Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Diversified

Rating :
58/99

BSE: 500300 | NSE: GRASIM

849.40
17.50 (2.10%)
19-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  836.00
  •  861.75
  •  830.00
  •  831.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3349333
  •  28449.23
  •  1261.10
  •  756.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 54,783.93
  • 18.86
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 120,538.85
  • 0.74%
  • 0.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.09%
  • 3.92%
  • 9.00%
  • FII
  • DII
  • Others
  • 0.14%
  • 16.55%
  • 30.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.92
  • 13.98
  • 17.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.90
  • 19.92
  • 13.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.61
  • 11.59
  • 14.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.94
  • 17.23
  • 17.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.42
  • 1.43
  • 1.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 7.28
  • 7.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
16,795.00
13,645.67
23.08%
16,856.70
10,986.09
53.44%
17,437.95
11,140.05
56.53%
15,291.42
9,577.18
59.67%
Expenses
13,263.82
10,389.65
27.66%
12,987.96
8,803.30
47.54%
13,917.99
9,266.97
50.19%
12,081.43
7,865.26
53.60%
EBITDA
3,531.18
3,256.02
8.45%
3,868.74
2,182.79
77.24%
3,519.96
1,873.08
87.92%
3,209.99
1,711.92
87.51%
EBIDTM
21.03%
23.86%
22.95%
19.87%
20.19%
16.81%
20.99%
17.88%
Other Income
301.47
289.51
4.13%
232.95
236.08
-1.33%
253.85
269.36
-5.76%
232.33
166.33
39.68%
Interest
1,391.16
1,170.39
18.86%
1,296.41
149.47
767.34%
1,204.61
176.30
583.27%
1,134.15
155.70
628.42%
Depreciation
805.74
794.88
1.37%
767.05
443.16
73.09%
770.74
472.06
63.27%
715.58
450.01
59.01%
PBT
-641.00
1,492.62
-
2,038.23
1,794.77
13.56%
1,484.77
1,494.08
-0.62%
1,592.59
1,272.54
25.15%
Tax
377.48
446.07
-15.38%
680.34
545.64
24.69%
487.92
429.12
13.70%
467.49
347.30
34.61%
PAT
-1,018.48
1,046.55
-
1,357.89
1,249.13
8.71%
996.85
1,064.96
-6.40%
1,125.10
925.24
21.60%
PATM
-6.06%
7.67%
8.06%
11.37%
5.72%
9.56%
7.36%
9.66%
EPS
-21.99
7.98
-
16.97
19.07
-11.01%
10.95
16.59
-34.00%
8.26
15.35
-46.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
66,381.07
56,403.15
36,068.40
34,487.47
32,838.36
29,323.34
27,909.34
25,244.89
21,550.23
19,933.42
18,296.61
Net Sales Growth
46.38%
56.38%
4.58%
5.02%
11.99%
5.07%
10.55%
17.14%
8.11%
8.95%
 
Cost Of Goods Sold
14,615.90
12,610.65
9,475.01
9,002.21
8,427.29
7,508.51
6,286.55
5,535.41
4,493.21
3,741.96
3,990.69
Gross Profit
51,765.17
43,792.50
26,593.39
25,485.26
24,411.07
21,814.83
21,622.79
19,709.48
17,057.02
16,191.46
14,305.92
GP Margin
77.98%
77.64%
73.73%
73.90%
74.34%
74.39%
77.48%
78.07%
79.15%
81.23%
78.19%
Total Expenditure
52,251.20
44,215.37
28,683.27
28,083.02
27,693.90
24,408.57
21,985.73
19,665.83
16,554.81
14,146.05
13,964.34
Power & Fuel Cost
-
8,631.29
5,795.41
6,013.70
6,452.71
5,674.79
5,603.83
5,460.52
4,364.25
3,522.35
3,755.67
% Of Sales
-
15.30%
16.07%
17.44%
19.65%
19.35%
20.08%
21.63%
20.25%
17.67%
20.53%
Employee Cost
-
3,992.41
2,265.59
2,127.82
2,141.16
1,845.72
1,668.75
1,377.79
1,231.74
1,054.51
946.97
% Of Sales
-
7.08%
6.28%
6.17%
6.52%
6.29%
5.98%
5.46%
5.72%
5.29%
5.18%
Manufacturing Exp.
-
3,439.99
2,682.03
2,518.63
2,470.14
2,321.34
1,976.20
1,703.47
1,482.56
1,421.63
1,449.67
% Of Sales
-
6.10%
7.44%
7.30%
7.52%
7.92%
7.08%
6.75%
6.88%
7.13%
7.92%
General & Admin Exp.
-
585.06
413.99
426.17
415.62
359.35
336.89
283.52
250.35
396.33
392.57
% Of Sales
-
1.04%
1.15%
1.24%
1.27%
1.23%
1.21%
1.12%
1.16%
1.99%
2.15%
Selling & Distn. Exp.
-
9,367.51
7,067.43
7,098.18
7,039.68
6,068.86
5,490.77
4,769.60
3,902.60
3,831.00
3,255.59
% Of Sales
-
16.61%
19.59%
20.58%
21.44%
20.70%
19.67%
18.89%
18.11%
19.22%
17.79%
Miscellaneous Exp.
-
5,633.35
1,005.63
950.75
884.37
704.44
737.63
613.11
848.65
199.68
3,255.59
% Of Sales
-
9.99%
2.79%
2.76%
2.69%
2.40%
2.64%
2.43%
3.94%
1.00%
1.23%
EBITDA
14,129.87
12,187.78
7,385.13
6,404.45
5,144.46
4,914.77
5,923.61
5,579.06
4,995.42
5,787.37
4,332.27
EBITDA Margin
21.29%
21.61%
20.48%
18.57%
15.67%
16.76%
21.22%
22.10%
23.18%
29.03%
23.68%
Other Income
1,020.60
990.23
947.76
661.60
659.49
576.25
619.51
741.54
399.10
534.90
446.80
Interest
5,026.33
3,658.62
702.40
718.09
787.92
447.32
324.14
313.99
406.75
334.55
306.71
Depreciation
3,059.11
2,724.36
1,807.59
1,833.79
1,563.22
1,457.48
1,252.06
1,154.41
1,138.37
994.71
865.78
PBT
4,474.59
6,795.03
5,822.90
4,514.17
3,452.81
3,586.22
4,966.92
4,852.20
3,849.40
4,993.01
3,606.58
Tax
2,013.23
1,947.12
1,706.70
1,224.60
1,015.92
734.79
1,467.21
1,320.77
954.21
1,570.48
991.37
Tax Rate
44.99%
30.60%
29.31%
27.30%
29.50%
20.49%
28.37%
27.22%
24.79%
29.47%
27.49%
PAT
2,461.36
3,406.02
3,037.89
2,275.12
1,589.57
1,968.67
2,630.74
2,584.30
2,235.23
3,044.48
2,170.75
PAT before Minority Interest
1,654.52
4,415.06
4,116.20
3,261.72
2,427.43
2,851.43
3,704.14
3,531.43
2,895.19
3,758.60
2,615.21
Minority Interest
-806.84
-1,009.04
-1,078.31
-986.60
-837.86
-882.76
-1,073.40
-947.13
-659.96
-714.12
-444.46
PAT Margin
3.71%
6.04%
8.42%
6.60%
4.84%
6.71%
9.43%
10.24%
10.37%
15.27%
11.86%
PAT Growth
-42.57%
12.12%
33.53%
43.13%
-19.26%
-25.17%
1.80%
15.62%
-26.58%
40.25%
 
Unadjusted EPS
14.19
44.22
67.85
52.88
189.84
225.61
294.75
288.65
248.52
337.47
238.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
57,361.85
31,387.08
27,429.31
23,139.75
21,614.40
19,656.54
17,068.65
14,573.34
12,524.64
11,557.83
Share Capital
131.47
93.37
93.35
151.03
136.38
134.44
133.63
129.43
127.94
124.74
Total Reserves
57,105.78
31,251.98
27,293.11
22,971.80
21,466.84
19,510.83
16,918.74
14,429.17
12,382.66
11,420.89
Non-Current Liabilities
81,855.12
10,663.31
8,955.33
10,091.20
10,635.50
9,159.14
7,892.38
6,242.38
7,604.95
7,484.98
Secured Loans
34,590.36
2,874.79
3,200.34
4,164.96
3,599.32
3,177.53
2,699.24
2,041.78
3,829.51
3,720.97
Unsecured Loans
6,203.08
3,893.92
2,343.83
2,219.36
4,012.67
3,475.54
3,025.26
2,072.99
1,769.72
2,172.08
Long Term Provisions
416.94
297.11
345.68
257.61
202.43
189.51
166.93
154.01
0.00
0.00
Current Liabilities
42,291.93
10,995.08
14,462.98
13,120.07
8,550.37
9,086.47
6,336.47
6,854.21
3,889.12
3,554.71
Trade Payables
5,262.41
3,048.19
2,395.54
2,352.24
3,249.86
2,862.20
2,632.00
2,178.43
1,786.37
1,795.76
Other Current Liabilities
14,857.69
5,657.51
7,594.49
6,353.22
2,702.02
3,258.49
2,069.70
3,214.87
1,250.59
1,102.79
Short Term Borrowings
20,519.95
1,157.85
3,478.91
3,071.39
1,530.02
1,763.03
828.80
836.26
0.00
0.00
Short Term Provisions
1,651.88
1,131.53
994.04
1,343.22
1,068.47
1,202.75
805.97
624.65
852.16
656.16
Total Liabilities
207,845.78
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
36,530.88
32,021.32
27,773.55
24,267.87
Net Block
69,257.20
34,786.19
34,270.78
31,828.16
25,208.57
20,561.41
17,549.11
16,850.68
15,786.36
14,237.75
Gross Block
75,780.30
38,672.50
36,415.45
46,105.42
37,388.66
31,341.84
27,042.44
25,225.62
22,950.91
21,063.16
Accumulated Depreciation
6,523.10
3,886.31
2,144.67
14,277.26
12,180.09
10,780.43
9,493.33
8,374.94
7,164.55
6,825.41
Non Current Assets
167,596.93
44,287.94
44,499.88
40,848.74
33,773.78
31,402.33
24,995.52
19,610.53
17,689.20
17,524.73
Capital Work in Progress
2,290.02
1,296.97
1,788.38
2,754.95
4,044.85
6,084.28
2,461.11
865.77
773.41
1,982.19
Non Current Investment
33,031.55
7,201.79
7,010.80
3,838.97
2,673.28
3,164.92
2,853.74
1,200.01
1,129.43
1,304.79
Long Term Loans & Adv.
40,757.58
895.60
1,145.37
2,404.68
1,847.08
1,591.72
2,131.56
694.07
0.00
0.00
Other Non Current Assets
22,260.58
107.39
284.55
21.98
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
40,248.85
18,459.46
15,076.56
13,184.07
13,962.33
12,720.80
11,535.36
12,410.79
10,084.33
6,743.08
Current Investments
8,254.58
6,998.59
3,590.40
3,416.32
4,937.53
4,845.87
5,022.06
6,733.23
5,546.43
2,245.61
Inventories
5,860.36
4,231.42
4,148.75
4,788.45
4,256.50
3,740.76
3,071.11
2,721.64
2,183.48
2,221.02
Sundry Debtors
5,213.14
3,009.56
3,002.01
2,647.37
2,509.15
2,175.05
1,728.75
1,410.74
880.28
818.22
Cash & Bank
1,314.89
2,307.01
2,307.15
439.71
396.69
229.18
326.60
284.54
237.00
227.02
Other Current Assets
19,605.88
600.92
777.38
64.11
1,862.46
1,729.94
1,386.84
1,260.64
1,237.14
1,231.21
Short Term Loans & Adv.
15,146.09
1,311.96
1,250.87
1,828.11
1,798.32
1,691.24
1,353.75
1,210.06
1,017.10
1,015.59
Net Current Assets
-2,043.08
7,464.38
613.58
64.00
5,411.96
3,634.33
5,198.89
5,556.58
6,195.21
3,188.37
Total Assets
207,845.78
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
36,530.88
32,021.32
27,773.55
24,267.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-3,393.22
7,287.80
5,868.36
4,596.14
3,549.29
4,241.68
4,295.49
3,544.85
4,828.76
3,612.93
PBT
6,364.75
5,822.90
4,486.32
3,443.35
3,586.22
5,171.35
4,852.20
3,849.40
4,993.01
3,606.58
Adjustment
4,126.49
1,611.41
2,072.11
1,769.38
1,425.63
800.00
814.17
1,209.75
1,104.45
845.73
Changes in Working Capital
-12,184.89
818.61
483.62
-309.55
-598.86
-786.68
-252.71
-493.39
-149.67
-288.48
Cash after chg. in Working capital
-1,693.65
8,252.92
7,042.05
4,903.18
4,412.99
5,184.67
5,413.66
4,565.76
5,947.79
4,163.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,699.57
-965.12
-1,173.69
-307.04
-863.70
-942.99
-1,118.17
-1,020.91
-1,119.03
-550.90
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
-241.51
-3,487.65
-4,572.57
-2,262.87
-2,389.46
-5,725.30
-3,628.89
-3,209.96
-3,513.91
-3,652.58
Net Fixed Assets
-4,943.81
-418.03
-328.27
-649.63
-1,024.00
-2,532.83
-537.17
104.73
9,135.17
-1,661.46
Net Investments
-26,550.17
-1,896.80
-1,749.28
253.30
620.79
605.31
80.51
-585.46
-1,715.69
-528.31
Others
31,252.47
-1,172.82
-2,495.02
-1,866.54
-1,986.25
-3,797.78
-3,172.23
-2,729.23
-10,933.39
-1,462.81
Cash from Financing Activity
3,453.98
-3,798.56
-1,364.57
-2,279.98
-1,046.28
1,347.73
-678.85
-295.10
-1,203.95
1.72
Net Cash Inflow / Outflow
-180.75
1.59
-68.78
53.29
113.55
-135.89
-12.25
39.79
110.90
-37.93
Opening Cash & Equivalents
93.82
113.34
124.70
396.69
229.18
326.60
284.54
237.00
227.02
290.32
Closing Cash & Equivalent
949.64
93.82
113.34
461.69
396.69
229.18
326.60
284.54
237.00
227.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
870.73
671.42
586.75
502.15
469.53
427.17
370.96
316.70
272.13
251.10
ROA
3.26%
6.73%
5.74%
4.77%
6.21%
9.19%
10.30%
9.68%
14.44%
11.59%
ROE
9.97%
14.02%
12.93%
10.88%
13.85%
20.23%
22.40%
21.45%
31.34%
25.33%
ROCE
12.14%
16.21%
13.88%
12.75%
13.33%
20.62%
22.73%
21.56%
31.84%
24.31%
Fixed Asset Turnover
1.01
1.07
0.93
0.87
0.95
1.06
1.07
0.99
0.99
1.11
Receivable days
26.08
27.26
26.76
25.81
26.27
22.93
20.53
17.53
14.28
16.49
Inventory Days
32.01
38.00
42.33
45.26
44.85
40.01
37.87
37.53
37.02
35.60
Payable days
37.30
34.17
30.18
36.29
44.56
44.54
43.50
43.16
44.84
50.24
Cash Conversion Cycle
20.79
31.09
38.90
34.78
26.55
18.40
14.90
11.90
6.47
1.86
Total Debt/Equity
1.17
0.29
0.46
0.52
0.45
0.49
0.41
0.47
0.45
0.51
Interest Cover
2.74
9.29
7.25
5.37
9.02
16.95
16.45
10.46
16.93
12.76

Annual Reports:

News Update:


  • Grasim Industries - Quarterly Results
    15th Nov 2018, 20:54 PM

    Read More
  • Grasim Industries reports consolidated net loss of Rs 1,446 crore in Q2
    15th Nov 2018, 14:50 PM

    Total consolidated income of the company increased by 23.34% at Rs 17,096.47 crore for Q2FY19

    Read More
  • Grasim Industries wins Golden Peacock Award for Sustainability 2018
    29th Oct 2018, 11:56 AM

    The company has won the award at the 18th Annual London Global Convention on Corporate Governance & Sustainability and Global Business Meet

    Read More
  • Grasim Industries reports 25% rise in Q1 consolidated net profit
    14th Aug 2018, 14:49 PM

    Total consolidated income of the company increased by 52.28% at Rs 17,089.65 crore for Q1FY19

    Read More

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.