Powered by: Motilal Oswal
2025-05-01 05:55:43 pm | Source: Choice Broking Ltd
Buy Greenply Industries Ltd For Target Rs. 423 by Choice Broking Ltd
Buy Greenply Industries Ltd For Target Rs. 423 by Choice Broking Ltd

Firing on Multiple Cylinders

We maintain BUY rating on Greenply Industries Ltd (Bloomberg Code: MTLM) with a revised target price of INR 423/Share as we factor in 1) Volume growth (9.7% over FY25-28E which exceeds industry growth of ~7%) driven by market share gains from unorganized players in the plywood segment, 2) addition of 25% capacity and higher capacity utilization (increases by 25% over FY25-28E) in MDF segment, which would drive volume growth, 3) Revenue contribution from the new JV, BV Samet from FY26 onwards and incorporate a PEG ratio based valuation framework that allows us a rational basis to assign a valuation multiple that better captures earnings growth.

We forecast MTLM EPS to grow at a CAGR of 42% over FY25-28E, basis our volume growth assumptions of 9%/10%/10%, and realization growth of 2% for Plywood segment, 30%/18%/15% volume growth and realization growth of 5.0%/5.0%/ 2.0% in FY26E/27E/28E for MDF segment and INR 1,500Mn of revenue from New JV business.

We arrive at a 1-year forward TP of INR 423/share for MTLM. We now value MTLM on our PEG ratio based framework – we assign a PEG ratio of 1x on FY25-28E core EPS growth of 42%, which we believe is a conservative multiple. This valuation framework gives us the flexibility to assign a commensurate valuation multiple based on quantifiable earnings growth.

We do a sanity check of our PEG ratio based TP using implied EV/EBITDA, P/BV, and P/E multiples. On our TP of INR 423, FY27E implied EVEBITDA/PB/PE multiples are 14.2x/4.6x/25.8x all of which are reasonable in our view. Slowdown in Real estate and home improvement activities, delay of BIS & QCA norms on imports and higher timber cost are risks to our BUY rating.

Q4FY25: Margins were ahead of estimates despite weak volumes; Core PAT adjusted for one offs/non core reasons is healthy

Plywood: Q4FY25 volume came in at 19.7Mn Sqm (up by 4.8%/8.2% on YoY/QoQ), realization was up by 3.7%/1.5% on YoY/QoQ to INR 254, which led to revenue growth of 8.7/6.6% YoY/QoQ to INR 5,000Mn. Plywood margins improved 50/80bps YoY/QoQ to 9.2% vs CEBPS estimates of 8.2%.

MDF: Q4FY25 volume came in at 42,688 down by 6.7% YoY but up 1% QoQ, realization up by 10.9% YoY to INR 31,765 CBM and which led to revenue growth of 3.4/.7% YoY/QoQ to INR 1,356Mn. MDF margins improved 120/460bps YoY/QoQ to 15% vs CEBPS estimates of 13%.

MTLM reported Q4FY25 consolidated Revenue and EBITDA of INR 6,488Mn (+5.6% QoQ, 8.2% YoY) and INR 681Mn (+26.0% QoQ, +18.1% YoY) vs CEBPL estimates of INR 6,790Mn and INR 630Mn, respectively. Core PBT for Q4FY25 came in at INR 245Mn, (vs CEBPL est. INR 291Mn), down 48.9/31.8% YoY/QoQ. EPS for the quarter came in at INR 1.3.

Outlook:

Targeting double digit growth in Plywood segment: Management is now targeting double-digit volume growth for FY26, having achieved 5.5% volume growth to 75.8Mn Sqm in FY25, with margin guidance of 10% for FY26 vs 8.5% in FY25. Multiple price hikes in Q3 and Q4 led to improvement in realization by 2% YoY to INR 252 per Msm.

Targeting 88% Capacity Utilization in MDF segment for FY26: Management is targeting 88% capacity utilization and a margin of 16% for FY26, driven by increased sales of value-added products. To support these targets, management plans to expand capacity by 25% in FY26, increasing daily capacity from 800 CBM to 1,000 CBM.

 

For Detailed Report With Disclaimer Visit. https://choicebroking.in/disclaimer
SEBI Registration no.: INZ 000160131

Disclaimer: The content of this article is for informational purposes only and should not be considered financial or investment advice. Investments in financial markets are subject to market risks, and past performance is not indicative of future results. Readers are strongly advised to consult a licensed financial expert or advisor for tailored advice before making any investment decisions. The data and information presented in this article may not be accurate, comprehensive, or up-to-date. Readers should not rely solely on the content of this article for any current or future financial references. To Read Complete Disclaimer Click Here