Greenpanel Industries Limited — quarter and year ended 31 March 2026
| Sl. |
Particulars |
Three months ended 31.03.2026 (₹ in Lakhs) (Audited) |
Previous Three months ended 31.12.2025 (₹ in Lakhs) (Unaudited) |
Corresponding Three months ended 31.03.2025 in the previous year (₹ in Lakhs) (Audited) |
Year ended 31.03.2026 (₹ in Lakhs) (Audited) |
Year ended 31.03.2025 (₹ in Lakhs) (Audited) |
| 1 |
Income |
|
|
|
|
|
|
a) Revenue from operations |
39,892.90 |
41,627.22 |
37,450.51 |
1,53,936.87 |
1,43,576.86 |
|
b) Other income |
458.53 |
342.88 |
389.62 |
1,450.21 |
2,256.87 |
|
Total Income |
40,351.43 |
41,970.10 |
37,840.13 |
1,55,387.08 |
1,45,833.73 |
| 2 |
Expenses |
|
|
|
|
|
|
a) Cost of materials consumed |
19,901.73 |
22,415.61 |
17,829.35 |
77,153.81 |
71,310.91 |
|
b) Purchase of stock-in-trade |
304.80 |
301.35 |
633.84 |
1,439.82 |
1,751.08 |
|
c) Changes in inventories of finished goods, work-in-progress and stock-in-trade |
228.91 |
(2,729.81) |
320.32 |
(703.66) |
1,015.65 |
|
d) Employee benefits expense |
3,869.02 |
3,785.12 |
3,403.75 |
15,136.76 |
14,009.50 |
|
e) Finance costs |
886.22 |
742.78 |
235.69 |
3,670.82 |
667.08 |
|
f) Depreciation and amortisation expense |
2,462.66 |
2,538.72 |
1,978.38 |
10,129.27 |
7,742.00 |
|
g) Other expenses |
12,592.44 |
13,771.12 |
10,468.22 |
52,936.20 |
42,368.54 |
|
Total Expenses |
40,245.78 |
40,824.89 |
34,869.55 |
1,59,763.02 |
1,38,864.76 |
| 3 |
Profit before tax |
105.65 |
1,145.21 |
2,970.58 |
(4,375.94) |
6,968.97 |
| 4 |
Tax expense |
|
|
|
|
|
|
a) Current tax |
– |
– |
(967.80) |
264.25 |
|
|
b) Earlier years tax |
– |
0.20 |
– |
(873.60) |
|
|
c) Deferred tax |
(31.73) |
121.15 |
999.59 |
(1,463.16) |
367.43 |
|
Total tax expense |
(31.73) |
121.15 |
31.99 |
(1,463.16) |
(241.92) |
| 5 |
Net Profit after tax |
137.38 |
1,024.06 |
2,938.59 |
(2,912.78) |
7,210.89 |
| 6 |
Other Comprehensive Income (net of tax) |
|
|
|
|
|
|
(a) Items that will not be reclassified subsequently to profit or loss |
(15.58) |
– |
(39.52) |
(15.58) |
(39.52) |
|
(b) Items that will be reclassified subsequently to profit or loss |
– |
– |
– |
– |
– |
|
Total Other Comprehensive Income (net of tax) |
(15.58) |
– |
(39.52) |
(15.58) |
(39.52) |
| 7 |
Total Comprehensive Income for the period |
121.80 |
1,024.06 |
2,899.07 |
(2,928.36) |
7,171.37 |
| 8 |
Paid-up equity share capital (Face value ₹ 1/- each) |
1,226.27 |
1,226.27 |
1,226.27 |
1,226.27 |
1,226.27 |
| 9 |
Other equity |
|
|
|
1,34,361.38 |
1,37,289.74 |
| 10 |
Earnings per equity share (of ₹ 1/- each) (Basic & Diluted) |
0.11 |
0.83 |
2.40 |
(2.38) |
5.88 |
| Sl. |
Particulars |
Three months ended 31.03.2026 (₹ in Lakhs) (Audited) |
Previous Three months ended 31.12.2025 (₹ in Lakhs) (Unaudited) |
Corresponding Three months ended 31.03.2025 in the previous year (₹ in Lakhs) (Audited) |
Year ended 31.03.2026 (₹ in Lakhs) (Audited) |
Year ended 31.03.2025 (₹ in Lakhs) (Audited) |
| 1 |
Segment Revenue |
|
|
|
|
|
|
a) Plywood and allied products |
3,830.00 |
2,814.56 |
3,377.29 |
13,268.57 |
13,518.81 |
|
b) Medium density fibreboards and allied products |
36,062.90 |
38,812.66 |
34,073.22 |
1,40,668.30 |
1,30,058.05 |
|
Total |
39,892.90 |
41,627.22 |
37,450.51 |
1,53,936.87 |
1,43,576.86 |
|
Less: Inter segment revenue |
– |
– |
– |
– |
– |
|
Total Revenue from Operations |
39,892.90 |
41,627.22 |
37,450.51 |
1,53,936.87 |
1,43,576.86 |
| Sl. |
Particulars |
Three months ended 31.03.2026 (₹ in Lakhs) (Audited) |
Previous Three months ended 31.12.2025 (₹ in Lakhs) (Unaudited) |
Corresponding Three months ended 31.03.2025 in the previous year (₹ in Lakhs) (Audited) |
Year ended 31.03.2026 (₹ in Lakhs) (Audited) |
Year ended 31.03.2025 (₹ in Lakhs) (Audited) |
| 2 |
Segment Result before tax and interest |
|
|
|
|
|
|
a) Plywood and allied products |
444.45 |
152.51 |
557.13 |
1,099.44 |
1,170.19 |
|
b) Medium density fibreboards and allied products |
3,121.64 |
4,627.86 |
5,206.86 |
9,349.46 |
17,299.05 |
|
Total |
3,566.09 |
4,780.37 |
5,763.99 |
10,448.90 |
18,469.24 |
|
Less: (i) Finance costs |
896.22 |
742.78 |
235.69 |
3,674.82 |
667.08 |
|
(ii) Other unallocable expenditure net of unallocable income |
2,574.22 |
2,892.38 |
2,557.72 |
11,154.02 |
10,833.19 |
|
Total Profit/(loss) before tax |
105.65 |
1,145.21 |
2,970.58 |
(4,375.94) |
6,968.97 |
| Sl. |
Particulars |
Three months ended 31.03.2026 (₹ in Lakhs) (Audited) |
Previous Three months ended 31.12.2025 (₹ in Lakhs) (Unaudited) |
Corresponding Three months ended 31.03.2025 in the previous year (₹ in Lakhs) (Audited) |
Year ended 31.03.2026 (₹ in Lakhs) (Audited) |
Year ended 31.03.2025 (₹ in Lakhs) (Audited) |
| 3 |
Segment Assets |
|
|
|
|
|
|
a) Plywood and allied products |
5,414.08 |
5,461.57 |
6,122.77 |
5,414.08 |
6,122.77 |
|
b) Medium density fibreboards and allied products |
1,68,135.25 |
1,69,520.00 |
1,70,884.80 |
1,68,135.25 |
1,70,884.80 |
|
c) Unallocated |
31,145.30 |
31,512.71 |
36,583.01 |
31,145.30 |
36,583.01 |
|
Total Segment Assets |
2,04,694.63 |
2,06,494.28 |
2,13,590.58 |
2,04,694.63 |
2,13,590.58 |
| Sl. |
Particulars |
Three months ended 31.03.2026 (₹ in Lakhs) (Audited) |
Previous Three months ended 31.12.2025 (₹ in Lakhs) (Unaudited) |
Corresponding Three months ended 31.03.2025 in the previous year (₹ in Lakhs) (Audited) |
Year ended 31.03.2026 (₹ in Lakhs) (Audited) |
Year ended 31.03.2025 (₹ in Lakhs) (Audited) |
| 4 |
Segment Liabilities |
|
|
|
|
|
|
a) Plywood and allied products |
1,704.47 |
1,008.08 |
1,243.14 |
1,704.47 |
1,243.14 |
|
b) Medium density fibreboards and allied products |
54,516.17 |
57,547.51 |
59,675.22 |
54,516.17 |
59,675.22 |
|
c) Unallocated |
12,886.34 |
12,472.84 |
14,156.21 |
12,886.34 |
14,156.21 |
|
Total Segment Liabilities |
69,106.98 |
71,028.43 |
75,074.57 |
69,106.98 |
75,074.57 |
| Sl. |
Particulars |
As at 31.03.2026 (₹ in Lakhs) (Audited) |
As at 31.03.2025 (₹ in Lakhs) (Audited) |
| A. ASSETS |
|
|
|
| 1. Non-current assets |
|
|
|
| (a) Property, plant and equipment |
1,39,586.77 |
1,52,456.98 |
|
| (b) Capital work-in-progress |
2,031.10 |
1,111.42 |
|
| (c) Other intangible assets |
81.21 |
107.43 |
|
| (d) Right of use assets |
2,802.62 |
3,316.33 |
|
| (e) Financial assets |
|
|
|
| (i) Other financial assets |
2,374.97 |
2,214.61 |
|
| (f) Other non-current assets |
103.56 |
554.59 |
|
| Total non-current assets |
1,46,980.23 |
1,59,761.36 |
|
| 2. Current assets |
|
|
|
| (a) Inventories |
18,928.42 |
19,881.97 |
|
| (b) Financial assets |
|
|
|
| (i) Investments |
– |
12,075.49 |
|
| (ii) Trade receivables |
8,829.10 |
4,179.05 |
|
| (iii) Cash and cash equivalents |
4,630.47 |
3,395.86 |
|
| (iv) Other bank balances |
15,063.78 |
7,098.17 |
|
| (v) Loans |
64.91 |
80.63 |
|
| (vi) Other financial assets |
7,781.13 |
3,655.66 |
|
| (c) Current tax assets (net) |
272.08 |
1,136.32 |
|
| (d) Other current assets |
2,144.51 |
2,326.07 |
|
| Total current assets |
57,714.40 |
53,829.22 |
|
| TOTAL ASSETS |
2,04,694.63 |
2,13,590.58 |
|
| B. EQUITY AND LIABILITIES |
|
|
|
| 1. Equity |
|
|
|
| (a) Equity share capital |
1,226.27 |
1,226.27 |
|
| (b) Other equity |
1,34,361.38 |
1,37,289.74 |
|
| Total equity |
1,35,587.65 |
1,38,516.01 |
|
| 2. Non-current liabilities |
|
|
|
| (a) Financial liabilities |
|
|
|
| (i) Borrowings |
28,002.14 |
32,065.22 |
|
| (ii) Lease liabilities |
792.62 |
1,397.56 |
|
| (b) Provisions |
1,008.12 |
670.37 |
|
| (c) Deferred tax liabilities (net) |
8,990.31 |
10,458.73 |
|
| (d) Other non-current liabilities |
566.44 |
2,704.13 |
|
| Total non-current liabilities |
39,359.63 |
47,296.01 |
|
| 3. Current Liabilities |
|
|
|
| (a) Financial liabilities |
|
|
|
| (i) Borrowings |
7,257.22 |
6,916.02 |
|
| (ii) Lease liabilities |
962.38 |
884.83 |
|
| (iii) Trade payables |
5,024.56 |
3,971.27 |
|
| total outstanding dues of micro enterprises and small enterprises |
|
|
|
| total outstanding dues of creditors other than micro enterprises and small enterprises |
6,754.63 |
6,305.56 |
|
| (iv) Other financial liabilities |
5,098.15 |
5,239.92 |
|
| (b) Other current liabilities |
4,317.77 |
4,088.52 |
|
| (c) Provisions |
332.64 |
372.44 |
|
| Total current liabilities |
29,747.35 |
27,778.56 |
|
| Total liabilities |
69,106.98 |
75,074.57 |
|
| TOTAL EQUITY AND LIABILITIES |
2,04,694.63 |
2,13,590.58 |
|
| Sl. |
Particulars |
Year ended 31.03.2026 (in Lakhs) (Audited) |
Year ended 31.03.2025 (in Lakhs) (Audited) |
| A. Cash flows from operating activities |
|
|
|
| Profit before tax |
(4,375.94) |
6,968.97 |
|
| Adjustments for: |
|
|
|
| – Depreciation and amortisation expense |
10,129.27 |
7,742.00 |
|
| – Finance costs |
3,670.82 |
667.08 |
|
| – Government grants – EPCG scheme |
(2,537.68) |
(3,501.06) |
|
| – Government grants – Power subsidy |
(849.91) |
– |
|
| – Provision for doubtful debts |
52.00 |
18.00 |
|
| – Loss/(gain) on sale/discard of |
|
|
|