Nifty
:
11752.80
Sensex
:
39140.28
-34.35 (-0.29%)
-135.36 (-0.34%)
Nifty
Sensex
:
:
11752.80
39140.28
-34.35 (-0.29%)
-135.36 (-0.34%)

Gravita India Ltd.

Metal - Non Ferrous

Rating :
58/99

BSE: 533282 | NSE: GRAVITA

NSE BSE
91.15
3.70 (4.23%)
18-Apr-2019 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  88.35
  •  94.20
  •  85.00
  •  87.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  220761
  •  201.22
  •  204.90
  •  57.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 624.56
  • 22.43
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 817.81
  • 0.80%
  • 2.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.77%
  • 2.14%
  • 21.04%
  • FII
  • DII
  • Others
  • 0.04%
  • 1.90%
  • 2.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.79
  • 14.49
  • 33.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.05
  • 18.59
  • 39.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.42
  • 15.66
  • 116.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.87
  • 25.64
  • 26.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.74
  • 3.27
  • 3.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.27
  • 13.91
  • 14.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
305.07
240.89
26.64%
292.72
224.67
30.29%
304.95
201.47
51.36%
362.44
212.66
70.43%
Expenses
294.92
221.83
32.95%
278.36
198.90
39.95%
282.39
182.59
54.66%
337.46
193.45
74.44%
EBITDA
10.15
19.06
-46.75%
14.36
25.77
-44.28%
22.56
18.88
19.49%
24.99
19.20
30.16%
EBIDTM
3.33%
7.91%
4.90%
11.47%
7.40%
9.37%
6.89%
9.03%
Other Income
-0.30
0.13
-
0.28
0.41
-31.71%
0.80
0.42
90.48%
0.63
-1.07
-
Interest
5.80
2.90
100.00%
6.33
5.62
12.63%
4.97
2.45
102.86%
6.44
1.70
278.82%
Depreciation
3.04
2.29
32.75%
2.75
2.10
30.95%
2.61
1.96
33.16%
2.34
1.46
60.27%
PBT
1.01
14.00
-92.79%
5.56
18.46
-69.88%
15.79
14.90
5.97%
16.84
14.98
12.42%
Tax
-0.03
3.53
-
-0.81
4.23
-
3.80
3.97
-4.28%
4.82
4.96
-2.82%
PAT
1.04
10.47
-90.07%
6.37
14.22
-55.20%
11.99
10.93
9.70%
12.01
10.02
19.86%
PATM
0.34%
4.35%
2.18%
6.33%
3.93%
5.43%
3.31%
4.71%
EPS
0.05
1.48
-96.62%
0.74
1.95
-62.05%
1.55
1.42
9.15%
1.57
1.41
11.35%

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
1,265.18
1,017.40
654.83
431.20
501.29
517.18
399.58
268.96
253.68
158.76
111.10
Net Sales Growth
43.82%
55.37%
51.86%
-13.98%
-3.07%
29.43%
48.56%
6.02%
59.79%
42.90%
 
Cost Of Goods Sold
1,053.88
808.54
515.32
339.91
405.45
402.75
314.30
208.44
200.46
121.13
86.94
Gross Profit
211.30
208.87
139.51
91.29
95.83
114.43
85.28
60.52
53.22
37.64
24.16
GP Margin
16.70%
20.53%
21.30%
21.17%
19.12%
22.13%
21.34%
22.50%
20.98%
23.71%
21.75%
Total Expenditure
1,193.13
925.79
597.50
413.95
481.82
478.12
364.04
249.22
233.56
141.88
102.74
Power & Fuel Cost
-
8.27
5.05
3.71
3.17
2.96
2.04
1.10
0.80
0.40
0.00
% Of Sales
-
0.81%
0.77%
0.86%
0.63%
0.57%
0.51%
0.41%
0.32%
0.25%
0%
Employee Cost
-
52.06
35.81
24.58
25.15
21.89
17.34
13.47
10.02
4.13
3.27
% Of Sales
-
5.12%
5.47%
5.70%
5.02%
4.23%
4.34%
5.01%
3.95%
2.60%
2.94%
Manufacturing Exp.
-
10.33
6.95
22.50
24.62
24.82
12.20
12.47
8.91
5.77
3.56
% Of Sales
-
1.02%
1.06%
5.22%
4.91%
4.80%
3.05%
4.64%
3.51%
3.63%
3.20%
General & Admin Exp.
-
17.54
11.69
8.11
8.48
7.30
5.80
4.50
6.23
4.92
3.81
% Of Sales
-
1.72%
1.79%
1.88%
1.69%
1.41%
1.45%
1.67%
2.46%
3.10%
3.43%
Selling & Distn. Exp.
-
19.28
13.24
10.50
10.54
10.71
10.04
7.17
7.01
5.02
5.16
% Of Sales
-
1.90%
2.02%
2.44%
2.10%
2.07%
2.51%
2.67%
2.76%
3.16%
4.64%
Miscellaneous Exp.
-
9.78
9.43
4.65
4.41
7.71
2.32
2.06
0.13
0.51
5.16
% Of Sales
-
0.96%
1.44%
1.08%
0.88%
1.49%
0.58%
0.77%
0.05%
0.32%
0%
EBITDA
72.06
91.61
57.33
17.25
19.47
39.06
35.54
19.74
20.12
16.88
8.36
EBITDA Margin
5.70%
9.00%
8.75%
4.00%
3.88%
7.55%
8.89%
7.34%
7.93%
10.63%
7.52%
Other Income
1.41
1.59
2.63
4.20
4.63
1.22
2.77
3.95
3.65
1.75
1.22
Interest
23.54
20.32
10.58
8.78
10.51
9.96
9.09
2.54
2.46
1.14
1.67
Depreciation
10.74
8.69
5.85
6.71
6.36
6.03
2.19
1.52
1.16
0.84
0.68
PBT
39.20
64.19
43.53
5.96
7.22
24.28
27.03
19.64
20.15
16.65
7.23
Tax
7.78
16.55
8.39
0.48
-2.36
2.87
3.79
3.27
4.84
3.42
1.81
Tax Rate
19.85%
25.78%
19.27%
8.05%
-32.69%
11.71%
13.89%
17.66%
24.64%
20.54%
25.03%
PAT
31.41
44.09
32.70
4.37
6.59
21.30
19.04
14.52
14.75
11.57
4.23
PAT before Minority Interest
26.83
47.64
35.14
5.48
9.58
21.63
23.50
15.25
14.80
13.22
5.42
Minority Interest
-4.58
-3.55
-2.44
-1.11
-2.99
-0.33
-4.46
-0.73
-0.05
-1.65
-1.19
PAT Margin
2.48%
4.33%
4.99%
1.01%
1.31%
4.12%
4.77%
5.40%
5.81%
7.29%
3.81%
PAT Growth
-31.18%
34.83%
648.28%
-33.69%
-69.06%
11.87%
31.13%
-1.56%
27.48%
173.52%
 
Unadjusted EPS
3.91
6.42
4.78
0.64
0.97
3.13
2.79
2.21
12.95
25.17
21.41

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
189.68
150.14
119.16
116.02
111.74
99.39
86.46
77.49
29.31
10.48
Share Capital
13.74
13.69
13.67
13.65
13.63
13.63
13.62
13.62
10.02
2.53
Total Reserves
175.24
135.56
104.67
101.46
96.90
84.82
72.36
63.87
19.29
7.95
Non-Current Liabilities
18.62
19.93
5.56
0.58
8.89
15.68
10.75
1.64
21.85
4.61
Secured Loans
14.82
19.82
6.29
1.47
7.09
14.41
9.89
0.34
20.32
1.61
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.90
2.41
Long Term Provisions
2.32
1.66
1.13
0.98
0.44
0.09
0.00
0.61
0.00
0.00
Current Liabilities
284.27
180.24
108.09
124.13
93.26
93.06
66.49
45.08
16.63
19.30
Trade Payables
47.49
14.10
8.19
13.04
7.98
21.74
7.27
3.74
5.78
0.00
Other Current Liabilities
13.70
19.31
5.93
14.58
13.28
15.32
4.47
5.12
9.61
19.30
Short Term Borrowings
210.75
141.73
91.76
94.00
66.87
53.52
50.00
27.84
0.00
0.00
Short Term Provisions
12.33
5.10
2.21
2.51
5.13
2.48
4.75
8.39
1.23
0.00
Total Liabilities
497.47
354.96
237.79
248.17
219.71
216.17
165.50
126.49
69.35
38.22
Net Block
108.91
68.09
53.92
53.88
60.59
44.10
32.87
20.27
13.89
10.82
Gross Block
121.46
73.60
80.62
75.79
76.21
50.61
37.45
24.01
16.64
12.85
Accumulated Depreciation
12.55
5.51
26.70
21.91
15.62
6.51
4.58
3.74
2.75
2.02
Non Current Assets
145.18
114.34
75.17
70.51
77.01
67.23
52.90
25.26
17.75
13.68
Capital Work in Progress
23.88
32.44
15.42
6.14
6.23
12.84
0.86
0.00
0.28
1.69
Non Current Investment
0.04
0.04
0.04
0.04
0.02
0.15
5.75
4.94
3.58
1.17
Long Term Loans & Adv.
5.40
6.40
5.74
3.88
3.25
3.66
0.77
0.05
0.00
0.00
Other Non Current Assets
6.95
7.37
0.04
6.57
6.93
6.49
12.65
0.00
0.00
0.00
Current Assets
352.30
240.64
162.62
177.66
142.70
148.94
112.60
101.24
50.42
24.11
Current Investments
0.00
0.00
0.00
0.00
0.00
8.58
14.15
26.45
0.00
0.00
Inventories
158.48
109.37
75.39
89.46
62.29
68.35
28.19
22.91
22.03
11.31
Sundry Debtors
113.15
60.27
29.56
26.55
42.89
43.22
44.84
35.03
15.82
5.45
Cash & Bank
16.58
17.76
12.72
6.68
3.53
3.71
5.63
1.56
3.05
2.79
Other Current Assets
64.08
0.75
21.43
29.65
33.99
25.08
19.78
15.28
9.52
4.55
Short Term Loans & Adv.
60.86
52.48
23.52
25.33
29.05
23.68
18.84
11.92
9.09
4.55
Net Current Assets
68.03
60.39
54.53
53.53
49.44
55.88
46.12
56.15
33.79
4.81
Total Assets
497.48
354.98
237.79
248.17
219.71
216.17
165.50
126.50
69.35
38.22

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
-2.55
1.00
28.89
-0.27
17.97
19.06
-14.10
-13.34
-13.77
9.27
PBT
64.19
43.52
5.96
7.22
24.50
27.29
19.04
19.64
17.41
7.23
Adjustment
28.28
18.41
17.70
15.05
17.71
9.66
2.14
2.99
1.35
1.93
Changes in Working Capital
-84.55
-58.50
6.53
-21.21
-20.73
-14.55
-31.53
-31.24
-29.14
1.79
Cash after chg. in Working capital
7.92
3.44
30.18
1.07
21.49
22.40
-10.35
-8.60
-10.38
10.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.47
-2.44
-1.29
-1.34
-3.52
-3.35
-3.76
-4.74
-3.38
-1.68
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
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
-41.92
-48.64
-10.37
-2.37
-8.34
-11.40
-3.06
-34.87
-5.45
-5.30
Net Fixed Assets
-24.24
-21.45
-12.02
1.38
-26.81
-7.62
-5.72
-2.15
-1.29
-0.61
Net Investments
12.60
-2.13
0.22
-5.67
19.03
-0.95
-3.37
-30.25
-2.62
-1.75
Others
-30.28
-25.06
1.43
1.92
-0.56
-2.83
6.03
-2.47
-1.54
-2.94
Cash from Financing Activity
40.48
49.36
-16.63
5.79
-9.81
-9.55
21.23
46.72
19.47
-2.10
Net Cash Inflow / Outflow
-3.99
1.72
1.89
3.15
-0.17
-1.89
4.07
-1.49
0.26
1.86
Opening Cash & Equivalents
10.27
8.55
6.65
3.51
3.68
5.57
1.56
3.05
2.79
0.93
Closing Cash & Equivalent
6.27
10.27
8.55
6.65
3.51
3.68
5.63
1.56
3.05
2.79

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.)
27.51
21.80
17.31
16.86
16.21
14.45
12.63
11.38
5.61
5.29
ROA
11.18%
11.86%
2.26%
4.10%
9.92%
12.31%
10.44%
15.11%
24.59%
16.25%
ROE
28.17%
26.27%
4.70%
8.50%
20.70%
25.48%
18.65%
28.02%
69.28%
72.62%
ROCE
22.90%
20.27%
6.75%
8.60%
18.74%
22.62%
16.64%
28.45%
56.10%
73.15%
Fixed Asset Turnover
10.56
8.92
5.77
6.95
8.64
9.31
8.99
12.99
11.15
12.40
Receivable days
30.74
23.82
22.69
23.99
28.67
39.21
52.77
35.15
23.61
19.83
Inventory Days
47.48
49.00
66.66
52.42
43.50
42.99
33.76
31.07
37.00
34.17
Payable days
12.06
6.98
9.72
8.05
11.55
14.22
8.12
7.67
7.34
0.00
Cash Conversion Cycle
66.16
65.84
79.62
68.36
60.62
67.99
78.41
58.55
53.27
54.01
Total Debt/Equity
1.23
1.11
0.84
0.89
0.74
0.76
0.71
0.37
0.75
0.40
Interest Cover
4.16
5.11
1.68
1.69
3.46
4.00
8.29
8.97
15.55
5.32

Annual Reports:

News Update:


  • Gravita India recognized as ‘Three Star Export House’
    25th Feb 2019, 09:44 AM

    This recognition will help company in ease of doing businesses, easier facilitation of various export licensing norms

    Read More
  • Gravita India reports 96% fall in Q3 consolidated net profit
    8th Feb 2019, 12:07 PM

    Total consolidated income of the company increased by 26.45% at Rs 304.77 crore for Q3FY19

    Read More
  • Gravita India - Quarterly Results
    7th Feb 2019, 21:27 PM

    Read More
  • Gravita India wins ‘Best Employer Award 2017’
    16th Jan 2019, 09:29 AM

    The award is to recognize the companies providing best working environment to its employees

    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.