Nifty
Sensex
:
:
10805.45
35962.93
13.90 (0.13%)
33.29 (0.09%)

Metal - Non Ferrous

Rating :
59/99

BSE: 533282 | NSE: GRAVITA

72.70
-1.30 (-1.76%)
14-Dec-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  74.00
  •  74.00
  •  72.00
  •  74.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14213
  •  10.33
  •  204.90
  •  57.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 496.01
  • 13.53
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 711.94
  • 0.97%
  • 2.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.77%
  • 2.33%
  • 20.60%
  • FII
  • DII
  • Others
  • 0.23%
  • 1.97%
  • 2.10%

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
  • 27.70
  • 25.65
  • 28.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.84
  • 3.27
  • 3.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.73
  • 13.91
  • 14.95

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
292.72
224.67
30.29%
304.95
201.47
51.36%
362.44
212.66
70.43%
240.89
175.54
37.23%
Expenses
278.36
198.90
39.95%
282.39
182.59
54.66%
337.46
193.45
74.44%
221.83
162.39
36.60%
EBITDA
14.36
25.77
-44.28%
22.56
18.88
19.49%
24.99
19.20
30.16%
19.06
13.15
44.94%
EBIDTM
4.90%
11.47%
7.40%
9.37%
6.89%
9.03%
7.91%
7.49%
Other Income
0.28
0.41
-31.71%
0.80
0.42
90.48%
0.63
-1.07
-
0.13
0.75
-82.67%
Interest
6.33
5.62
12.63%
4.97
2.45
102.86%
6.44
1.70
278.82%
2.90
3.14
-7.64%
Depreciation
2.75
2.10
30.95%
2.61
1.96
33.16%
2.34
1.46
60.27%
2.29
1.50
52.67%
PBT
5.56
18.46
-69.88%
15.79
14.90
5.97%
16.84
14.98
12.42%
14.00
9.26
51.19%
Tax
-0.81
4.23
-
3.80
3.97
-4.28%
4.82
4.96
-2.82%
3.53
1.06
233.02%
PAT
6.37
14.22
-55.20%
11.99
10.93
9.70%
12.01
10.02
19.86%
10.47
8.20
27.68%
PATM
2.18%
6.33%
3.93%
5.43%
3.31%
4.71%
4.35%
4.67%
EPS
0.74
1.95
-62.05%
1.55
1.42
9.15%
1.57
1.41
11.35%
1.48
1.11
33.33%

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
1,201.00
1,017.40
654.83
431.20
501.29
517.18
399.58
268.96
253.68
158.76
111.10
Net Sales Growth
47.48%
55.37%
51.86%
-13.98%
-3.07%
29.43%
48.56%
6.02%
59.79%
42.90%
 
Cost Of Goods Sold
985.95
808.54
515.32
339.91
405.45
402.75
314.30
208.44
200.46
121.13
86.94
Gross Profit
215.05
208.87
139.51
91.29
95.83
114.43
85.28
60.52
53.22
37.64
24.16
GP Margin
17.91%
20.53%
21.30%
21.17%
19.12%
22.13%
21.34%
22.50%
20.98%
23.71%
21.75%
Total Expenditure
1,120.04
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
80.97
91.61
57.33
17.25
19.47
39.06
35.54
19.74
20.12
16.88
8.36
EBITDA Margin
6.74%
9.00%
8.75%
4.00%
3.88%
7.55%
8.89%
7.34%
7.93%
10.63%
7.52%
Other Income
1.84
1.59
2.63
4.20
4.63
1.22
2.77
3.95
3.65
1.75
1.22
Interest
20.64
20.32
10.58
8.78
10.51
9.96
9.09
2.54
2.46
1.14
1.67
Depreciation
9.99
8.69
5.85
6.71
6.36
6.03
2.19
1.52
1.16
0.84
0.68
PBT
52.19
64.19
43.53
5.96
7.22
24.28
27.03
19.64
20.15
16.65
7.23
Tax
11.34
16.55
8.39
0.48
-2.36
2.87
3.79
3.27
4.84
3.42
1.81
Tax Rate
21.73%
25.78%
19.27%
8.05%
-32.69%
11.71%
13.89%
17.66%
24.64%
20.54%
25.03%
PAT
40.84
44.09
32.70
4.37
6.59
21.30
19.04
14.52
14.75
11.57
4.23
PAT before Minority Interest
36.67
47.64
35.14
5.48
9.58
21.63
23.50
15.25
14.80
13.22
5.42
Minority Interest
-4.17
-3.55
-2.44
-1.11
-2.99
-0.33
-4.46
-0.73
-0.05
-1.65
-1.19
PAT Margin
3.40%
4.33%
4.99%
1.01%
1.31%
4.12%
4.77%
5.40%
5.81%
7.29%
3.81%
PAT Growth
-5.83%
34.83%
648.28%
-33.69%
-69.06%
11.87%
31.13%
-1.56%
27.48%
173.52%
 
Unadjusted EPS
5.34
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

News Update:


  • Gravita India terminates contract with Kyen Resources for order worth Rs 300 crore
    8th Oct 2018, 11:30 AM

    The termination of contract will not have any material impact on the financials of the company

    Read More
  • Gravita India expands production capacity of Chittoor plant in AP
    21st Sep 2018, 09:27 AM

    The production from said plant will cater the needs of PP/HDPE Moulding & Fiber Industries globally

    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.