Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Chemicals

Rating :
62/99

BSE: 505710 | NSE: GRAUWEIL

Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,916.57
  • 26.77
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,516.63
  • 0.58%
  • 4.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.05%
  • 3.09%
  • 23.30%
  • FII
  • DII
  • Others
  • 0.95%
  • 0.01%
  • 3.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.74
  • 10.30
  • 17.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.68
  • 7.65
  • 8.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.06
  • 12.08
  • 17.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.61
  • 17.67
  • 21.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.21
  • 2.95
  • 3.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.89
  • 10.59
  • 12.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
333.12
327.18
1.82%
285.03
250.89
13.61%
250.49
204.89
22.26%
200.26
198.86
0.70%
Expenses
293.84
297.18
-1.12%
230.46
204.06
12.94%
201.65
166.28
21.27%
152.48
158.96
-4.08%
EBITDA
39.28
30.00
30.93%
54.57
46.83
16.53%
48.84
38.61
26.50%
47.78
39.90
19.75%
EBIDTM
11.79%
9.17%
19.15%
18.67%
19.50%
18.84%
23.86%
20.06%
Other Income
8.46
5.21
62.38%
9.35
5.48
70.62%
7.43
4.25
74.82%
5.75
4.08
40.93%
Interest
3.16
0.75
321.33%
0.40
0.69
-42.03%
0.29
-0.02
-
0.27
0.44
-38.64%
Depreciation
5.38
4.67
15.20%
5.36
5.11
4.89%
5.26
5.04
4.37%
5.12
4.99
2.61%
PBT
39.20
29.07
34.85%
58.16
46.51
25.05%
50.72
37.84
34.04%
48.14
38.55
24.88%
Tax
10.03
7.37
36.09%
15.41
12.07
27.67%
13.26
9.85
34.62%
11.24
9.72
15.64%
PAT
29.17
21.70
34.42%
42.75
34.44
24.13%
37.46
27.99
33.83%
36.90
28.83
27.99%
PATM
8.76%
6.63%
15.00%
13.73%
14.95%
13.66%
18.43%
14.50%
EPS
0.64
0.48
33.33%
0.94
0.76
23.68%
0.83
0.62
33.87%
0.81
0.64
26.56%

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
1,068.90
981.12
768.26
605.41
619.40
601.08
497.30
431.54
424.95
418.73
387.48
Net Sales Growth
8.87%
27.71%
26.90%
-2.26%
3.05%
20.87%
15.24%
1.55%
1.49%
8.06%
 
Cost Of Goods Sold
556.71
555.90
431.46
314.42
313.55
320.07
253.17
212.18
203.62
209.42
207.99
Gross Profit
512.19
425.22
336.80
291.00
305.86
281.01
244.13
219.36
221.33
209.31
179.49
GP Margin
47.92%
43.34%
43.84%
48.07%
49.38%
46.75%
49.09%
50.83%
52.08%
49.99%
46.32%
Total Expenditure
878.43
828.08
658.79
504.53
522.18
495.23
400.45
345.99
347.45
343.24
326.73
Power & Fuel Cost
-
6.91
6.01
4.31
5.32
4.64
3.99
3.84
4.24
4.82
4.20
% Of Sales
-
0.70%
0.78%
0.71%
0.86%
0.77%
0.80%
0.89%
1.00%
1.15%
1.08%
Employee Cost
-
94.03
81.66
70.07
74.27
68.02
57.81
49.44
51.39
47.93
43.43
% Of Sales
-
9.58%
10.63%
11.57%
11.99%
11.32%
11.62%
11.46%
12.09%
11.45%
11.21%
Manufacturing Exp.
-
114.79
91.77
81.66
82.85
59.03
47.67
42.00
36.66
32.86
28.07
% Of Sales
-
11.70%
11.95%
13.49%
13.38%
9.82%
9.59%
9.73%
8.63%
7.85%
7.24%
General & Admin Exp.
-
34.21
27.23
14.67
24.71
25.05
20.00
18.03
18.19
19.39
18.76
% Of Sales
-
3.49%
3.54%
2.42%
3.99%
4.17%
4.02%
4.18%
4.28%
4.63%
4.84%
Selling & Distn. Exp.
-
16.57
14.47
13.81
16.12
13.91
9.28
11.29
21.07
19.90
17.79
% Of Sales
-
1.69%
1.88%
2.28%
2.60%
2.31%
1.87%
2.62%
4.96%
4.75%
4.59%
Miscellaneous Exp.
-
5.67
6.18
5.60
5.36
4.51
8.51
9.21
12.28
8.91
17.79
% Of Sales
-
0.58%
0.80%
0.92%
0.87%
0.75%
1.71%
2.13%
2.89%
2.13%
1.68%
EBITDA
190.47
153.04
109.47
100.88
97.22
105.85
96.85
85.55
77.50
75.49
60.75
EBITDA Margin
17.82%
15.60%
14.25%
16.66%
15.70%
17.61%
19.48%
19.82%
18.24%
18.03%
15.68%
Other Income
30.99
21.98
17.71
14.74
11.87
11.56
11.33
3.69
4.41
1.17
2.85
Interest
4.12
2.53
3.24
2.85
3.26
1.62
2.55
2.53
9.71
14.07
16.74
Depreciation
21.12
19.81
19.63
18.41
19.01
15.49
14.98
13.89
14.17
16.42
11.50
PBT
196.22
152.68
104.31
94.37
86.82
100.31
90.66
72.83
58.03
46.17
35.36
Tax
49.94
39.01
28.05
25.43
19.57
30.25
26.88
18.63
13.54
12.80
5.06
Tax Rate
25.45%
25.67%
26.28%
26.95%
20.51%
32.14%
29.65%
25.58%
24.33%
27.72%
14.31%
PAT
146.28
112.95
78.77
68.81
75.84
63.87
63.78
54.20
42.12
33.37
30.30
PAT before Minority Interest
146.28
112.95
78.77
68.81
75.84
63.87
63.78
54.20
42.12
33.37
30.30
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
13.69%
11.51%
10.25%
11.37%
12.24%
10.63%
12.83%
12.56%
9.91%
7.97%
7.82%
PAT Growth
29.50%
43.39%
14.47%
-9.27%
18.74%
0.14%
17.68%
28.68%
26.22%
10.13%
 
EPS
6.45
4.98
3.47
3.04
3.35
2.82
2.81
2.39
1.86
1.47
1.34

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
679.22
582.42
514.03
444.81
401.25
353.50
300.32
250.66
217.09
193.45
Share Capital
22.67
22.67
22.67
22.67
22.67
22.67
22.67
22.67
22.67
22.67
Total Reserves
656.54
559.75
491.36
422.13
378.58
330.83
277.65
227.99
194.42
170.78
Non-Current Liabilities
52.71
50.39
50.80
48.04
49.26
49.65
42.90
47.22
52.25
77.49
Secured Loans
0.05
0.10
0.19
0.20
0.63
0.94
0.39
0.00
9.39
34.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.29
1.30
2.21
Long Term Provisions
27.04
23.47
23.33
20.60
17.84
16.12
16.14
13.07
10.67
9.15
Current Liabilities
222.34
191.19
185.02
149.10
130.69
103.50
110.59
99.40
140.49
152.43
Trade Payables
117.17
107.67
94.66
81.55
59.93
56.49
47.55
38.20
38.26
45.20
Other Current Liabilities
76.89
55.94
55.93
42.73
45.84
33.26
37.38
26.91
50.49
58.96
Short Term Borrowings
19.12
19.37
18.98
18.60
19.72
5.47
19.31
25.60
39.85
40.09
Short Term Provisions
9.17
8.21
15.45
6.21
5.20
8.28
6.35
8.68
11.88
8.19
Total Liabilities
954.27
824.00
749.85
641.95
581.20
506.65
453.81
397.28
409.83
423.37
Net Block
244.04
246.64
238.40
240.92
231.38
206.29
212.04
209.92
215.58
225.21
Gross Block
361.24
344.12
317.79
303.31
275.69
235.15
225.93
310.55
303.75
295.10
Accumulated Depreciation
117.20
97.48
79.39
62.39
44.32
28.86
13.89
100.63
88.17
69.88
Non Current Assets
316.12
272.14
251.14
261.48
255.39
215.41
220.94
226.14
233.68
248.01
Capital Work in Progress
2.99
0.99
3.63
1.32
3.08
0.00
0.02
0.13
0.39
1.22
Non Current Investment
4.16
0.09
0.17
0.33
1.19
0.93
1.01
1.26
2.17
2.89
Long Term Loans & Adv.
7.32
7.51
6.98
7.50
8.44
7.63
7.51
14.63
15.53
18.63
Other Non Current Assets
57.61
16.92
1.96
11.42
11.30
0.56
0.37
0.20
0.01
0.06
Current Assets
638.14
551.85
498.72
380.46
325.82
291.24
232.87
171.14
176.15
175.36
Current Investments
13.12
0.55
0.00
0.00
0.00
2.08
0.00
0.00
0.00
0.00
Inventories
127.03
143.20
92.92
108.40
93.03
69.22
68.66
64.32
68.67
62.21
Sundry Debtors
183.71
129.93
127.01
113.95
111.81
88.29
74.24
79.04
89.39
93.11
Cash & Bank
287.33
257.95
254.03
135.37
102.61
119.41
77.85
14.70
6.79
6.46
Other Current Assets
26.96
6.32
8.48
6.49
18.36
12.24
12.12
13.08
11.30
13.59
Short Term Loans & Adv.
16.54
13.91
16.27
16.24
14.15
6.57
4.75
9.41
7.50
11.82
Net Current Assets
415.80
360.67
313.70
231.36
195.12
187.74
122.28
71.74
35.66
22.93
Total Assets
954.26
823.99
749.86
641.94
581.21
506.65
453.81
397.28
409.83
423.37

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
113.50
43.89
116.73
84.04
32.51
71.45
87.42
77.16
55.36
48.57
PBT
151.96
106.82
94.24
95.41
94.12
90.66
72.83
55.66
46.17
35.36
Adjustment
15.06
15.18
6.03
14.69
17.73
13.92
9.56
30.65
33.41
30.75
Changes in Working Capital
-14.05
-40.21
32.31
-3.05
-45.54
-13.00
20.38
2.41
-16.72
-11.54
Cash after chg. in Working capital
152.97
81.79
132.58
107.04
66.32
91.58
102.77
88.71
62.87
54.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.47
-37.90
-15.85
-23.00
-33.81
-20.12
-15.35
-11.55
-7.51
-5.99
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
-111.07
-16.56
-42.73
-52.78
-13.14
-61.21
-54.45
-7.54
-9.23
-5.55
Net Fixed Assets
-12.81
-23.69
-16.79
-25.64
-43.62
-9.16
84.76
-6.53
-7.83
-6.46
Net Investments
-21.75
0.28
0.03
-0.02
2.09
-2.08
-1.17
2.02
1.27
0.05
Others
-76.51
6.85
-25.97
-27.12
28.39
-49.97
-138.04
-3.03
-2.67
0.86
Cash from Financing Activity
-23.53
-15.03
-2.66
-36.50
-2.25
-24.57
-10.34
-61.52
-46.06
-42.72
Net Cash Inflow / Outflow
-21.10
12.30
71.34
-5.23
17.12
-14.33
22.63
8.10
0.07
0.31
Opening Cash & Equivalents
117.09
104.79
33.45
38.68
21.57
35.89
13.26
5.16
5.09
4.78
Closing Cash & Equivalent
95.99
117.09
104.79
33.45
38.68
21.57
35.89
13.26
5.16
5.09

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.)
14.98
25.69
22.67
19.62
17.70
15.59
13.25
11.06
9.58
8.53
ROA
12.70%
10.01%
9.89%
12.40%
11.74%
13.28%
12.74%
10.44%
8.01%
7.26%
ROE
17.91%
14.37%
14.35%
17.93%
16.93%
19.51%
19.67%
18.01%
16.26%
16.80%
ROCE
23.76%
19.39%
19.47%
22.26%
24.45%
27.37%
25.20%
23.22%
20.95%
18.07%
Fixed Asset Turnover
3.07
2.53
2.11
2.33
2.56
2.41
1.97
1.66
1.66
1.58
Receivable days
52.87
56.05
67.06
61.06
55.81
53.31
53.04
60.27
66.95
67.67
Inventory Days
45.56
51.51
56.03
54.48
45.26
45.23
46.01
47.59
48.01
49.42
Payable days
73.81
85.58
102.28
48.80
43.94
48.91
46.47
42.23
44.41
47.55
Cash Conversion Cycle
24.62
21.97
20.82
66.74
57.13
49.63
52.58
65.63
70.55
69.55
Total Debt/Equity
0.03
0.03
0.04
0.04
0.05
0.02
0.07
0.11
0.31
0.50
Interest Cover
61.05
33.96
34.03
30.25
59.21
36.55
29.77
6.73
4.28
3.11

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.