Nifty
Sensex
:
:
10791.55
35929.64
53.95 (0.50%)
150.57 (0.42%)

Abrasives

Rating :
78/99

BSE: 506076 | NSE: GRINDWELL

508.55
0.05 (0.01%)
13-Dec-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  506.60
  •  510.80
  •  500.05
  •  508.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4133
  •  21.02
  •  588.80
  •  470.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,579.18
  • 33.29
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,306.99
  • 0.99%
  • 5.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.36%
  • 2.86%
  • 15.92%
  • FII
  • DII
  • Others
  • 0.02%
  • 14.52%
  • 8.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.19
  • 7.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.49
  • 6.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.28
  • 12.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.31
  • 35.67
  • 36.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.38
  • 5.18
  • 5.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.19
  • 17.65
  • 18.77

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
416.80
344.38
21.03%
381.12
360.47
5.73%
383.51
355.31
7.94%
365.42
337.97
8.12%
Expenses
346.03
286.48
20.79%
311.85
308.58
1.06%
310.87
302.38
2.81%
300.96
294.01
2.36%
EBITDA
70.77
57.90
22.23%
69.27
51.89
33.49%
72.64
52.93
37.24%
64.46
43.96
46.63%
EBIDTM
16.98%
16.81%
18.18%
14.40%
18.94%
14.90%
17.64%
13.01%
Other Income
4.90
7.75
-36.77%
8.79
6.03
45.77%
6.31
7.84
-19.52%
6.86
9.25
-25.84%
Interest
0.23
0.40
-42.50%
0.25
0.48
-47.92%
0.26
0.74
-64.86%
0.39
0.41
-4.88%
Depreciation
11.32
11.06
2.35%
10.98
10.92
0.55%
11.13
11.42
-2.54%
11.73
10.27
14.22%
PBT
64.12
54.19
18.32%
66.83
46.52
43.66%
67.56
48.61
38.98%
59.20
42.53
39.20%
Tax
23.46
18.20
28.90%
23.21
16.20
43.27%
23.23
14.43
60.98%
18.96
14.81
28.02%
PAT
40.66
35.99
12.98%
43.62
30.32
43.87%
44.33
34.18
29.70%
40.24
27.72
45.17%
PATM
9.76%
10.45%
11.45%
8.41%
11.56%
9.62%
11.01%
8.20%
EPS
3.64
3.22
13.04%
3.91
2.71
44.28%
3.97
3.05
30.16%
3.61
2.44
47.95%

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
Dec 08
Net Sales
1,546.85
1,430.98
1,263.36
1,150.57
1,135.37
965.50
946.99
906.32
796.77
702.22
501.62
Net Sales Growth
10.64%
13.27%
9.80%
1.34%
17.59%
1.95%
4.49%
13.75%
13.46%
39.99%
 
Cost Of Goods Sold
681.30
623.54
554.42
494.23
481.72
412.99
417.58
377.34
328.22
294.52
212.20
Gross Profit
865.55
807.43
708.94
656.34
653.65
552.52
529.41
528.98
468.55
407.71
289.42
GP Margin
55.96%
56.42%
56.12%
57.04%
57.57%
57.23%
55.90%
58.37%
58.81%
58.06%
57.70%
Total Expenditure
1,269.71
1,184.09
1,070.25
967.06
955.40
822.16
795.66
745.64
659.58
580.62
430.00
Power & Fuel Cost
-
70.01
60.95
68.15
76.21
74.80
76.22
72.24
70.42
56.77
42.90
% Of Sales
-
4.89%
4.82%
5.92%
6.71%
7.75%
8.05%
7.97%
8.84%
8.08%
8.55%
Employee Cost
-
176.79
170.21
148.33
132.85
114.23
105.85
96.61
85.61
85.54
58.40
% Of Sales
-
12.35%
13.47%
12.89%
11.70%
11.83%
11.18%
10.66%
10.74%
12.18%
11.64%
Manufacturing Exp.
-
189.02
167.93
146.83
140.64
115.54
103.77
104.07
98.58
79.70
64.25
% Of Sales
-
13.21%
13.29%
12.76%
12.39%
11.97%
10.96%
11.48%
12.37%
11.35%
12.81%
General & Admin Exp.
-
81.59
79.83
62.86
51.24
43.38
36.87
31.87
25.66
18.86
13.93
% Of Sales
-
5.70%
6.32%
5.46%
4.51%
4.49%
3.89%
3.52%
3.22%
2.69%
2.78%
Selling & Distn. Exp.
-
1.69
1.17
5.71
28.44
25.54
25.83
28.38
24.10
15.44
13.59
% Of Sales
-
0.12%
0.09%
0.50%
2.50%
2.65%
2.73%
3.13%
3.02%
2.20%
2.71%
Miscellaneous Exp.
-
41.43
35.73
40.94
44.30
35.69
29.55
35.13
26.99
29.80
13.59
% Of Sales
-
2.90%
2.83%
3.56%
3.90%
3.70%
3.12%
3.88%
3.39%
4.24%
4.93%
EBITDA
277.14
246.89
193.11
183.51
179.97
143.34
151.33
160.68
137.19
121.60
71.62
EBITDA Margin
17.92%
17.25%
15.29%
15.95%
15.85%
14.85%
15.98%
17.73%
17.22%
17.32%
14.28%
Other Income
26.86
26.95
30.85
22.58
18.35
13.44
11.60
12.13
10.07
23.45
21.26
Interest
1.13
1.53
2.01
2.42
2.91
3.05
3.00
3.18
3.42
2.51
0.61
Depreciation
45.16
44.84
42.25
42.58
41.61
31.83
24.40
21.44
21.04
21.70
13.97
PBT
257.71
227.47
179.72
161.09
153.79
121.90
135.53
148.19
122.80
120.84
78.32
Tax
88.86
76.58
58.83
54.70
49.60
37.48
38.38
45.35
40.06
42.52
24.11
Tax Rate
34.48%
33.67%
32.73%
33.96%
32.25%
30.75%
28.32%
30.60%
32.62%
33.07%
30.78%
PAT
168.85
149.75
119.40
105.23
103.21
83.92
97.31
102.96
83.61
86.36
54.31
PAT before Minority Interest
167.59
150.89
120.89
106.38
104.19
84.42
97.15
102.84
82.74
86.05
54.21
Minority Interest
-1.26
-1.14
-1.49
-1.15
-0.98
-0.50
0.16
0.12
0.87
0.31
0.10
PAT Margin
10.92%
10.46%
9.45%
9.15%
9.09%
8.69%
10.28%
11.36%
10.49%
12.30%
10.83%
PAT Growth
31.70%
25.42%
13.47%
1.96%
22.99%
-13.76%
-5.49%
23.14%
-3.18%
59.01%
 
Unadjusted EPS
15.13
13.52
10.78
9.61
18.64
15.16
17.58
18.60
14.94
15.60
9.81

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
Dec 08
Shareholder's Funds
990.52
893.02
763.17
615.83
557.90
516.24
461.19
400.23
355.39
307.97
Share Capital
55.36
55.36
27.68
27.68
27.68
27.68
27.68
27.68
27.68
27.68
Total Reserves
935.16
837.66
733.83
588.15
530.22
488.56
433.51
372.55
327.71
280.29
Non-Current Liabilities
43.23
44.15
30.12
41.99
52.40
49.38
47.40
47.55
34.20
20.84
Secured Loans
0.00
1.92
2.78
6.38
11.77
13.94
15.56
18.26
26.11
16.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
20.35
17.28
0.00
10.79
16.07
15.01
15.23
15.56
0.00
0.00
Current Liabilities
293.02
261.49
286.03
273.79
215.54
210.87
228.80
172.81
378.19
318.19
Trade Payables
194.80
165.59
83.32
88.72
70.63
58.94
70.25
56.51
58.99
46.50
Other Current Liabilities
65.47
75.23
171.27
122.32
94.56
97.07
109.81
73.72
57.20
56.47
Short Term Borrowings
0.04
5.84
12.39
8.53
4.64
8.43
3.35
2.79
0.00
0.00
Short Term Provisions
32.71
14.84
19.05
54.22
45.72
46.43
45.38
39.80
262.00
215.21
Total Liabilities
1,339.15
1,209.90
1,089.07
940.20
833.46
783.61
743.17
626.49
774.16
652.29
Net Block
342.20
368.13
350.47
360.23
374.96
327.10
232.41
226.67
225.74
158.05
Gross Block
469.01
452.77
392.99
608.16
583.71
506.43
390.40
364.58
343.28
258.55
Accumulated Depreciation
126.82
84.64
42.52
247.93
208.75
179.33
157.99
137.91
117.54
100.50
Non Current Assets
562.76
534.93
513.42
424.12
430.71
436.87
374.23
278.39
267.73
249.68
Capital Work in Progress
24.52
6.21
13.58
6.73
5.52
61.71
84.54
12.61
7.73
62.37
Non Current Investment
170.80
145.49
134.94
35.15
35.15
30.83
28.50
27.76
34.26
29.26
Long Term Loans & Adv.
23.97
13.85
13.41
22.01
15.07
17.23
28.77
11.36
0.00
0.00
Other Non Current Assets
1.28
1.25
1.01
0.00
0.00
0.00
0.01
0.00
0.00
0.00
Current Assets
776.40
674.97
575.65
516.09
402.75
346.74
368.95
348.10
506.42
402.60
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.01
0.00
21.06
Inventories
271.89
245.58
257.95
225.05
184.53
159.34
165.91
131.50
97.89
100.84
Sundry Debtors
177.09
127.39
133.54
129.16
89.96
96.10
95.46
91.32
84.99
67.87
Cash & Bank
272.23
242.51
124.07
113.50
84.71
55.69
73.23
94.79
82.03
17.20
Other Current Assets
55.18
18.72
14.53
7.15
43.55
35.61
34.35
22.48
241.51
195.63
Short Term Loans & Adv.
44.94
40.76
45.56
41.23
33.71
26.23
27.27
17.07
241.26
195.43
Net Current Assets
483.37
413.48
289.62
242.30
187.20
135.87
140.15
175.29
128.23
84.42
Total Assets
1,339.16
1,209.90
1,089.07
940.21
833.46
783.61
743.18
626.49
774.15
652.28

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
Dec 08
Cash From Operating Activity
133.71
169.81
139.20
105.51
106.42
104.27
118.68
83.06
103.57
43.89
PBT
227.47
179.72
161.09
153.79
121.90
135.53
148.19
122.80
128.56
78.32
Adjustment
27.48
35.68
37.60
40.02
32.34
24.60
19.45
20.02
21.21
8.84
Changes in Working Capital
-48.77
15.31
-10.44
-36.04
-14.41
-18.58
-8.89
-22.16
-5.62
-14.61
Cash after chg. in Working capital
206.18
230.71
188.25
157.77
139.84
141.56
158.76
120.65
144.16
72.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-72.47
-60.90
-49.05
-52.26
-33.41
-37.28
-40.08
-37.59
-40.59
-28.65
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
-45.81
-43.80
-37.64
-30.22
-26.38
-80.55
-96.33
-25.45
-41.08
-36.87
Net Fixed Assets
-34.67
-51.39
178.86
-24.65
-19.62
-83.53
-94.57
-25.86
-21.01
-39.54
Net Investments
-25.30
-10.55
-99.80
0.00
-4.31
-5.84
7.27
-2.48
12.59
18.37
Others
14.16
18.14
-116.70
-5.57
-2.45
8.82
-9.03
2.89
-32.66
-15.70
Cash from Financing Activity
-60.11
2.89
-99.32
-45.85
-51.16
-41.40
-44.18
-44.89
-18.72
-20.85
Net Cash Inflow / Outflow
27.79
128.90
2.23
29.44
28.88
-17.68
-21.83
12.72
43.77
-13.83
Opening Cash & Equivalents
242.78
109.51
114.21
82.43
53.55
71.23
93.06
80.34
38.26
52.10
Closing Cash & Equivalent
270.57
238.40
116.44
111.87
82.43
53.55
71.23
93.06
82.03
38.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Dec 08
Book Value (Rs.)
89.16
80.35
68.47
110.64
100.14
92.59
82.61
71.57
63.44
54.84
ROA
11.84%
10.52%
10.48%
11.77%
10.44%
12.73%
15.02%
11.81%
12.06%
9.95%
ROE
16.08%
14.67%
15.52%
17.86%
15.83%
20.03%
24.10%
22.14%
26.28%
18.73%
ROCE
24.30%
21.73%
23.32%
26.16%
22.60%
27.40%
33.88%
31.77%
37.59%
26.42%
Fixed Asset Turnover
3.15
3.23
2.48
2.05
1.91
2.28
2.58
2.41
2.48
2.29
Receivable days
38.22
34.92
38.64
31.87
32.64
34.14
35.02
37.69
37.45
49.34
Inventory Days
64.96
67.38
71.05
61.29
60.32
57.97
55.77
49.04
48.69
56.25
Payable days
59.84
45.41
33.96
31.82
30.26
31.25
32.80
33.01
34.83
35.66
Cash Conversion Cycle
43.34
56.89
75.74
61.34
62.69
60.87
57.99
53.72
51.31
69.93
Total Debt/Equity
0.00
0.01
0.02
0.02
0.03
0.04
0.04
0.05
0.07
0.05
Interest Cover
149.43
90.62
67.69
53.77
40.92
46.22
47.62
36.94
52.22
130.34

News Update:


  • Grindwell Norton to sign agreement with Shinagawa Refractories
    12th Nov 2018, 10:10 AM

    The initial investment by the company in the LLP will not exceed Rs 15 crore

    Read More
  • Grindwell Norton - Quarterly Results
    1st Nov 2018, 14:41 PM

    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.