Nifty
:
22402.40
Sensex
:
73852.94
34.40 (0.15%)
114.49 (0.16%)
Nifty
Sensex
:
:
22402.40
73852.94
34.40 (0.15%)
114.49 (0.16%)

Grasim Industries Ltd.

Diversified

Rating :
56/99

BSE: 500300 | NSE: GRASIM

NSE BSE
2337.75
24-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2378.00
  •  2384.30
  •  2333.00
  •  2370.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1021874
  •  24156.84
  •  2384.30
  •  1649.14

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 161,292.91
  • 28.68
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 276,327.52
  • 0.42%
  • 1.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.06%
  • 8.51%
  • 11.05%
  • FII
  • DII
  • Others
  • 12.7%
  • 14.56%
  • 10.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.90
  • 8.77
  • 15.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.95
  • 5.34
  • 2.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.24
  • 32.62
  • 20.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.37
  • 17.43
  • 17.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.33
  • 1.26
  • 1.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.86
  • 8.06
  • 8.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
31,965.48
28,637.86
11.62%
30,220.68
27,485.54
9.95%
31,065.19
28,041.54
10.78%
33,462.14
28,811.39
16.14%
Expenses
25,072.05
23,753.56
5.55%
24,168.00
22,894.26
5.56%
24,708.44
22,058.70
12.01%
27,331.51
23,470.25
16.45%
EBITDA
6,893.43
4,884.30
41.13%
6,052.68
4,591.28
31.83%
6,356.75
5,982.84
6.25%
6,130.63
5,341.14
14.78%
EBIDTM
21.57%
17.06%
20.03%
16.70%
20.46%
21.34%
18.32%
18.54%
Other Income
256.49
2,971.59
-91.37%
284.59
252.04
12.91%
295.79
168.07
75.99%
220.35
179.86
22.51%
Interest
2,432.96
1,608.20
51.28%
2,225.67
1,373.21
62.08%
2,032.41
1,246.47
63.05%
1,815.85
1,188.20
52.82%
Depreciation
1,244.43
1,139.42
9.22%
1,245.15
1,116.05
11.57%
1,182.53
1,088.78
8.61%
1,207.34
1,128.09
7.03%
PBT
3,472.53
5,108.27
-32.02%
2,866.45
2,266.03
26.50%
3,437.60
3,815.66
-9.91%
3,327.79
3,135.60
6.13%
Tax
868.31
632.07
37.38%
837.67
846.83
-1.08%
861.52
1,110.25
-22.40%
1,059.36
-464.20
-
PAT
2,604.22
4,476.20
-41.82%
2,028.78
1,419.20
42.95%
2,576.08
2,705.41
-4.78%
2,268.43
3,599.80
-36.98%
PATM
8.15%
15.63%
6.71%
5.16%
8.29%
9.65%
6.78%
12.49%
EPS
22.91
38.06
-39.81%
17.60
15.27
15.26%
23.85
29.25
-18.46%
20.71
42.02
-50.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
126,713.49
117,627.08
95,701.13
76,404.29
75,491.08
77,264.07
55,931.66
36,068.40
34,487.47
32,838.36
29,323.34
Net Sales Growth
12.16%
22.91%
25.26%
1.21%
-2.29%
38.14%
55.07%
4.58%
5.02%
11.99%
 
Cost Of Goods Sold
24,619.06
22,611.95
17,372.42
12,629.22
13,940.16
16,688.24
12,610.65
9,475.01
9,002.21
8,427.29
7,508.51
Gross Profit
102,094.43
95,015.13
78,328.71
63,775.07
61,550.92
60,575.83
43,321.01
26,593.39
25,485.26
24,411.07
21,814.83
GP Margin
80.57%
80.78%
81.85%
83.47%
81.53%
78.40%
77.45%
73.73%
73.90%
74.34%
74.39%
Total Expenditure
101,280.00
96,038.03
75,269.76
57,768.95
58,120.81
60,620.91
43,609.76
28,683.27
28,083.02
27,693.90
24,408.57
Power & Fuel Cost
-
23,168.73
15,520.70
10,363.78
11,080.71
12,423.45
8,631.29
5,795.41
6,013.70
6,452.71
5,674.79
% Of Sales
-
19.70%
16.22%
13.56%
14.68%
16.08%
15.43%
16.07%
17.44%
19.65%
19.35%
Employee Cost
-
7,193.86
6,327.71
5,534.74
5,760.39
5,428.21
3,992.47
2,265.59
2,127.82
2,141.16
1,845.72
% Of Sales
-
6.12%
6.61%
7.24%
7.63%
7.03%
7.14%
6.28%
6.17%
6.52%
6.29%
Manufacturing Exp.
-
6,253.20
5,254.97
3,917.75
4,272.26
4,211.77
3,415.94
2,682.03
2,518.63
2,470.14
2,321.34
% Of Sales
-
5.32%
5.49%
5.13%
5.66%
5.45%
6.11%
7.44%
7.30%
7.52%
7.92%
General & Admin Exp.
-
817.76
642.71
567.33
680.81
680.16
585.06
413.99
426.17
415.62
359.35
% Of Sales
-
0.70%
0.67%
0.74%
0.90%
0.88%
1.05%
1.15%
1.24%
1.27%
1.23%
Selling & Distn. Exp.
-
18,746.79
15,839.98
12,922.60
12,614.68
12,844.98
8,935.33
7,067.43
7,098.18
7,039.68
6,068.86
% Of Sales
-
15.94%
16.55%
16.91%
16.71%
16.62%
15.98%
19.59%
20.58%
21.44%
20.70%
Miscellaneous Exp.
-
17,317.69
14,368.97
11,864.01
9,792.26
8,374.86
5,483.91
1,005.63
950.75
884.37
6,068.86
% Of Sales
-
14.72%
15.01%
15.53%
12.97%
10.84%
9.80%
2.79%
2.76%
2.69%
2.40%
EBITDA
25,433.49
21,589.05
20,431.37
18,635.34
17,370.27
16,643.16
12,321.90
7,385.13
6,404.45
5,144.46
4,914.77
EBITDA Margin
20.07%
18.35%
21.35%
24.39%
23.01%
21.54%
22.03%
20.48%
18.57%
15.67%
16.76%
Other Income
1,057.22
3,612.05
821.34
1,057.80
968.81
826.36
860.66
947.76
661.60
659.49
576.25
Interest
8,506.89
6,043.73
4,776.00
5,735.80
6,890.31
6,060.03
3,663.17
702.40
718.09
787.92
447.32
Depreciation
4,879.45
4,551.59
4,161.07
4,033.40
4,004.23
3,571.38
2,724.36
1,807.59
1,833.79
1,563.22
1,457.48
PBT
13,104.37
14,605.78
12,315.64
9,923.94
7,444.54
7,838.11
6,795.03
5,822.90
4,514.17
3,452.81
3,586.22
Tax
3,626.86
3,648.51
1,936.31
3,022.19
-13.92
2,434.03
1,947.12
1,706.70
1,224.60
1,015.92
734.79
Tax Rate
27.68%
25.13%
15.81%
31.54%
-0.23%
47.27%
30.60%
29.31%
27.30%
29.50%
20.49%
PAT
9,477.51
6,827.26
7,034.04
3,878.14
3,849.52
1,663.93
3,406.02
3,037.89
2,275.12
1,589.57
1,968.67
PAT before Minority Interest
5,541.59
11,078.20
10,690.55
6,560.02
6,076.36
2,715.68
4,415.06
4,116.20
3,261.72
2,427.43
2,851.43
Minority Interest
-3,935.92
-4,250.94
-3,656.51
-2,681.88
-2,226.84
-1,051.75
-1,009.04
-1,078.31
-986.60
-837.86
-882.76
PAT Margin
7.48%
5.80%
7.35%
5.08%
5.10%
2.15%
6.09%
8.42%
6.60%
4.84%
6.71%
PAT Growth
-22.32%
-2.94%
81.38%
0.74%
131.35%
-51.15%
12.12%
33.53%
43.13%
-19.26%
 
EPS
144.74
104.26
107.42
59.23
58.79
25.41
52.02
46.39
34.75
24.28
30.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
78,741.99
75,698.23
65,494.06
56,632.29
58,019.52
57,361.85
31,387.08
27,429.31
23,139.75
21,614.40
Share Capital
131.68
131.66
131.61
131.56
131.52
131.47
93.37
93.35
151.03
136.38
Total Reserves
78,199.73
75,264.73
65,087.95
56,237.33
57,660.02
57,105.78
31,251.98
27,293.11
22,971.80
21,466.84
Non-Current Liabilities
144,376.96
115,089.61
112,279.37
106,625.41
103,839.43
81,677.97
10,663.31
8,955.33
10,091.20
10,635.50
Secured Loans
54,543.10
35,637.67
41,774.44
50,615.58
50,063.73
34,590.36
2,874.79
3,200.34
4,164.96
3,599.32
Unsecured Loans
12,169.36
10,908.29
10,713.81
8,122.22
6,622.37
6,203.08
3,893.92
2,343.83
2,219.36
4,012.67
Long Term Provisions
765.81
732.94
465.02
311.83
252.25
233.26
297.11
345.68
257.61
202.43
Current Liabilities
69,532.99
57,884.47
52,507.80
46,618.95
48,765.45
42,521.96
10,995.08
14,462.98
13,120.07
8,550.37
Trade Payables
13,353.27
11,393.44
7,916.84
6,582.91
6,083.70
5,029.68
3,048.19
2,395.54
2,352.24
3,249.86
Other Current Liabilities
35,605.92
31,575.86
30,863.93
25,488.93
22,168.10
15,065.55
5,657.51
7,594.49
6,353.22
2,702.02
Short Term Borrowings
17,684.51
13,081.84
11,400.96
12,109.16
18,378.52
20,519.95
1,157.85
3,478.91
3,071.39
1,530.02
Short Term Provisions
2,889.29
1,833.33
2,326.07
2,437.95
2,135.13
1,906.78
1,131.53
994.04
1,343.22
1,068.47
Total Liabilities
336,822.77
289,148.79
267,348.77
244,181.44
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11
Net Block
94,882.00
88,981.31
85,007.56
87,720.42
87,113.08
69,257.20
34,786.19
34,270.78
31,828.16
25,208.57
Gross Block
120,449.77
110,317.51
102,442.02
101,578.84
97,049.48
75,780.29
38,672.50
36,415.45
46,105.42
37,388.66
Accumulated Depreciation
25,567.77
21,336.20
17,434.46
13,858.42
9,936.40
6,523.09
3,886.31
2,144.67
14,277.26
12,180.09
Non Current Assets
269,300.41
232,381.10
207,073.53
192,128.52
191,246.41
167,589.50
44,287.94
44,499.88
40,848.74
33,773.78
Capital Work in Progress
7,401.37
6,165.61
5,768.69
3,904.13
2,765.97
2,290.02
1,296.97
1,788.38
2,754.95
4,044.85
Non Current Investment
60,043.17
51,883.98
42,492.10
32,029.77
30,652.99
33,032.93
7,201.79
7,010.80
3,838.97
2,673.28
Long Term Loans & Adv.
77,230.79
56,662.41
49,240.92
49,798.70
49,722.21
40,743.67
895.60
1,145.37
2,404.68
1,847.08
Other Non Current Assets
29,352.40
28,223.47
24,564.26
18,675.50
20,992.16
22,265.68
107.39
284.55
21.98
0.00
Current Assets
67,504.34
56,758.16
60,275.24
52,052.92
49,880.57
40,309.16
18,459.46
15,076.56
13,184.07
13,962.33
Current Investments
14,806.33
14,722.09
17,570.73
11,494.28
6,944.10
8,253.20
6,998.59
3,590.40
3,416.32
4,937.53
Inventories
11,159.15
9,536.42
6,196.96
6,840.62
7,059.13
5,860.36
4,231.42
4,148.75
4,788.45
4,256.50
Sundry Debtors
5,915.10
5,429.36
4,341.78
5,793.06
6,690.07
5,202.63
3,009.56
3,002.01
2,647.37
2,509.15
Cash & Bank
3,713.38
3,252.55
5,337.37
3,803.66
1,908.23
1,316.10
2,307.01
2,307.15
439.71
396.69
Other Current Assets
31,910.38
7,204.33
10,275.69
8,099.15
27,279.04
19,676.87
1,912.88
2,028.25
1,892.22
1,862.46
Short Term Loans & Adv.
25,311.75
16,613.41
16,552.71
16,022.15
19,213.22
15,104.58
1,311.96
1,250.87
1,828.11
1,798.32
Net Current Assets
-2,028.65
-1,126.31
7,767.44
5,433.97
1,115.12
-2,212.80
7,464.38
613.58
64.00
5,411.96
Total Assets
336,804.75
289,139.26
267,348.77
244,181.44
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-12,685.14
7,037.65
15,075.08
16,803.43
-1,658.58
-4,139.90
7,287.80
5,868.36
4,594.14
3,549.29
PBT
14,517.75
12,246.53
9,582.21
5,929.32
5,134.40
6,362.18
5,822.90
4,486.32
3,443.35
3,586.22
Adjustment
10,647.26
9,161.43
9,717.33
8,693.89
9,148.88
4,094.09
1,611.41
2,072.11
1,773.89
1,425.63
Changes in Working Capital
-35,755.33
-11,404.67
-2,380.51
3,736.70
-14,068.33
-12,896.60
818.61
483.62
-316.51
-598.86
Cash after chg. in Working capital
-10,590.32
10,003.29
16,919.03
18,359.91
214.95
-2,440.33
8,252.92
7,042.05
4,900.73
4,412.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,094.82
-2,965.64
-1,843.95
-1,739.61
-1,873.53
-1,699.57
-965.12
-1,173.69
-306.59
-863.70
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
183.13
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-13,686.71
-3,543.18
-9,229.49
-11,547.64
-2,271.00
509.76
-3,487.65
-4,572.57
-2,370.36
-2,389.46
Net Fixed Assets
-3,479.68
-2,304.12
-537.95
-3,037.22
-1,941.93
-4,943.81
-418.03
-328.27
-649.63
-1,024.00
Net Investments
4,793.99
-5,051.04
-6,097.59
3,585.43
4,419.02
-26,550.17
-1,896.80
-1,749.28
253.30
620.79
Others
-15,001.02
3,811.98
-2,593.95
-12,095.85
-4,748.09
32,003.74
-1,172.82
-2,495.02
-1,974.03
-1,986.25
Cash from Financing Activity
26,469.13
-6,733.13
-8,003.45
-3,417.93
4,157.99
3,449.07
-3,798.56
-1,364.57
-2,277.98
-1,046.28
Net Cash Inflow / Outflow
97.28
-3,238.66
-2,157.86
1,837.86
228.41
-181.07
1.59
-68.78
-54.20
113.55
Opening Cash & Equivalents
2,240.70
5,479.75
5,146.27
1,225.03
936.65
93.82
113.34
124.70
199.46
229.18
Closing Cash & Equivalent
2,312.56
2,240.70
2,988.74
3,063.36
1,223.69
949.32
93.82
113.34
156.97
396.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
1184.99
1145.32
991.10
856.93
878.83
870.73
671.42
586.75
502.15
469.53
ROA
3.54%
3.84%
2.56%
2.50%
1.21%
3.26%
6.73%
5.74%
4.77%
6.21%
ROE
14.41%
15.21%
10.79%
10.65%
4.72%
9.97%
14.02%
12.93%
10.88%
13.85%
ROCE
12.63%
11.93%
10.84%
9.17%
8.40%
12.15%
16.21%
13.88%
12.75%
13.33%
Fixed Asset Turnover
1.10
0.97
0.82
0.83
0.95
1.00
1.07
0.93
0.87
0.95
Receivable days
16.35
17.22
22.18
27.63
26.54
26.26
27.26
26.76
25.81
26.27
Inventory Days
29.84
27.73
28.54
30.77
28.83
32.27
38.00
42.33
45.26
44.85
Payable days
180.83
186.46
194.87
41.71
36.06
36.66
34.17
30.18
36.29
44.56
Cash Conversion Cycle
-134.64
-141.50
-144.14
16.69
19.31
21.87
31.09
38.90
34.78
26.55
Total Debt/Equity
1.29
0.97
1.19
1.48
1.46
1.17
0.29
0.46
0.52
0.45
Interest Cover
3.44
3.64
2.67
1.88
1.85
2.74
9.29
7.25
5.37
9.02

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Grasim Industries gets nod for acquisition of 26% stake in Clean Max Decimus
    5th Apr 2024, 09:48 AM

    The Board of Directors of the company at its meeting held on April 4, 2024 has approved the same

    Read More
  • Grasim Industries raises first Sustainability Linked NCDs of Rs 1250 crore from IFC
    19th Mar 2024, 12:58 PM

    The Sustainability-Linked NCDs will support the company’s investment in paint manufacturing

    Read More
  • Grasim Industries to launch Birla Opus Paints business
    22nd Feb 2024, 10:40 AM

    The company is all set to inaugurate three Birla Opus Paints plants

    Read More
  • Grasim Industries reports 42% fall in Q3 consolidated net profit
    9th Feb 2024, 14:10 PM

    Total consolidated income of the company increased by 1.94% at Rs 32221.97 crore for Q3FY24

    Read More
  • Grasim Industries - Quarterly Results
    8th Feb 2024, 20:04 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.