Nifty
Sensex
:
:
9108.00
29421.40
21.70 (0.24%)
89.24 (0.30%)

Diesel Engines

Rating :
53/99

BSE: 501455 | NSE: GREAVESCOT

159.55
-2.10 (-1.30%)
24-Mar-2017 | 3:50PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 161.65
  • 163.60
  • 159.20
  • 161.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 173515
  • 276.84
  • 172.25
  • 115.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,887.77
  • 22.58
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,866.62
  • 3.45%
  • 3.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51%
  • 2.54%
  • 10.59%
  • FII
  • DII
  • Others
  • 0.06%
  • 30.08%
  • 5.73%

Chart

Price | P:E | P:BV | EV:EBITDA

Quarterly Results

Standalone Figures in Rs. Crores

Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Jun 10
Jun 09
Jun 08
Jun 07
Net Sales
1,618.86
1,697.71
1,735.94
1,906.12
1,789.32
1,280.56
1,392.28
1,064.93
1,189.77
1,086.85
Net Sales Growth
-4.64%
-2.20%
-8.93%
6.53%
39.73%
-8.02%
30.74%
-10.49%
9.47%
 
Cost Of Goods Sold
1,044.21
1,147.20
1,191.51
1,327.13
1,247.81
882.76
943.85
730.91
800.31
721.25
Gross Profit
574.65
550.51
544.43
578.99
541.51
397.80
448.43
334.02
389.46
365.60
GP Margin
35.50%
32.43%
31.36%
30.38%
30.26%
31.06%
32.21%
31.37%
32.73%
33.64%
Total Expenditure
1,349.74
1,498.62
1,548.22
1,665.57
1,552.68
1,087.54
1,182.28
970.65
1,030.96
919.98
Power & Fuel Cost
15.77
16.04
18.38
22.35
18.56
12.15
13.77
11.07
11.53
11.05
% Of Sales
0.97%
0.94%
1.06%
1.17%
1.04%
0.95%
0.99%
1.04%
0.97%
1.02%
Employee Cost
154.71
163.66
172.11
163.61
142.53
92.62
115.12
108.98
99.03
78.40
% Of Sales
9.56%
9.64%
9.91%
8.58%
7.97%
7.23%
8.27%
10.23%
8.32%
7.21%
Manufacturing Exp.
14.28
16.42
19.79
18.78
21.01
15.43
14.53
17.94
21.66
24.77
% Of Sales
0.88%
0.97%
1.14%
0.99%
1.17%
1.20%
1.04%
1.68%
1.82%
2.28%
General & Admin Exp.
57.46
47.67
48.40
50.04
39.36
23.78
30.54
29.72
27.20
28.64
% Of Sales
3.55%
2.81%
2.79%
2.63%
2.20%
1.86%
2.19%
2.79%
2.29%
2.64%
Selling & Distn. Exp.
18.50
32.04
35.27
33.00
34.71
23.23
28.74
21.92
29.06
21.72
% Of Sales
1.14%
1.89%
2.03%
1.73%
1.94%
1.81%
2.06%
2.06%
2.44%
2.00%
Miscellaneous Exp.
44.81
75.59
62.76
50.66
48.70
37.57
35.73
50.11
42.17
21.72
% Of Sales
2.77%
4.45%
3.62%
2.66%
2.72%
2.93%
2.57%
4.71%
3.54%
3.14%
EBITDA
269.12
199.09
187.72
240.55
236.64
193.02
210.00
94.28
158.81
166.87
EBITDA Margin
16.62%
11.73%
10.81%
12.62%
13.23%
15.07%
15.08%
8.85%
13.35%
15.35%
Other Income
45.53
24.92
28.99
15.93
6.15
14.95
7.37
24.93
11.01
13.47
Interest
1.01
2.37
4.93
1.54
3.74
1.34
13.63
23.52
23.84
18.70
Depreciation
45.71
47.65
44.64
40.67
41.60
23.55
30.51
28.37
23.68
17.62
PBT
267.93
173.99
167.14
214.27
197.45
183.08
173.23
67.32
122.30
144.02
Tax
92.74
27.32
51.69
62.82
65.99
56.76
55.76
24.29
28.92
22.40
Tax Rate
31.64%
24.62%
29.52%
29.80%
25.89%
31.00%
32.19%
35.32%
21.73%
15.55%
PAT
200.41
83.63
123.40
148.02
188.93
126.32
117.47
44.48
104.17
121.62
PAT before Minority Interest
200.41
83.63
123.40
148.02
188.93
126.32
117.47
44.48
104.17
121.62
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.38%
4.93%
7.11%
7.77%
10.56%
9.86%
8.44%
4.18%
8.76%
11.19%
PAT Growth
139.64%
-32.23%
-16.63%
-21.65%
49.56%
7.53%
164.10%
-57.30%
-14.35%
 
Unadjusted EPS
8.21
3.42
5.05
6.06
7.74
5.17
4.81
9.11
21.33
24.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Jun 10
Jun 09
Jun 08
Jun 07
Shareholder's Funds
859.63
823.07
819.58
733.30
631.02
504.73
421.12
389.11
367.62
299.30
Share Capital
48.84
48.84
48.84
48.84
48.84
48.84
48.84
48.84
48.84
48.83
Total Reserves
810.79
774.23
770.74
684.46
582.18
455.89
372.28
340.27
318.78
250.47
Non-Current Liabilities
31.12
26.97
356.57
51.94
223.52
54.81
39.22
82.53
75.64
48.89
Secured Loans
0.00
0.00
0.02
0.03
0.00
0.03
0.37
9.27
34.93
40.88
Unsecured Loans
0.00
0.00
0.00
0.04
0.17
0.36
14.25
47.67
30.40
6.44
Long Term Provisions
7.85
10.38
319.24
13.37
190.17
24.78
0.00
0.00
0.00
0.00
Current Liabilities
287.20
274.30
333.28
406.23
418.25
542.89
409.76
246.34
288.45
298.65
Trade Payables
161.11
145.85
186.45
236.22
195.82
218.64
270.98
213.81
241.85
258.16
Other Current Liabilities
78.70
80.12
66.59
64.80
82.78
107.32
4.70
3.48
3.93
3.66
Short Term Borrowings
0.00
0.00
0.00
15.82
32.80
12.97
0.00
0.00
0.00
0.00
Short Term Provisions
47.39
48.33
80.24
89.39
106.85
203.96
134.08
29.05
42.67
36.83
Total Liabilities
1,177.95
1,124.34
1,509.43
1,191.47
1,272.79
1,102.43
870.10
717.98
731.71
646.84
Net Block
287.51
326.32
370.45
373.19
330.66
277.44
252.30
265.72
244.08
193.33
Gross Block
629.10
624.11
635.98
621.75
552.48
465.20
423.26
408.93
363.84
319.44
Accumulated Depreciation
341.59
297.79
265.53
248.56
221.82
187.76
170.96
143.21
119.76
126.11
Non Current Assets
343.23
367.56
710.75
424.81
576.12
344.42
314.57
317.03
314.90
271.13
Capital Work in Progress
24.46
8.39
5.33
8.02
20.34
9.29
28.18
17.22
36.73
41.96
Non Current Investment
0.01
0.01
0.01
20.76
20.76
34.09
34.09
34.09
34.09
35.84
Long Term Loans & Adv.
29.96
31.00
333.28
21.43
202.99
22.23
0.00
0.00
0.00
0.00
Other Non Current Assets
1.29
1.84
1.68
1.41
1.37
1.37
0.00
0.00
0.00
0.00
Current Assets
834.72
756.78
798.68
766.66
696.67
758.01
555.53
400.95
416.81
375.71
Current Investments
355.86
292.51
180.71
71.09
72.89
19.11
64.21
0.00
46.24
20.95
Inventories
108.13
106.44
162.91
180.22
182.14
197.05
159.44
151.16
150.84
116.20
Sundry Debtors
205.25
231.41
325.57
365.24
258.07
261.90
209.20
153.86
113.72
93.47
Cash & Bank
21.15
35.76
34.20
42.24
71.45
61.23
22.53
19.15
29.72
39.31
Other Current Assets
144.33
90.66
95.29
107.87
112.12
218.72
100.15
76.78
76.29
105.78
Short Term Loans & Adv.
119.16
67.67
91.90
106.13
110.44
216.60
100.09
76.65
76.29
105.78
Net Current Assets
547.52
482.48
465.40
360.43
278.42
215.12
145.77
154.61
128.36
77.06
Total Assets
1,177.95
1,124.34
1,509.43
1,191.47
1,272.79
1,102.43
870.10
717.98
731.71
646.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Jun 10
Jun 09
Jun 08
Jun 07
Cash From Operating Activity
230.16
225.10
155.47
107.84
109.63
109.73
179.02
13.92
112.87
176.24
PBT
293.15
110.95
175.09
210.84
254.92
183.08
173.23
68.77
133.09
144.02
Adjustment
-13.91
53.11
24.44
29.66
-37.20
13.58
40.48
42.94
30.89
28.54
Changes in Working Capital
36.01
105.14
14.11
-72.26
-42.53
-29.17
11.32
-85.65
-32.75
30.39
Cash after chg. in Working capital
315.25
269.20
213.64
168.24
175.19
167.49
225.03
26.06
131.23
202.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-85.09
-44.10
-58.17
-60.40
-65.56
-57.76
-46.01
-12.14
-18.36
-26.71
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
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-70.05
-179.03
-108.33
-58.75
-58.44
12.29
-88.55
24.17
-76.92
-100.07
Net Fixed Assets
-22.38
6.66
-33.12
-55.31
-97.36
-21.95
-24.75
-25.39
-35.99
-99.44
Net Investments
-68.59
-106.31
-84.17
17.53
-27.58
46.29
-64.28
36.22
-23.59
10.95
Others
20.92
-79.38
8.96
-20.97
66.50
-12.05
0.48
13.34
-17.34
-11.58
Cash from Financing Activity
-166.36
-59.61
-55.18
-78.30
-40.97
-83.32
-87.09
-48.66
-45.54
-73.27
Net Cash Inflow / Outflow
-6.25
-13.54
-8.04
-29.21
10.22
38.70
3.38
-10.57
-9.59
2.90
Opening Cash & Equivalents
14.07
27.61
42.24
71.45
61.23
22.53
19.15
29.72
39.31
36.32
Closing Cash & Equivalent
7.82
14.07
34.20
42.24
71.45
61.23
22.53
19.15
29.72
39.31

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Jun 10
Jun 09
Jun 08
Jun 07
Book Value (Rs.)
35.04
33.54
33.40
29.86
25.67
20.50
17.07
15.76
14.87
12.07
ROA
17.41%
6.35%
9.14%
12.01%
15.91%
12.81%
14.79%
6.14%
15.11%
21.31%
ROE
23.93%
10.23%
15.98%
21.83%
33.51%
27.54%
29.30%
11.89%
31.67%
48.01%
ROCE
35.13%
13.86%
23.06%
30.22%
43.96%
38.89%
42.79%
21.21%
40.73%
53.44%
Fixed Asset Turnover
2.88
2.96
3.07
3.63
3.86
3.15
3.62
3.05
3.97
4.52
Receivable days
44.11
54.50
65.26
53.43
48.36
61.48
43.98
41.40
27.89
27.39
Inventory Days
21.67
26.36
32.41
31.06
35.27
46.53
37.62
46.72
35.95
30.10
Payable days
42.29
42.67
52.01
49.20
49.66
84.54
75.96
89.39
91.71
93.63
Cash Conversion Cycle
23.49
38.19
45.66
35.29
33.97
23.47
5.65
-1.27
-27.86
-36.15
Total Debt/Equity
0.00
0.00
0.00
0.02
0.05
0.03
0.04
0.15
0.18
0.16
Interest Cover
291.25
47.81
36.52
137.91
69.16
137.63
13.71
3.92
6.58
8.70

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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