Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Grovy India Ltd.

Construction - Real Estate

Rating :

41/99

BSE: 539522 | NSE: Not Listed

Watchlist

NSE BSE

96.35

19-Apr-2024

Open
High
Low
Previous Close

93.00
97.65
93.00
93.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

5
0.22
120.00
72.93

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

32.12
30.51
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

38.96
0.10%
1.71

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

61.81
18.99
16.33

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
66.77
32.16

PAT CAGR (%)

10 Years
5 Years
3 Years

46.49
67.03
-14.19

P:E (Median)

8 Years
5 Years
3 Years

27.16
26.37
26.69

P:BV (Average)

8 Years
5 Years
3 Years

1.60
1.60
1.72

EV:EBITDA (Average)

8 Years
5 Years
3 Years

37.37
32.11
25.14

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 5.94 3.37 76.26% 5.61 2.70 107.78% 4.49 4.27 5.15% 10.59 6.74 57.12%
Expenses 5.84 2.77 110.83% 4.84 2.10 130.48% 4.25 4.17 1.92% 10.58 6.45 64.03%
EBITDA 0.10 0.59 -83.05% 0.77 0.59 30.51% 0.24 0.10 140.00% 0.01 0.29 -96.55%
EBIDTM 1.62% 17.69% 13.65% 22.03% 5.35% 2.30% 0.08% 4.32%
Other Income 0.14 0.00 0 0.14 -0.04 - 0.06 0.05 20.00% 0.23 0.20 15.00%
Interest 0.03 0.11 -72.73% 0.05 0.03 66.67% 0.07 0.01 600.00% 0.13 0.01 1,200.00%
Depreciation 0.02 0.01 100.00% 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.02 -50.00%
PBT 0.19 0.48 -60.42% 0.85 0.51 66.67% 0.22 0.13 69.23% 0.10 0.47 -78.72%
Tax 0.03 0.13 -76.92% 0.22 0.18 22.22% 0.06 0.00 0 0.01 0.05 -80.00%
PAT 0.16 0.35 -54.29% 0.63 0.33 90.91% 0.17 0.13 30.77% 0.09 0.42 -78.57%
PATM 2.78% 10.39% 11.21% 12.35% 3.72% 3.14% 0.87% 6.28%
EPS 0.50 1.06 -52.83% 1.91 1.01 89.11% 0.51 0.41 24.39% 0.28 1.28 -78.12%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 26.63 20.92 21.54 13.29 17.86 8.77 12.30 9.16 6.03 3.82 0.17 Net Sales Growth 55.91% -2.88% 62.08% -25.59% 103.65% -28.70% 34.28% 51.91% 57.85% 2147.06% Cost Of Goods Sold 24.97 19.08 20.57 12.66 18.14 8.17 11.88 9.05 7.11 3.64 0.17 Gross Profit 1.66 1.84 0.96 0.63 -0.28 0.59 0.42 0.11 -1.09 0.18 0.00 GP Margin 6.21% 8.80% 4.46% 4.74% -1.57% 6.73% 3.41% 1.20% -18.08% 4.71% 0% Total Expenditure 25.51 19.63 20.93 12.97 20.10 8.67 12.14 9.21 7.39 3.74 0.20 Power & Fuel Cost - 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.05% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.20 0.15 0.16 0.43 0.21 0.08 0.07 0.05 0.04 0.02 % Of Sales - 0.96% 0.70% 1.20% 2.41% 2.39% 0.65% 0.76% 0.83% 1.05% 11.76% Manufacturing Exp. - 0.00 0.00 0.01 0.10 0.06 0.03 0.03 0.05 0.03 0.00 % Of Sales - 0% 0% 0.08% 0.56% 0.68% 0.24% 0.33% 0.83% 0.79% 0% General & Admin Exp. - 0.24 0.12 0.09 0.29 0.21 0.14 0.05 0.18 0.03 0.01 % Of Sales - 1.15% 0.56% 0.68% 1.62% 2.39% 1.14% 0.55% 2.99% 0.79% 5.88% Selling & Distn. Exp. - 0.09 0.07 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.43% 0.32% 0.38% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.01 0.01 0.00 1.14 0.02 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.05% 0.05% 0% 6.38% 0.23% 0% 0% 0% 0% 0% EBITDA 1.12 1.29 0.61 0.32 -2.24 0.10 0.16 -0.05 -1.36 0.08 -0.03 EBITDA Margin 4.21% 6.17% 2.83% 2.41% -12.54% 1.14% 1.30% -0.55% -22.55% 2.09% -17.65% Other Income 0.57 0.25 0.60 1.27 0.95 0.02 0.03 0.19 1.49 0.11 0.06 Interest 0.28 0.28 0.03 0.10 0.04 0.00 0.00 0.00 0.01 0.00 0.00 Depreciation 0.05 0.05 0.07 0.03 0.01 0.02 0.03 0.04 0.03 0.02 0.00 PBT 1.36 1.22 1.12 1.46 -1.34 0.10 0.16 0.10 0.08 0.17 0.03 Tax 0.32 0.31 0.05 0.02 0.00 0.03 0.04 0.04 0.02 0.03 0.01 Tax Rate 23.53% 25.41% 4.46% 1.37% 0.00% 30.00% 25.00% 40.00% 25.00% 17.65% 33.33% PAT 1.05 0.91 1.07 1.44 -1.34 0.07 0.12 0.06 0.05 0.14 0.02 PAT before Minority Interest 1.05 0.91 1.07 1.44 -1.34 0.07 0.12 0.06 0.05 0.14 0.02 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.94% 4.35% 4.97% 10.84% -7.50% 0.80% 0.98% 0.66% 0.83% 3.66% 11.76% PAT Growth -14.63% -14.95% -25.69% - - -41.67% 100.00% 20.00% -64.29% 600.00% EPS 3.18 2.76 3.24 4.36 -4.06 0.21 0.36 0.18 0.15 0.42 0.06

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 17.59 11.71 10.60 8.90 10.29 3.39 3.26 3.07 3.02 2.88 Share Capital 3.33 2.51 2.51 2.51 1.40 1.40 1.40 1.40 1.40 1.40 Total Reserves 14.26 9.20 8.08 6.39 7.77 1.99 1.86 1.67 1.62 1.48 Non-Current Liabilities 3.83 0.45 0.10 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 Secured Loans 0.00 0.05 0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 3.83 0.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 13.71 6.23 6.06 10.30 7.10 5.50 4.87 5.66 7.41 5.27 Trade Payables 0.80 0.00 0.13 0.14 0.00 0.01 0.00 0.00 0.00 0.00 Other Current Liabilities 6.54 0.06 0.06 1.89 0.08 0.08 0.27 0.06 0.00 0.00 Short Term Borrowings 6.33 6.17 5.87 8.27 6.97 5.35 4.54 5.58 7.38 5.26 Short Term Provisions 0.04 0.00 0.00 0.00 0.04 0.06 0.06 0.03 0.03 0.01 Total Liabilities 35.13 18.39 16.76 19.20 17.39 8.89 8.13 8.72 10.43 8.15 Net Block 0.10 0.14 0.21 0.03 0.10 0.12 0.15 0.13 0.10 0.02 Gross Block 0.29 0.28 0.28 0.18 0.24 0.24 0.24 0.24 0.17 0.02 Accumulated Depreciation 0.19 0.14 0.08 0.15 0.14 0.12 0.09 0.10 0.07 0.00 Non Current Assets 0.69 0.79 0.89 0.20 0.25 0.25 0.25 3.55 0.11 0.39 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.57 0.63 0.68 0.17 0.15 0.13 0.10 3.42 0.02 0.37 Long Term Loans & Adv. 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 34.45 17.60 15.86 19.00 17.13 8.64 7.89 5.18 10.32 7.77 Current Investments 0.25 0.00 0.00 0.11 0.11 0.10 0.10 0.08 0.00 0.00 Inventories 23.23 14.69 12.99 16.24 14.41 4.83 7.43 3.94 9.13 5.75 Sundry Debtors 0.00 0.01 0.15 0.03 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 0.02 0.53 0.50 0.04 0.19 0.09 0.22 0.78 0.13 0.19 Other Current Assets 10.95 0.00 0.01 0.00 2.43 3.62 0.15 0.39 1.06 1.84 Short Term Loans & Adv. 10.95 2.37 2.22 2.58 2.26 3.43 0.15 0.39 1.06 1.84 Net Current Assets 20.74 11.37 9.81 8.70 10.04 3.15 3.02 -0.48 2.91 2.50 Total Assets 35.14 18.39 16.75 19.20 17.38 8.89 8.14 8.73 10.43 8.16

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -8.42 -0.39 0.72 -1.07 -3.78 -0.90 -2.91 5.98 -2.53 -4.08 PBT 1.22 1.12 1.46 -1.34 0.10 0.16 0.10 0.08 0.17 0.03 Adjustment 0.00 0.07 -0.08 -0.92 0.00 0.01 0.03 0.02 -0.08 -0.06 Changes in Working Capital -9.87 -1.47 -0.66 1.22 -3.83 -1.06 -3.04 5.92 -2.58 -4.04 Cash after chg. in Working capital -8.65 -0.28 0.72 -1.05 -3.74 -0.88 -2.90 6.01 -2.49 -4.07 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.23 -0.11 0.00 -0.03 -0.05 -0.04 -0.03 -0.03 -0.03 -0.01 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.03 0.02 0.00 0.00 0.00 Cash From Investing Activity -0.17 0.12 -0.28 0.96 2.98 -0.02 3.38 -3.53 0.36 -0.27 Net Fixed Assets -0.01 0.00 -0.10 0.06 0.00 0.00 0.00 -0.07 -0.15 0.07 Net Investments -0.19 0.05 -0.40 -0.02 -0.03 -0.03 3.30 -3.48 0.35 -0.34 Others 0.03 0.07 0.22 0.92 3.01 0.01 0.08 0.02 0.16 0.00 Cash from Financing Activity 8.08 0.30 0.03 -0.03 -0.02 0.79 -1.03 -1.80 2.11 4.45 Net Cash Inflow / Outflow -0.51 0.03 0.46 -0.15 -0.82 -0.13 -0.56 0.65 -0.06 0.10 Opening Cash & Equivalents 0.53 0.50 0.04 0.19 1.00 0.22 0.78 0.13 0.19 0.08 Closing Cash & Equivalent 0.02 0.53 0.50 0.04 0.19 0.09 0.22 0.78 0.13 0.19

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 52.77 46.57 42.15 35.41 65.53 24.24 23.30 21.96 21.59 20.60 ROA 3.38% 6.12% 8.01% -7.34% 0.56% 1.39% 0.73% 0.55% 1.49% 0.38% ROE 6.18% 9.64% 14.76% -14.86% 1.17% 3.57% 1.93% 1.72% 4.68% 0.79% ROCE 6.49% 6.55% 9.22% -7.58% 0.78% 1.98% 1.23% 0.93% 1.82% 0.49% Fixed Asset Turnover 73.36 76.20 57.61 85.42 36.85 52.01 38.74 29.60 40.10 3.18 Receivable days 0.00 1.34 2.44 0.61 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 330.76 234.55 401.50 313.25 400.45 181.97 226.50 395.82 711.01 6039.33 Payable days 15.31 0.00 3.86 1.44 0.11 0.18 0.00 0.00 0.00 0.00 Cash Conversion Cycle 315.45 235.89 400.08 312.42 400.34 181.79 226.50 395.82 711.01 6039.33 Total Debt/Equity 0.58 0.57 0.57 0.93 0.76 1.58 1.39 1.81 2.44 1.83 Interest Cover 5.39 45.29 15.66 -34.66 163.53 126.48 216.98 7.17 735.53 253.62

Top Investors:

oceanic auto finlease private limited

mehak infracon private limited

joginder singh rana

camco commodities private limitied

anshul aggarwal & co huf

Annual Reports:

News Update:

Grovy India - Quarterly Results
31st Jan 2024, 17:15 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback