Nifty
Sensex
:
:
11030.70
36565.83
20.50 (0.19%)
69.46 (0.19%)

Metal - Non Ferrous

Rating :
77/99

BSE: 533282 | NSE: GRAVITA

146.75
-0.40 (-0.27%)
23-Jul-2018 | 10:29AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  147.20
  •  147.55
  •  144.85
  •  147.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9196
  •  13.50
  •  204.90
  •  84.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,010.92
  • 22.93
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,150.37
  • 0.41%
  • 5.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.77%
  • 2.06%
  • 20.95%
  • FII
  • DII
  • Others
  • 0.13%
  • 2.06%
  • 2.03%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Net Sales
362.44
202.63
78.87%
240.89
166.68
44.52%
224.67
155.01
44.94%
201.47
131.36
53.37%
Expenses
337.46
184.13
83.27%
221.83
153.48
44.53%
198.90
142.87
39.22%
182.59
121.33
50.49%
EBITDA
24.99
18.51
35.01%
19.06
13.20
44.39%
25.77
12.14
112.27%
18.88
10.03
88.24%
EBIDTM
6.89%
9.13%
7.91%
7.92%
11.47%
7.83%
9.37%
7.63%
Other Income
0.63
0.71
-11.27%
0.13
0.21
-38.10%
0.41
0.64
-35.94%
0.42
0.36
16.67%
Interest
6.44
2.76
133.33%
2.90
2.16
34.26%
5.62
1.83
207.10%
2.45
1.27
92.91%
Depreciation
2.34
1.89
23.81%
2.29
1.71
33.92%
2.10
1.28
64.06%
1.96
1.70
15.29%
PBT
16.84
14.57
15.58%
14.00
9.54
46.75%
18.46
9.68
90.70%
14.90
7.42
100.81%
Tax
4.82
3.88
24.23%
3.53
1.58
123.42%
4.23
1.79
136.31%
3.97
1.00
297.00%
PAT
12.01
10.69
12.35%
10.47
7.96
31.53%
14.22
7.89
80.23%
10.93
6.42
70.25%
PATM
3.31%
5.28%
4.35%
4.77%
6.33%
5.09%
5.43%
4.88%
EPS
1.57
1.49
5.37%
1.48
1.08
37.04%
1.95
1.00
95.00%
1.42
0.86
65.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
1,029.47
655.68
431.20
501.29
517.18
399.58
268.96
253.68
158.76
111.10
46.00
Net Sales Growth
57.01%
52.06%
-13.98%
-3.07%
29.43%
48.56%
6.02%
59.79%
42.90%
141.52%
 
Cost Of Goods Sold
808.53
481.23
339.91
405.45
402.75
314.30
208.44
200.46
121.13
86.94
37.43
Gross Profit
220.94
174.45
91.29
95.83
114.43
85.28
60.52
53.22
37.64
24.16
8.57
GP Margin
21.46%
26.61%
21.17%
19.12%
22.13%
21.34%
22.50%
20.98%
23.71%
21.75%
18.63%
Total Expenditure
940.78
598.23
413.95
481.82
478.12
364.04
249.22
233.56
141.88
102.74
42.05
Power & Fuel Cost
-
5.05
3.71
3.17
2.96
2.04
1.10
0.80
0.40
0.00
0.00
% Of Sales
-
0.77%
0.86%
0.63%
0.57%
0.51%
0.41%
0.32%
0.25%
0%
0%
Employee Cost
-
36.44
24.58
25.15
21.89
17.34
13.47
10.02
4.13
3.27
0.78
% Of Sales
-
5.56%
5.70%
5.02%
4.23%
4.34%
5.01%
3.95%
2.60%
2.94%
1.70%
Manufacturing Exp.
-
39.93
22.50
24.62
24.82
12.20
12.47
8.91
5.77
3.56
1.47
% Of Sales
-
6.09%
5.22%
4.91%
4.80%
3.05%
4.64%
3.51%
3.63%
3.20%
3.20%
General & Admin Exp.
-
11.75
8.11
8.48
7.30
5.80
4.50
6.23
4.92
3.81
1.46
% Of Sales
-
1.79%
1.88%
1.69%
1.41%
1.45%
1.67%
2.46%
3.10%
3.43%
3.17%
Selling & Distn. Exp.
-
14.12
10.50
10.54
10.71
10.04
7.17
7.01
5.02
5.16
0.91
% Of Sales
-
2.15%
2.44%
2.10%
2.07%
2.51%
2.67%
2.76%
3.16%
4.64%
1.98%
Miscellaneous Exp.
-
9.70
4.65
4.41
7.71
2.32
2.06
0.13
0.51
0.00
0.91
% Of Sales
-
1.48%
1.08%
0.88%
1.49%
0.58%
0.77%
0.05%
0.32%
0%
0%
EBITDA
88.70
57.45
17.25
19.47
39.06
35.54
19.74
20.12
16.88
8.36
3.95
EBITDA Margin
8.62%
8.76%
4.00%
3.88%
7.55%
8.89%
7.34%
7.93%
10.63%
7.52%
8.59%
Other Income
1.59
0.95
4.20
4.63
1.22
2.77
3.95
3.65
1.75
1.22
0.47
Interest
17.41
10.61
8.78
10.51
9.96
9.09
2.54
2.46
1.14
1.67
0.41
Depreciation
8.69
6.58
6.71
6.36
6.03
2.19
1.52
1.16
0.84
0.68
0.26
PBT
64.20
41.20
5.96
7.22
24.28
27.03
19.64
20.15
16.65
7.23
3.76
Tax
16.55
8.25
0.48
-2.36
2.87
3.79
3.27
4.84
3.42
1.81
1.14
Tax Rate
25.78%
20.02%
8.05%
-32.69%
11.71%
13.89%
17.66%
24.64%
20.54%
25.03%
30.32%
PAT
47.63
30.31
4.37
6.59
21.30
19.04
14.52
14.75
11.57
4.23
2.43
PAT before Minority Interest
44.08
32.96
5.48
9.58
21.63
23.50
15.25
14.80
13.22
5.42
2.62
Minority Interest
-3.55
-2.65
-1.11
-2.99
-0.33
-4.46
-0.73
-0.05
-1.65
-1.19
-0.19
PAT Margin
4.63%
4.62%
1.01%
1.31%
4.12%
4.77%
5.40%
5.81%
7.29%
3.81%
5.28%
PAT Growth
44.51%
593.59%
-33.69%
-69.06%
11.87%
31.13%
-1.56%
27.48%
173.52%
74.07%
 
Unadjusted EPS
6.42
4.43
0.64
0.97
3.13
2.79
2.21
12.95
25.17
21.41
10.34

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
149.99
119.16
116.02
111.74
99.39
86.46
77.49
29.31
10.48
5.28
Share Capital
13.69
13.67
13.65
13.63
13.63
13.62
13.62
10.02
2.53
2.53
Total Reserves
135.32
104.67
101.46
96.90
84.82
72.36
63.87
19.29
7.95
2.74
Non-Current Liabilities
24.21
5.56
0.58
8.89
15.68
10.75
1.64
21.85
4.61
5.80
Secured Loans
20.03
6.29
1.47
7.09
14.41
9.89
0.34
20.32
1.61
4.28
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.90
2.41
1.11
Long Term Provisions
1.75
1.13
0.98
0.44
0.09
0.00
0.61
0.00
0.00
0.00
Current Liabilities
167.41
108.09
124.13
93.26
93.06
66.49
45.08
16.63
19.30
16.22
Trade Payables
14.24
8.19
13.04
7.98
21.74
7.27
3.74
5.78
0.00
0.00
Other Current Liabilities
19.38
5.93
14.58
13.28
15.32
4.47
5.12
9.61
19.30
16.22
Short Term Borrowings
130.15
91.76
94.00
66.87
53.52
50.00
27.84
0.00
0.00
0.00
Short Term Provisions
3.65
2.21
2.51
5.13
2.48
4.75
8.39
1.23
0.00
0.00
Total Liabilities
346.37
237.79
248.17
219.71
216.17
165.50
126.49
69.35
38.22
28.54
Net Block
74.57
53.92
53.88
60.59
44.10
32.87
20.27
13.89
10.82
4.45
Gross Block
105.11
80.62
75.79
76.21
50.61
37.45
24.01
16.64
12.85
5.53
Accumulated Depreciation
30.54
26.70
21.91
15.62
6.51
4.58
3.74
2.75
2.02
1.08
Non Current Assets
112.56
75.17
70.51
77.01
67.23
52.90
25.26
17.75
13.68
7.55
Capital Work in Progress
31.54
15.42
6.14
6.23
12.84
0.86
0.00
0.28
1.69
2.66
Non Current Investment
0.04
0.04
0.04
0.02
0.15
5.75
4.94
3.58
1.17
0.43
Long Term Loans & Adv.
5.67
5.74
3.88
3.25
3.66
0.77
0.05
0.00
0.00
0.00
Other Non Current Assets
0.74
0.04
6.57
6.93
6.49
12.65
0.00
0.00
0.00
0.00
Current Assets
233.81
162.62
177.66
142.70
148.94
112.60
101.24
50.42
24.11
20.59
Current Investments
0.00
0.00
0.00
0.00
8.58
14.15
26.45
0.00
0.00
0.00
Inventories
110.29
75.39
89.46
62.29
68.35
28.19
22.91
22.03
11.31
10.03
Sundry Debtors
48.77
29.56
26.55
42.89
43.22
44.84
35.03
15.82
5.45
6.93
Cash & Bank
14.82
12.72
6.68
3.53
3.71
5.63
1.56
3.05
2.79
0.93
Other Current Assets
59.93
21.43
29.65
4.94
25.08
19.78
15.28
9.52
4.55
2.70
Short Term Loans & Adv.
37.60
23.52
25.33
29.05
23.68
18.84
11.92
9.09
4.55
2.70
Net Current Assets
66.39
54.53
53.53
49.44
55.88
46.12
56.15
33.79
4.81
4.37
Total Assets
346.37
237.79
248.17
219.71
216.17
165.50
126.50
69.35
38.22
28.53

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
6.24
28.89
-0.27
17.97
19.06
-14.10
-13.34
-13.77
9.27
1.78
PBT
41.20
5.96
7.22
24.50
27.29
19.04
19.64
17.41
7.23
3.76
Adjustment
18.05
17.70
15.05
17.71
9.66
2.14
2.99
1.35
1.93
0.45
Changes in Working Capital
-54.25
6.53
-21.21
-20.73
-14.55
-31.53
-31.24
-29.14
1.79
-1.35
Cash after chg. in Working capital
5.01
30.18
1.07
21.49
22.40
-10.35
-8.60
-10.38
10.95
2.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.23
-1.29
-1.34
-3.52
-3.35
-3.76
-4.74
-3.38
-1.68
-1.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
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
-46.90
-10.37
-2.37
-8.34
-11.40
-3.06
-34.87
-5.45
-5.30
-4.00
Net Fixed Assets
-34.34
-12.02
1.38
-26.81
-7.62
-5.72
-2.15
-1.29
-0.61
-0.81
Net Investments
-2.11
0.22
-5.67
19.03
-0.95
-3.37
-30.25
-2.62
-1.75
-1.71
Others
-10.45
1.43
1.92
-0.56
-2.83
6.03
-2.47
-1.54
-2.94
-1.48
Cash from Financing Activity
42.38
-16.63
5.79
-9.81
-9.55
21.23
46.72
19.47
-2.10
2.99
Net Cash Inflow / Outflow
1.72
1.89
3.15
-0.17
-1.89
4.07
-1.49
0.26
1.86
0.77
Opening Cash & Equivalents
8.55
6.65
3.51
3.68
5.57
1.56
3.05
2.79
0.93
0.16
Closing Cash & Equivalent
10.27
8.55
6.65
3.51
3.68
5.63
1.56
3.05
2.79
0.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
21.76
17.31
16.86
16.21
14.45
12.63
11.38
5.61
5.29
2.57
ROA
11.28%
2.26%
4.10%
9.92%
12.31%
10.44%
15.11%
24.59%
16.25%
13.54%
ROE
24.65%
4.70%
8.50%
20.70%
25.48%
18.65%
28.02%
69.28%
72.62%
59.13%
ROCE
19.84%
6.75%
8.60%
18.74%
22.62%
16.64%
28.45%
56.10%
73.15%
56.60%
Fixed Asset Turnover
7.42
5.77
6.95
8.64
9.31
8.99
12.99
11.15
12.40
11.20
Receivable days
20.75
22.69
23.99
28.67
39.21
52.77
35.15
23.61
19.83
42.33
Inventory Days
49.18
66.66
52.42
43.50
42.99
33.76
31.07
37.00
34.17
44.13
Payable days
7.00
9.72
8.05
11.55
14.22
8.12
7.67
7.34
0.00
0.00
Cash Conversion Cycle
62.93
79.62
68.36
60.62
67.99
78.41
58.55
53.27
54.01
86.46
Total Debt/Equity
1.04
0.84
0.89
0.74
0.76
0.71
0.37
0.75
0.40
1.10
Interest Cover
4.88
1.68
1.69
3.46
4.00
8.29
8.97
15.55
5.32
10.19

News Update:


  • Gravita India inks contract with Amara Raja Batteries
    23rd May 2018, 10:12 AM

    Under this contract the company shall collect/purchase Lead Acid Battery scrap from designated locations of Amara Raja

    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.