Greenlam Industries Ltd

NSE: GREENLAM BSE: 538979

₹215

+1.32 (0.62%)

Sun, 08 Nov 2026, 11:37 am

MTF 5xInvest in Greenlam Industries Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)5448.68

PE Ratio59.03

Dividend0.19

Non-Energy Minerals

Forest Products

24.5K

Greenlam Industries Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	0	-364.37M	-371.75M	-285.49M	-180.52M	-169.61M	-218.37M	-169.24M	-140.80M	-234.80M	-442.88M	-654.80M
Pretax equity in earnings	—	—	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	437.00K	8.42B	8.77B	8.02B	8.35B	9.39B	11.14B	11.78B	13.84B	20.41B	27.36B	29.09B
Total current assets	339.00K	4.91B	5.08B	4.41B	4.70B	5.47B	6.49B	6.82B	8.56B	10.09B	10.83B	10.93B
Cash and short term investments	307.00K	58.56M	52.30M	78.54M	104.05M	106.22M	307.41M	1.25B	1.76B	2.58B	1.80B	985.80M
Cash & equivalents	307.00K	58.56M	52.30M	78.54M	97.36M	102.42M	304.86M	187.25M	157.84M	160.46M	329.24M	426.10M
Short term investments	0	0	0	0	6.69M	3.80M	2.55M	1.06B	1.61B	2.42B	1.47B	559.70M
Total receivables, net	0	2.24B	2.20B	1.82B	1.81B	1.95B	1.61B	1.50B	1.50B	1.74B	1.97B	2.18B
Accounts receivable - trade, net	0	1.82B	1.84B	1.58B	1.71B	1.77B	1.38B	1.35B	1.29B	1.43B	1.51B	1.57B
Other receivables	0	421.09M	361.47M	239.94M	103.61M	187.51M	229.80M	145.54M	208.03M	315.30M	451.17M	609.30M
Total inventory	0	2.44B	2.65B	2.37B	2.67B	3.21B	3.86B	3.89B	5.11B	5.23B	6.20B	6.83B
Other current assets, total	0	120.39M	111.03M	57.17M	70.62M	79.97M	593.58M	111.03M	101.34M	455.00M	786.14M	819.00M
Total non-current assets	98.00K	3.51B	3.69B	3.62B	3.64B	3.92B	4.66B	4.96B	5.28B	10.32B	16.52B	18.16B
Long term investments	0	32.32M	0	0	0	65.54M	64.21M	7.95M	10.98M	15.77M	13.72M	34.50M
Note receivable - long term	0	—	—	—	—	65.41M	64.09M	7.82M	10.85M	13.14M	10.96M	12.20M
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	0	32.32M	0	0	0	125.00K	125.00K	125.00K	125.00K	2.62M	2.76M	22.30M
Net property/plant/equipment	0	3.29B	3.50B	3.25B	3.29B	3.47B	4.35B	4.73B	5.02B	10.02B	16.14B	17.75B
Gross property/plant/equipment	—	4.75B	5.29B	5.35B	5.70B	6.22B	7.56B	8.39B	9.20B	14.78B	21.60B	24.25B
Deferred tax assets	—	46.06M	59.59M	112.12M	114.75M	115.34M	103.47M	64.11M	81.10M	62.47M	98.64M	98.30M
Net intangible assets	0	85.37M	69.62M	62.33M	46.09M	72.32M	120.36M	117.44M	118.32M	145.38M	137.45M	109.60M
Goodwill, net	0	50.73M	41.76M	29.29M	17.58M	6.26M	32.10M	31.10M	32.18M	34.90M	35.42M	31.80M
Other intangibles, net	0	34.65M	27.85M	33.05M	28.51M	66.06M	88.26M	86.34M	86.14M	110.49M	102.03M	77.80M
Other long term assets, total	0	60.56M	50.16M	39.92M	44.60M	11.65M	15.21M	39.44M	48.77M	73.70M	127.77M	159.40M
Short term debt	0	1.83B	2.18B	2.02B	1.71B	1.97B	2.24B	1.77B	2.01B	2.33B	3.76B	3.73B
Current portion of LT debt and capital leases	0	408.88M	996.52M	406.23M	413.39M	380.93M	478.21M	377.49M	390.96M	467.68M	1.66B	1.38B
Short term debt excl. current portion of LT debt	0	1.42B	1.18B	1.61B	1.30B	1.59B	1.77B	1.40B	1.62B	1.86B	2.10B	2.34B
Accounts payable	13.00K	1.86B	1.89B	1.29B	1.58B	1.61B	1.74B	2.23B	2.56B	2.75B	3.48B	4.15B
Income tax payable	—	1.30M	375.00K	5.68M	34.60M	13.41M	8.73M	2.19M	20.09M	31.63M	44.05M	20.50M
Long term debt	0	2.09B	1.48B	968.89M	807.50M	726.50M	1.33B	1.30B	1.96B	3.95B	7.34B	8.26B
Long term debt excl. lease liabilities	0	2.09B	1.48B	968.89M	807.50M	726.50M	1.33B	1.30B	1.96B	3.95B	7.34B	8.26B
Total equity	420.00K	2.15B	2.45B	2.98B	3.56B	4.29B	5.01B	5.74B	6.55B	9.58B	10.77B	11.25B
Shareholders' equity	420.00K	2.15B	2.45B	2.98B	3.56B	4.28B	5.01B	5.73B	6.54B	9.58B	10.77B	11.27B
Common equity, total	420.00K	2.15B	2.45B	2.98B	3.56B	4.28B	5.01B	5.73B	6.54B	9.58B	10.77B	11.27B
Other common equity	0	1.46B	1.55B	1.61B	1.64B	1.71B	1.78B	1.83B	1.90B	1.95B	1.99B	2.06B
Total debt	0	3.93B	3.65B	2.98B	2.52B	2.70B	3.58B	3.07B	3.98B	6.28B	11.09B	11.99B
Net debt	-307.00K	3.87B	3.60B	2.91B	2.41B	2.59B	3.27B	1.82B	2.21B	3.70B	9.29B	11.00B
Change in accounts receivable	—	-127.07M	20.60M	366.73M	-22.05M	-308.54M	-122.69M	291.40M	35.71M	-628.03M	-621.25M	-379.00M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	17.00K	481.75M	182.03M	-11.78M	220.14M	140.05M	176.81M	496.94M	359.56M	448.21M	958.19M	631.00M
Change in other assets/liabilities	0	0	0	0	0	0	0	0	0	0	0	0
Sale of fixed assets & businesses	0	8.03M	3.79M	3.79M	5.82M	4.81M	19.95M	2.66M	16.69M	4.62M	21.29M	12.50M
Purchase/sale of investments, net	0	0	0	0	0	-125.00K	0	-1.06B	-527.24M	-765.94M	971.64M	959.00M
Sale/maturity of investments	0	0	0	0	0	0	0	2.70M	15.75M	46.67M	971.64M	959.00M
Purchase of investments	0	0	0	0	0	-125.00K	0	-1.06B	-542.99M	-812.61M	0	0
Other investing cash flow items, total	0	-34.67M	-17.52M	0	0	0	0	0	1.00K	0	0	0
Issuance/retirement of debt, net	0	187.19M	-285.05M	-1.29B	-467.74M	180.70M	244.54M	-457.54M	968.55M	2.25B	4.29B	763.10M
Issuance/retirement of long term debt	0	913.44M	-39.49M	-1.09B	-151.01M	-112.92M	67.57M	-126.73M	741.57M	1.94B	3.64B	352.30M
Issuance/retirement of short term debt	0	-726.25M	-245.56M	-188.00M	-313.54M	293.62M	176.97M	-330.81M	226.98M	301.56M	652.43M	410.80M
Issuance/retirement of other debt	—	—	—	-3.78M	-3.19M	—	—	—	—	—	—	—
Total cash dividends paid	0	0	-14.53M	-29.05M	-43.58M	-72.74M	-169.19M	0	-120.68M	-144.82M	-190.49M	-210.50M
Other financing cash flow items, total	-163.00K	-6.16M	-9.63M	-1.52M	0	-538.00K	0	0	-1.00K	0	0	0

Particulars	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	0	-364.37M	-371.75M	-285.49M	-180.52M	-169.61M	-218.37M	-169.24M	-140.80M	-234.80M	-442.88M	-654.80M
Pretax equity in earnings	—	—	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	437.00K	8.42B	8.77B	8.02B	8.35B	9.39B	11.14B	11.78B	13.84B	20.41B	27.36B	29.09B
Total current assets	339.00K	4.91B	5.08B	4.41B	4.70B	5.47B	6.49B	6.82B	8.56B	10.09B	10.83B	10.93B
Cash and short term investments	307.00K	58.56M	52.30M	78.54M	104.05M	106.22M	307.41M	1.25B	1.76B	2.58B	1.80B	985.80M
Cash & equivalents	307.00K	58.56M	52.30M	78.54M	97.36M	102.42M	304.86M	187.25M	157.84M	160.46M	329.24M	426.10M
Short term investments	0	0	0	0	6.69M	3.80M	2.55M	1.06B	1.61B	2.42B	1.47B	559.70M
Total receivables, net	0	2.24B	2.20B	1.82B	1.81B	1.95B	1.61B	1.50B	1.50B	1.74B	1.97B	2.18B
Accounts receivable - trade, net	0	1.82B	1.84B	1.58B	1.71B	1.77B	1.38B	1.35B	1.29B	1.43B	1.51B	1.57B
Other receivables	0	421.09M	361.47M	239.94M	103.61M	187.51M	229.80M	145.54M	208.03M	315.30M	451.17M	609.30M
Total inventory	0	2.44B	2.65B	2.37B	2.67B	3.21B	3.86B	3.89B	5.11B	5.23B	6.20B	6.83B
Other current assets, total	0	120.39M	111.03M	57.17M	70.62M	79.97M	593.58M	111.03M	101.34M	455.00M	786.14M	819.00M
Total non-current assets	98.00K	3.51B	3.69B	3.62B	3.64B	3.92B	4.66B	4.96B	5.28B	10.32B	16.52B	18.16B
Long term investments	0	32.32M	0	0	0	65.54M	64.21M	7.95M	10.98M	15.77M	13.72M	34.50M
Note receivable - long term	0	—	—	—	—	65.41M	64.09M	7.82M	10.85M	13.14M	10.96M	12.20M
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	0	32.32M	0	0	0	125.00K	125.00K	125.00K	125.00K	2.62M	2.76M	22.30M
Net property/plant/equipment	0	3.29B	3.50B	3.25B	3.29B	3.47B	4.35B	4.73B	5.02B	10.02B	16.14B	17.75B
Gross property/plant/equipment	—	4.75B	5.29B	5.35B	5.70B	6.22B	7.56B	8.39B	9.20B	14.78B	21.60B	24.25B
Deferred tax assets	—	46.06M	59.59M	112.12M	114.75M	115.34M	103.47M	64.11M	81.10M	62.47M	98.64M	98.30M
Net intangible assets	0	85.37M	69.62M	62.33M	46.09M	72.32M	120.36M	117.44M	118.32M	145.38M	137.45M	109.60M
Goodwill, net	0	50.73M	41.76M	29.29M	17.58M	6.26M	32.10M	31.10M	32.18M	34.90M	35.42M	31.80M
Other intangibles, net	0	34.65M	27.85M	33.05M	28.51M	66.06M	88.26M	86.34M	86.14M	110.49M	102.03M	77.80M
Other long term assets, total	0	60.56M	50.16M	39.92M	44.60M	11.65M	15.21M	39.44M	48.77M	73.70M	127.77M	159.40M
Short term debt	0	1.83B	2.18B	2.02B	1.71B	1.97B	2.24B	1.77B	2.01B	2.33B	3.76B	3.73B
Current portion of LT debt and capital leases	0	408.88M	996.52M	406.23M	413.39M	380.93M	478.21M	377.49M	390.96M	467.68M	1.66B	1.38B
Short term debt excl. current portion of LT debt	0	1.42B	1.18B	1.61B	1.30B	1.59B	1.77B	1.40B	1.62B	1.86B	2.10B	2.34B
Accounts payable	13.00K	1.86B	1.89B	1.29B	1.58B	1.61B	1.74B	2.23B	2.56B	2.75B	3.48B	4.15B
Income tax payable	—	1.30M	375.00K	5.68M	34.60M	13.41M	8.73M	2.19M	20.09M	31.63M	44.05M	20.50M
Long term debt	0	2.09B	1.48B	968.89M	807.50M	726.50M	1.33B	1.30B	1.96B	3.95B	7.34B	8.26B
Long term debt excl. lease liabilities	0	2.09B	1.48B	968.89M	807.50M	726.50M	1.33B	1.30B	1.96B	3.95B	7.34B	8.26B
Total equity	420.00K	2.15B	2.45B	2.98B	3.56B	4.29B	5.01B	5.74B	6.55B	9.58B	10.77B	11.25B
Shareholders' equity	420.00K	2.15B	2.45B	2.98B	3.56B	4.28B	5.01B	5.73B	6.54B	9.58B	10.77B	11.27B
Common equity, total	420.00K	2.15B	2.45B	2.98B	3.56B	4.28B	5.01B	5.73B	6.54B	9.58B	10.77B	11.27B
Other common equity	0	1.46B	1.55B	1.61B	1.64B	1.71B	1.78B	1.83B	1.90B	1.95B	1.99B	2.06B
Total debt	0	3.93B	3.65B	2.98B	2.52B	2.70B	3.58B	3.07B	3.98B	6.28B	11.09B	11.99B
Net debt	-307.00K	3.87B	3.60B	2.91B	2.41B	2.59B	3.27B	1.82B	2.21B	3.70B	9.29B	11.00B
Change in accounts receivable	—	-127.07M	20.60M	366.73M	-22.05M	-308.54M	-122.69M	291.40M	35.71M	-628.03M	-621.25M	-379.00M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	17.00K	481.75M	182.03M	-11.78M	220.14M	140.05M	176.81M	496.94M	359.56M	448.21M	958.19M	631.00M
Change in other assets/liabilities	0	0	0	0	0	0	0	0	0	0	0	0
Sale of fixed assets & businesses	0	8.03M	3.79M	3.79M	5.82M	4.81M	19.95M	2.66M	16.69M	4.62M	21.29M	12.50M
Purchase/sale of investments, net	0	0	0	0	0	-125.00K	0	-1.06B	-527.24M	-765.94M	971.64M	959.00M
Sale/maturity of investments	0	0	0	0	0	0	0	2.70M	15.75M	46.67M	971.64M	959.00M
Purchase of investments	0	0	0	0	0	-125.00K	0	-1.06B	-542.99M	-812.61M	0	0
Other investing cash flow items, total	0	-34.67M	-17.52M	0	0	0	0	0	1.00K	0	0	0
Issuance/retirement of debt, net	0	187.19M	-285.05M	-1.29B	-467.74M	180.70M	244.54M	-457.54M	968.55M	2.25B	4.29B	763.10M
Issuance/retirement of long term debt	0	913.44M	-39.49M	-1.09B	-151.01M	-112.92M	67.57M	-126.73M	741.57M	1.94B	3.64B	352.30M
Issuance/retirement of short term debt	0	-726.25M	-245.56M	-188.00M	-313.54M	293.62M	176.97M	-330.81M	226.98M	301.56M	652.43M	410.80M
Issuance/retirement of other debt	—	—	—	-3.78M	-3.19M	—	—	—	—	—	—	—
Total cash dividends paid	0	0	-14.53M	-29.05M	-43.58M	-72.74M	-169.19M	0	-120.68M	-144.82M	-190.49M	-210.50M
Other financing cash flow items, total	-163.00K	-6.16M	-9.63M	-1.52M	0	-538.00K	0	0	-1.00K	0	0	0