Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

GRP Ltd.

Rubber Products

Rating :
68/99

BSE: 509152 | NSE: GRPLTD

NSE BSE
6500.60
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  6553.05
  •  6620.80
  •  6490.05
  •  6503.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  368
  •  23.94
  •  6945.00
  •  2699.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 863.59
  • 63.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 957.16
  • 0.26%
  • 5.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.36%
  • 4.70%
  • 47.97%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.97%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.86
  • 4.76
  • 17.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.04
  • -0.32
  • 9.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.54
  • 18.66
  • 102.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.28
  • 25.03
  • 33.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.61
  • 1.72
  • 2.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.08
  • 12.16
  • 13.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
109.69
114.29
-4.02%
114.41
117.03
-2.24%
99.34
124.14
-19.98%
95.54
111.23
-14.11%
Expenses
99.27
107.44
-7.60%
103.34
111.05
-6.94%
92.82
118.02
-21.35%
89.71
103.26
-13.12%
EBITDA
10.42
6.85
52.12%
11.07
5.98
85.12%
6.52
6.12
6.54%
5.84
7.97
-26.73%
EBIDTM
8.80%
5.61%
9.01%
4.81%
6.12%
4.65%
5.72%
6.75%
Other Income
0.48
1.84
-73.91%
0.43
6.40
-93.28%
0.52
0.11
372.73%
1.16
0.55
110.91%
Interest
1.91
1.63
17.18%
1.88
1.48
27.03%
1.80
1.61
11.80%
1.78
1.20
48.33%
Depreciation
3.28
3.05
7.54%
2.98
3.28
-9.15%
2.76
3.25
-15.08%
2.93
3.23
-9.29%
PBT
5.71
4.01
42.39%
6.65
7.62
-12.73%
2.47
1.38
78.99%
2.29
4.09
-44.01%
Tax
1.40
0.06
2,233.33%
1.96
1.47
33.33%
0.50
0.29
72.41%
-0.46
1.77
-
PAT
4.31
3.95
9.11%
4.69
6.15
-23.74%
1.97
1.09
80.73%
2.75
2.32
18.53%
PATM
3.64%
3.24%
3.82%
4.95%
1.85%
0.83%
2.70%
1.97%
EPS
32.35
29.65
9.11%
35.17
46.17
-23.82%
14.75
8.16
80.76%
20.65
17.40
18.68%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
418.98
451.00
388.42
279.77
348.70
357.37
299.82
303.79
315.02
339.47
308.79
Net Sales Growth
-10.22%
16.11%
38.84%
-19.77%
-2.43%
19.19%
-1.31%
-3.56%
-7.20%
9.94%
 
Cost Of Goods Sold
197.43
209.34
182.05
135.44
170.32
170.68
137.34
138.86
148.67
177.77
145.16
Gross Profit
221.55
241.66
206.38
144.33
178.38
186.69
162.48
164.93
166.35
161.70
163.63
GP Margin
52.88%
53.58%
53.13%
51.59%
51.16%
52.24%
54.19%
54.29%
52.81%
47.63%
52.99%
Total Expenditure
385.14
430.05
372.92
266.21
336.37
336.08
281.83
277.72
286.25
317.05
273.66
Power & Fuel Cost
-
54.73
47.53
38.20
48.10
49.97
42.35
41.75
42.45
45.22
42.70
% Of Sales
-
12.14%
12.24%
13.65%
13.79%
13.98%
14.13%
13.74%
13.48%
13.32%
13.83%
Employee Cost
-
53.20
47.61
48.77
60.78
58.63
52.52
53.45
49.31
43.44
35.52
% Of Sales
-
11.80%
12.26%
17.43%
17.43%
16.41%
17.52%
17.59%
15.65%
12.80%
11.50%
Manufacturing Exp.
-
38.96
32.95
15.69
20.11
21.06
19.03
17.20
15.98
15.55
15.10
% Of Sales
-
8.64%
8.48%
5.61%
5.77%
5.89%
6.35%
5.66%
5.07%
4.58%
4.89%
General & Admin Exp.
-
9.50
6.42
5.49
7.79
8.32
6.47
6.33
6.21
7.25
6.43
% Of Sales
-
2.11%
1.65%
1.96%
2.23%
2.33%
2.16%
2.08%
1.97%
2.14%
2.08%
Selling & Distn. Exp.
-
63.46
54.96
22.33
28.93
26.96
23.37
19.73
22.66
27.25
27.56
% Of Sales
-
14.07%
14.15%
7.98%
8.30%
7.54%
7.79%
6.49%
7.19%
8.03%
8.93%
Miscellaneous Exp.
-
0.87
1.42
0.29
0.35
0.46
0.75
0.40
0.99
0.57
27.56
% Of Sales
-
0.19%
0.37%
0.10%
0.10%
0.13%
0.25%
0.13%
0.31%
0.17%
0.39%
EBITDA
33.85
20.95
15.50
13.56
12.33
21.29
17.99
26.07
28.77
22.42
35.13
EBITDA Margin
8.08%
4.65%
3.99%
4.85%
3.54%
5.96%
6.00%
8.58%
9.13%
6.60%
11.38%
Other Income
2.59
13.36
8.85
5.23
7.24
4.57
1.62
2.74
0.40
7.08
2.06
Interest
7.37
6.50
4.51
5.40
8.18
4.73
4.44
3.83
4.50
4.96
6.96
Depreciation
11.95
12.51
12.40
12.66
13.64
13.31
13.91
14.34
14.19
14.72
12.44
PBT
17.12
15.30
7.44
0.74
-2.25
7.81
1.26
10.65
10.47
9.82
17.78
Tax
3.40
1.36
1.68
-0.93
-5.22
1.89
1.52
3.80
2.55
2.16
6.94
Tax Rate
19.86%
8.89%
22.58%
-125.68%
232.00%
24.20%
120.63%
35.68%
24.36%
19.58%
39.03%
PAT
13.72
13.95
5.76
1.67
2.97
5.93
-0.26
6.84
7.91
8.87
10.85
PAT before Minority Interest
13.72
13.95
5.76
1.67
2.97
5.93
-0.26
6.84
7.91
8.87
10.85
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.27%
3.09%
1.48%
0.60%
0.85%
1.66%
-0.09%
2.25%
2.51%
2.61%
3.51%
PAT Growth
1.55%
142.19%
244.91%
-43.77%
-49.92%
-
-
-13.53%
-10.82%
-18.25%
 
EPS
105.54
107.31
44.31
12.85
22.85
45.62
-2.00
52.62
60.85
68.23
83.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
147.42
136.22
131.58
127.20
129.81
124.07
126.48
119.06
112.75
105.87
Share Capital
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
Total Reserves
146.08
134.89
130.25
125.86
128.48
122.73
125.15
117.72
111.41
104.53
Non-Current Liabilities
38.87
46.89
32.58
28.80
24.92
28.14
36.07
34.27
35.81
50.75
Secured Loans
24.72
29.83
15.60
11.32
2.79
5.04
10.97
9.39
10.45
24.16
Unsecured Loans
0.21
0.09
0.13
0.16
0.10
0.30
0.48
0.54
0.01
0.05
Long Term Provisions
1.68
2.37
0.74
0.66
0.54
0.72
0.62
1.03
1.31
1.65
Current Liabilities
103.86
115.94
83.72
112.85
88.60
77.39
106.47
117.83
147.96
115.73
Trade Payables
15.48
25.14
15.78
23.45
21.70
15.72
21.45
18.79
20.36
18.78
Other Current Liabilities
28.97
23.50
15.14
18.82
10.74
15.43
9.32
16.33
18.69
18.69
Short Term Borrowings
54.35
63.18
51.63
69.52
59.30
45.76
50.64
46.54
42.40
45.20
Short Term Provisions
5.06
4.12
1.16
1.06
-3.14
0.49
25.06
36.17
66.51
33.06
Total Liabilities
290.15
299.05
247.88
268.85
243.33
229.60
269.02
271.16
296.52
272.35
Net Block
102.35
120.80
109.28
121.33
120.95
124.86
134.22
132.29
129.78
136.21
Gross Block
249.47
274.79
253.26
257.78
244.50
237.21
234.13
217.93
201.69
193.60
Accumulated Depreciation
147.12
153.99
143.99
136.45
123.55
112.35
99.92
85.64
71.91
57.39
Non Current Assets
124.76
126.69
115.30
127.95
128.90
133.10
142.94
141.93
143.20
148.79
Capital Work in Progress
11.08
0.14
1.93
1.65
1.09
2.36
2.40
1.96
6.11
3.89
Non Current Investment
0.13
0.19
0.17
1.73
1.71
1.95
0.77
0.67
0.59
0.43
Long Term Loans & Adv.
9.63
4.41
2.82
3.12
4.88
3.67
5.30
6.94
6.66
8.01
Other Non Current Assets
0.56
0.12
0.05
0.13
0.27
0.27
0.26
0.07
0.07
0.26
Current Assets
165.38
172.37
132.58
140.88
114.43
96.49
126.08
129.23
153.32
123.56
Current Investments
15.69
15.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
46.41
53.49
43.36
46.77
34.81
34.10
45.86
33.56
30.05
33.26
Sundry Debtors
70.69
86.01
63.91
65.20
65.73
51.52
48.37
54.51
50.48
49.98
Cash & Bank
0.69
0.44
13.83
8.44
4.61
1.17
1.10
2.69
2.18
2.65
Other Current Assets
31.90
5.99
4.49
2.04
9.27
9.71
30.76
38.48
70.60
37.67
Short Term Loans & Adv.
14.59
11.30
6.99
18.44
6.39
8.45
28.73
37.54
66.93
35.63
Net Current Assets
61.53
56.43
48.86
28.04
25.83
19.10
19.61
11.40
5.36
7.83
Total Assets
290.14
299.06
247.88
268.83
243.33
229.59
269.02
271.16
296.52
272.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
25.13
1.52
25.06
7.36
8.41
21.90
20.58
17.74
32.14
28.31
PBT
15.30
7.44
0.74
-2.25
7.21
0.77
10.65
10.47
11.03
17.78
Adjustment
12.63
17.12
17.86
23.30
17.83
18.75
17.31
18.19
17.46
19.23
Changes in Working Capital
0.89
-20.61
6.53
-12.86
-13.74
2.86
-4.78
-7.65
5.11
-2.92
Cash after chg. in Working capital
28.83
3.95
25.12
8.18
11.31
22.38
23.18
21.00
33.60
34.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.70
-2.43
-0.06
-0.83
-2.90
-0.48
-2.60
-3.26
-1.46
-5.79
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
-5.45
-38.34
0.86
-11.18
-8.77
-6.59
-15.99
-12.71
-8.38
-13.96
Net Fixed Assets
20.23
-19.73
4.09
-14.68
-6.27
-2.80
-14.26
-10.32
-9.99
-11.00
Net Investments
2.02
-15.14
1.72
-0.32
-6.77
-1.17
-0.57
-0.08
-0.16
-0.29
Others
-27.70
-3.47
-4.95
3.82
4.27
-2.62
-1.16
-2.31
1.77
-2.67
Cash from Financing Activity
-19.37
23.38
-20.43
7.66
3.83
-14.77
-5.95
-4.71
-24.46
-13.77
Net Cash Inflow / Outflow
0.30
-13.44
5.49
3.84
3.47
0.53
-1.37
0.33
-0.71
0.58
Opening Cash & Equivalents
0.30
13.74
8.25
4.40
0.94
0.40
2.00
1.67
2.39
1.81
Closing Cash & Equivalent
0.60
0.30
13.74
8.25
4.40
0.94
0.64
2.00
1.67
2.39

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
1105.66
1021.70
986.88
954.00
973.61
930.51
948.61
892.94
845.61
794.01
ROA
4.73%
2.11%
0.65%
1.16%
2.51%
-0.10%
2.53%
2.79%
3.12%
3.97%
ROE
9.84%
4.30%
1.29%
2.31%
4.67%
-0.21%
5.57%
6.83%
8.12%
10.67%
ROCE
9.25%
5.45%
2.95%
2.91%
6.68%
3.04%
7.59%
8.15%
8.62%
13.07%
Fixed Asset Turnover
1.83
1.56
1.16
1.46
1.56
1.34
1.40
1.56
1.78
1.69
Receivable days
59.60
66.44
79.22
65.07
56.78
57.85
59.50
58.72
52.24
55.86
Inventory Days
38.00
42.92
55.30
40.54
33.37
46.31
45.93
35.58
32.92
37.41
Payable days
35.42
41.03
52.86
23.94
20.09
23.76
25.38
24.39
22.03
23.96
Cash Conversion Cycle
62.18
68.34
81.66
81.67
70.06
80.40
80.04
69.91
63.13
69.31
Total Debt/Equity
0.60
0.73
0.54
0.67
0.50
0.46
0.53
0.57
0.60
0.80
Interest Cover
3.36
2.65
1.14
0.72
2.65
1.28
3.78
3.32
3.22
3.56

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • GRP - Quarterly Results
    14th Feb 2024, 18:58 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.