Nifty
Sensex
:
:
10966.20
35798.01
71.50 (0.66%)
286.43 (0.81%)

Metal - Non Ferrous

Rating :
87/99

BSE: 533282 | NSE: GRAVITA

181.50
2.65 (1.48%)
22-Jan-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 178.00
  • 182.00
  • 177.50
  • 178.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 185696
  • 337.04
  • 193.80
  • 41.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,225.35
  • 30.12
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,364.80
  • 0.34%
  • 7.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.81%
  • 2.02%
  • 21.31%
  • FII
  • DII
  • Others
  • 0.14%
  • 1.78%
  • 1.94%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Net Sales
224.67
155.01
44.94%
201.47
131.36
53.37%
202.63
118.83
70.52%
166.68
83.89
98.69%
Expenses
198.90
142.87
39.22%
182.59
121.33
50.49%
184.13
114.82
60.36%
153.48
84.94
80.69%
EBITDA
25.77
12.14
112.27%
18.88
10.03
88.24%
18.51
4.01
361.60%
13.20
-1.05
-
EBIDTM
11.47%
7.83%
9.37%
7.63%
9.13%
3.37%
7.92%
-1.25%
Other Income
0.41
0.64
-35.94%
0.42
0.36
16.67%
0.71
0.57
24.56%
0.21
1.05
-80.00%
Interest
5.62
1.83
207.10%
2.45
1.27
92.91%
2.76
1.51
82.78%
2.16
1.36
58.82%
Depreciation
2.10
1.28
64.06%
1.96
1.70
15.29%
1.89
1.87
1.07%
1.71
1.73
-1.16%
PBT
18.46
9.68
90.70%
14.90
7.42
100.81%
14.57
1.20
1,114.17%
9.54
-3.08
-
Tax
4.23
1.79
136.31%
3.97
1.00
297.00%
3.88
1.15
237.39%
1.58
-1.58
-
PAT
14.22
7.89
80.23%
10.93
6.42
70.25%
10.69
0.05
21,280.00%
7.96
-1.51
-
PATM
6.33%
5.09%
5.43%
4.88%
5.28%
0.04%
4.77%
-1.80%
EPS
1.95
1.00
95.00%
1.42
0.86
65.12%
1.49
-0.03
-
1.08
-0.21
-

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
795.45
655.68
431.20
501.29
517.18
399.58
268.96
253.68
158.76
111.10
46.00
Net Sales Growth
62.64%
52.06%
-13.98%
-3.07%
29.43%
48.56%
6.02%
59.79%
42.90%
141.52%
 
Cost Of Goods Sold
604.71
481.23
339.91
405.45
402.75
314.30
208.44
200.46
121.13
86.94
37.43
Gross Profit
190.74
174.45
91.29
95.83
114.43
85.28
60.52
53.22
37.64
24.16
8.57
GP Margin
23.98%
26.61%
21.17%
19.12%
22.13%
21.34%
22.50%
20.98%
23.71%
21.75%
18.63%
Total Expenditure
719.10
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
76.36
57.45
17.25
19.47
39.06
35.54
19.74
20.12
16.88
8.36
3.95
EBITDA Margin
9.60%
8.76%
4.00%
3.88%
7.55%
8.89%
7.34%
7.93%
10.63%
7.52%
8.59%
Other Income
1.75
0.95
4.20
4.63
1.22
2.77
3.95
3.65
1.75
1.22
0.47
Interest
12.99
10.61
8.78
10.51
9.96
9.09
2.54
2.46
1.14
1.67
0.41
Depreciation
7.66
6.58
6.71
6.36
6.03
2.19
1.52
1.16
0.84
0.68
0.26
PBT
57.47
41.20
5.96
7.22
24.28
27.03
19.64
20.15
16.65
7.23
3.76
Tax
13.66
8.25
0.48
-2.36
2.87
3.79
3.27
4.84
3.42
1.81
1.14
Tax Rate
23.77%
20.02%
8.05%
-32.69%
11.71%
13.89%
17.66%
24.64%
20.54%
25.03%
30.32%
PAT
43.80
30.31
4.37
6.59
21.30
19.04
14.52
14.75
11.57
4.23
2.43
PAT before Minority Interest
40.67
32.96
5.48
9.58
21.63
23.50
15.25
14.80
13.22
5.42
2.62
Minority Interest
-3.13
-2.65
-1.11
-2.99
-0.33
-4.46
-0.73
-0.05
-1.65
-1.19
-0.19
PAT Margin
5.51%
4.62%
1.01%
1.31%
4.12%
4.77%
5.40%
5.81%
7.29%
3.81%
5.28%
PAT Growth
240.86%
593.59%
-33.69%
-69.06%
11.87%
31.13%
-1.56%
27.48%
173.52%
74.07%
 
Unadjusted EPS
5.94
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 bags orders worth Rs 250 crore
    17th Jan 2018, 10:02 AM

    The company has bagged orders from Luminous Power Technologies for supplying various Lead products

    Read More
  • Gravita commences commercial production of Red Lead Oxide at Jaipur’s facility
    5th Jan 2018, 10:07 AM

    The production of Red Lead Oxide is a value added product and it will help company to cater new segments

    Read More
  • Gravita wins ‘Best Employer Award 2016‘
    27th Nov 2017, 14:19 PM

    The company has received award for Excellence in Maintaining Harmonious Employer-Employee Relations, Effective Productivity Levels, Skill Development, Innovation & Corporate Social Responsibility

    Read More
  • Gravita India - Quarterly Results
    20th Nov 2017, 12:00 AM

    Read More
  • Gravita India wins Best Performance Award
    15th Nov 2017, 10:03 AM

    The company has been awarded by IIM with First prize among the units engaged in casting and forgoing operations

    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.