AA- / CARE A1+Review, Re-affirmStable10
7 Sep 2026CARE Ratings LimitedFund-based - ST-Working Capital Demand loanWithdrawnReview, Other
7 Sep 2026CARE Ratings LimitedFund-based - ST-EPC/PSCCARE A1+Review, Re-affirm75
7 Sep 2026CARE Ratings LimitedFund-based - ST-Working Capital LimitsCARE A1+Review, Re-affirm85
7 Sep 2026CARE Ratings LimitedFund-based - LT-Term LoanCARE AA-Review, Re-affirmStable154.02
7 Sep 2026CARE Ratings LimitedFund-based - LT-Cash CreditCARE AA-Review, Re-affirmStable15
8 May 2026ICRA LimitedFund-based-Others[ICRA]AA-Review, Re-affirmNegative265
8 May 2026ICRA LimitedNon-fund based-Others[ICRA]A1+Review, Re-affirm185
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.