Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Diesel Engines

Rating :
72/99

BSE: 501455 | NSE: GREAVESCOT

130.15
0.95 (0.74%)
16-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  129.90
  •  134.00
  •  127.40
  •  129.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1915200
  •  2492.63
  •  165.00
  •  111.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,156.37
  • 15.67
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,122.92
  • 4.26%
  • 3.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.00%
  • 1.85%
  • 16.30%
  • FII
  • DII
  • Others
  • 0.08%
  • 15.51%
  • 15.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.84
  • 3.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.46
  • -1.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.37
  • 0.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.31
  • 18.27
  • 17.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.33
  • 3.49
  • 3.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.97
  • 11.58
  • 11.22

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
Jun 10
Jun 09
Net Sales
-
1,792.10
1,634.44
1,616.09
1,697.71
1,735.94
1,906.12
1,789.32
1,280.56
1,392.28
1,064.93
Net Sales Growth
-
9.65%
1.14%
-4.81%
-2.20%
-8.93%
6.53%
39.73%
-8.02%
30.74%
 
Cost Of Goods Sold
-
1,209.96
1,060.65
1,038.65
1,147.20
1,191.51
1,327.13
1,247.81
882.76
943.85
730.91
Gross Profit
-
582.14
573.79
577.44
550.51
544.43
578.99
541.51
397.80
448.43
334.02
GP Margin
-
32.48%
35.11%
35.73%
32.43%
31.36%
30.38%
30.26%
31.06%
32.21%
31.37%
Total Expenditure
-
1,539.52
1,399.67
1,351.32
1,498.62
1,548.22
1,665.57
1,552.68
1,087.54
1,182.28
970.65
Power & Fuel Cost
-
12.71
13.36
15.77
16.04
18.38
22.35
18.56
12.15
13.77
11.07
% Of Sales
-
0.71%
0.82%
0.98%
0.94%
1.06%
1.17%
1.04%
0.95%
0.99%
1.04%
Employee Cost
-
167.29
160.08
155.38
163.66
172.11
163.61
142.53
92.62
115.12
108.98
% Of Sales
-
9.33%
9.79%
9.61%
9.64%
9.91%
8.58%
7.97%
7.23%
8.27%
10.23%
Manufacturing Exp.
-
35.81
36.70
32.99
16.42
19.79
18.78
21.01
15.43
14.53
17.94
% Of Sales
-
2.00%
2.25%
2.04%
0.97%
1.14%
0.99%
1.17%
1.20%
1.04%
1.68%
General & Admin Exp.
-
44.06
46.46
55.24
47.67
48.40
50.04
39.36
23.78
30.54
29.72
% Of Sales
-
2.46%
2.84%
3.42%
2.81%
2.79%
2.63%
2.20%
1.86%
2.19%
2.79%
Selling & Distn. Exp.
-
40.08
36.70
27.37
32.04
35.27
33.00
34.71
23.23
28.74
21.92
% Of Sales
-
2.24%
2.25%
1.69%
1.89%
2.03%
1.73%
1.94%
1.81%
2.06%
2.06%
Miscellaneous Exp.
-
29.61
45.72
25.92
75.59
62.76
50.66
48.70
37.57
35.73
21.92
% Of Sales
-
1.65%
2.80%
1.60%
4.45%
3.62%
2.66%
2.72%
2.93%
2.57%
4.71%
EBITDA
-
252.58
234.77
264.77
199.09
187.72
240.55
236.64
193.02
210.00
94.28
EBITDA Margin
-
14.09%
14.36%
16.38%
11.73%
10.81%
12.62%
13.23%
15.07%
15.08%
8.85%
Other Income
-
48.37
55.63
48.50
24.92
28.99
15.93
6.15
14.95
7.37
24.93
Interest
-
0.81
0.81
1.01
2.37
4.93
1.54
3.74
1.34
13.63
23.52
Depreciation
-
52.44
46.89
45.62
47.65
44.64
40.67
41.60
23.55
30.51
28.37
PBT
-
247.70
242.70
266.64
173.99
167.14
214.27
197.45
183.08
173.23
67.32
Tax
-
92.97
68.02
92.60
27.32
51.69
62.82
65.99
56.76
55.76
24.29
Tax Rate
-
31.50%
27.35%
31.55%
24.62%
29.52%
29.80%
25.89%
31.00%
32.19%
35.32%
PAT
-
202.19
180.66
200.88
83.63
123.40
148.02
188.93
126.32
117.47
44.48
PAT before Minority Interest
-
202.19
180.66
200.88
83.63
123.40
148.02
188.93
126.32
117.47
44.48
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
11.28%
11.05%
12.43%
4.93%
7.11%
7.77%
10.56%
9.86%
8.44%
4.18%
PAT Growth
-
11.92%
-10.07%
140.20%
-32.23%
-16.63%
-21.65%
49.56%
7.53%
164.10%
 
Unadjusted EPS
-
8.28
7.40
8.30
3.42
5.05
6.06
7.74
5.17
4.81
9.11

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
Jun 10
Jun 09
Shareholder's Funds
964.95
925.29
891.13
823.07
819.58
733.30
631.02
504.73
421.12
389.11
Share Capital
48.84
48.84
48.84
48.84
48.84
48.84
48.84
48.84
48.84
48.84
Total Reserves
916.11
876.45
842.29
774.23
770.74
684.46
582.18
455.89
372.28
340.27
Non-Current Liabilities
27.53
19.48
31,359.00
26.97
356.57
51.94
223.52
54.81
39.22
82.53
Secured Loans
0.00
0.00
0.00
0.00
0.02
0.03
0.00
0.03
0.37
9.27
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.04
0.17
0.36
14.25
47.67
Long Term Provisions
0.42
2.20
717.00
10.38
319.24
13.37
190.17
24.78
0.00
0.00
Current Liabilities
353.71
305.10
182,701.00
274.30
333.28
406.23
418.25
542.89
409.76
246.34
Trade Payables
272.96
219.85
81,759.00
145.85
186.45
236.22
195.82
218.64
270.98
213.81
Other Current Liabilities
52.31
62.05
32,568.00
80.12
66.59
64.80
82.78
107.32
4.70
3.48
Short Term Borrowings
0.00
0.00
44,975.00
0.00
0.00
15.82
32.80
12.97
0.00
0.00
Short Term Provisions
28.44
23.20
23,399.00
48.33
80.24
89.39
106.85
203.96
134.08
29.05
Total Liabilities
1,346.19
1,249.87
321,655.13
1,124.34
1,509.43
1,191.47
1,272.79
1,102.43
870.10
717.98
Net Block
274.13
288.28
198,943.00
326.32
370.45
373.19
330.66
277.44
252.30
265.72
Gross Block
408.91
384.98
334.19
624.11
635.98
621.75
552.48
465.20
423.26
408.93
Accumulated Depreciation
134.78
96.70
50.91
297.79
265.53
248.56
221.82
187.76
170.96
143.21
Non Current Assets
638.58
618.48
293,240.00
367.56
710.75
424.81
576.12
344.42
314.57
317.03
Capital Work in Progress
27.62
14.69
24.46
8.39
5.33
8.02
20.34
9.29
28.18
17.22
Non Current Investment
294.62
275.81
52,999.00
0.01
0.01
20.76
20.76
34.09
34.09
34.09
Long Term Loans & Adv.
41.80
39.64
32,141.00
31.00
333.28
21.43
202.99
22.23
0.00
0.00
Other Non Current Assets
0.41
0.06
74.00
1.84
1.68
1.41
1.37
1.37
0.00
0.00
Current Assets
707.61
631.39
219,272.00
756.78
798.68
766.66
696.67
758.01
555.53
400.95
Current Investments
214.72
138.95
54,086.00
292.51
180.71
71.09
72.89
19.11
64.21
0.00
Inventories
109.42
129.41
54,651.00
106.44
162.91
180.22
182.14
197.05
159.44
151.16
Sundry Debtors
252.69
270.20
23,181.00
231.41
325.57
365.24
258.07
261.90
209.20
153.86
Cash & Bank
33.45
12.89
13,541.00
35.76
34.20
42.24
71.45
61.23
22.53
19.15
Other Current Assets
97.33
21.01
3,850.00
22.99
95.29
107.87
112.12
218.72
100.15
76.78
Short Term Loans & Adv.
76.80
58.93
69,963.00
67.67
91.90
106.13
110.44
216.60
100.09
76.65
Net Current Assets
353.90
326.29
36,571.00
482.48
465.40
360.43
278.42
215.12
145.77
154.61
Total Assets
1,346.19
1,249.87
512,512.00
1,124.34
1,509.43
1,191.47
1,272.79
1,102.43
870.10
717.98

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
Jun 10
Jun 09
Cash From Operating Activity
279.62
114.43
230.11
225.10
155.47
107.84
109.63
109.73
179.02
13.92
PBT
295.16
248.66
200.88
110.95
175.09
210.84
254.92
183.08
173.23
68.77
Adjustment
-27.73
-2.89
76.89
53.11
24.44
29.66
-37.20
13.58
40.48
42.94
Changes in Working Capital
104.09
-57.65
37.40
105.14
14.11
-72.26
-42.53
-29.17
11.32
-85.65
Cash after chg. in Working capital
371.52
188.12
315.17
269.20
213.64
168.24
175.19
167.49
225.03
26.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-91.90
-73.69
-85.06
-44.10
-58.17
-60.40
-65.56
-57.76
-46.01
-12.14
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-97.23
35.88
-69.98
-179.03
-108.33
-58.75
-58.44
12.29
-88.55
24.17
Net Fixed Assets
-36.41
-41.25
266.15
6.66
-33.12
-55.31
-97.36
-21.95
-24.75
-25.39
Net Investments
-95.13
-51.78
-75.02
-106.31
-84.17
17.53
-27.58
46.29
-64.28
36.22
Others
34.31
128.91
-261.11
-79.38
8.96
-20.97
66.50
-12.05
0.48
13.34
Cash from Financing Activity
-162.46
-147.92
-166.37
-59.61
-55.18
-78.30
-40.97
-83.32
-87.09
-48.66
Net Cash Inflow / Outflow
19.93
2.39
-6.24
-13.54
-8.04
-29.21
10.22
38.70
3.38
-10.57
Opening Cash & Equivalents
10.22
7.83
14.07
27.61
42.24
71.45
61.23
22.53
19.15
29.72
Closing Cash & Equivalent
30.15
10.22
7.83
14.07
34.20
42.24
71.45
61.23
22.53
19.15

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Jun 10
Jun 09
Book Value (Rs.)
39.51
37.89
36.49
33.54
33.40
29.86
25.67
20.50
17.07
15.76
ROA
15.58%
14.89%
17.45%
6.35%
9.14%
12.01%
15.91%
12.81%
14.79%
6.14%
ROE
21.39%
19.89%
23.49%
10.23%
15.98%
21.83%
33.51%
27.54%
29.30%
11.89%
ROCE
31.32%
27.47%
34.44%
13.86%
23.06%
30.22%
43.96%
38.89%
42.79%
21.21%
Fixed Asset Turnover
4.63
5.06
3.76
2.96
3.07
3.63
3.86
3.15
3.62
3.05
Receivable days
51.87
47.23
43.73
54.50
65.26
53.43
48.36
61.48
43.98
41.40
Inventory Days
23.69
23.83
21.72
26.36
32.41
31.06
35.27
46.53
37.62
46.72
Payable days
60.08
55.48
46.27
42.67
52.01
49.20
49.66
84.54
75.96
89.39
Cash Conversion Cycle
15.49
15.57
19.19
38.19
45.66
35.29
33.97
23.47
5.65
-1.27
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.02
0.05
0.03
0.04
0.15
Interest Cover
365.40
308.01
291.57
47.81
36.52
137.91
69.16
137.63
13.71
3.92

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.