Nifty
Sensex
:
:
24565.35
80599.91
-203.00 (-0.82%)
-585.67 (-0.72%)

Diversified

Rating :
59/99

BSE: 500300 | NSE: GRASIM

2722.20
01-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2748
  •  2766.5
  •  2716
  •  2746.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  329586
  •  903687857.5
  •  2896
  •  2276.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,85,274.45
  • 50.00
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,61,017.74
  • 0.37%
  • 1.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.11%
  • 8.23%
  • 10.59%
  • FII
  • DII
  • Others
  • 13.79%
  • 15.48%
  • 8.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.72
  • 14.21
  • 8.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.00
  • 8.69
  • 5.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.00
  • -0.91
  • -18.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.50
  • 19.89
  • 21.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.38
  • 1.54
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.51
  • 9.15
  • 9.64

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
85.29
55.57
104.37
132.72
P/E Ratio
31.92
48.99
26.08
20.51
Revenue
129579
148478
174417
194236
EBITDA
27195
28262
36544
42309
Net Income
5624
3706
7347
9600
ROA
1.5
0.8
0
0
P/B Ratio
3.55
1.90
1.85
1.70
ROE
6.72
3.98
7.64
9.19
FCFF
-31707
-36803
-823
-233
FCFF Yield
-7.99
-9.27
-0.21
-0.06
Net Debt
114263
161280
154031
143483
BVPS
765.77
1432.8
1472.05
1603.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
44,267.26
37,727.13
17.34%
34,792.85
31,965.48
8.85%
33,562.85
30,220.68
11.06%
33,860.75
31,065.19
9.00%
Expenses
35,517.16
29,834.85
19.05%
27,996.67
25,072.05
11.66%
27,545.80
24,168.00
13.98%
27,156.22
24,708.44
9.91%
EBITDA
8,750.10
7,892.28
10.87%
6,796.18
6,893.43
-1.41%
6,017.05
6,052.68
-0.59%
6,704.53
6,356.75
5.47%
EBIDTM
19.77%
20.92%
19.53%
21.57%
17.93%
20.03%
19.80%
20.46%
Other Income
383.41
427.23
-10.26%
368.98
256.49
43.86%
395.36
284.59
38.92%
300.02
295.79
1.43%
Interest
3,407.25
2,586.39
31.74%
3,195.54
2,432.96
31.34%
2,951.43
2,225.67
32.61%
2,725.22
2,032.41
34.09%
Depreciation
1,831.35
1,329.22
37.78%
1,531.58
1,244.43
23.07%
1,495.80
1,245.15
20.13%
1,367.73
1,182.53
15.66%
PBT
3,827.59
3,834.54
-0.18%
2,438.04
3,472.53
-29.79%
1,881.73
2,866.45
-34.35%
2,944.10
3,437.60
-14.36%
Tax
1,022.75
1,206.66
-15.24%
604.14
868.31
-30.42%
867.47
837.67
3.56%
708.43
861.52
-17.77%
PAT
2,804.84
2,627.88
6.73%
1,833.90
2,604.22
-29.58%
1,014.26
2,028.78
-50.01%
2,235.67
2,576.08
-13.21%
PATM
6.34%
6.97%
5.27%
8.15%
3.02%
6.71%
6.60%
8.29%
EPS
21.98
20.63
6.54%
13.43
22.91
-41.38%
5.82
17.60
-66.93%
18.19
23.85
-23.73%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
1,48,477.89
1,30,978.48
1,17,627.08
95,701.13
76,404.29
75,491.08
77,264.07
55,931.66
36,068.40
34,487.47
Net Sales Growth
-
13.36%
11.35%
22.91%
25.26%
1.21%
-2.29%
38.14%
55.07%
4.58%
 
Cost Of Goods Sold
-
31,867.15
25,419.69
22,611.95
17,372.42
12,629.22
13,940.16
16,688.24
12,610.65
9,475.01
9,002.21
Gross Profit
-
1,16,610.74
1,05,558.79
95,015.13
78,328.71
63,775.07
61,550.92
60,575.83
43,321.01
26,593.39
25,485.26
GP Margin
-
78.54%
80.59%
80.78%
81.85%
83.47%
81.53%
78.40%
77.45%
73.73%
73.90%
Total Expenditure
-
1,20,215.70
1,03,783.34
96,038.03
75,269.76
57,768.95
58,120.81
60,620.91
43,609.76
28,683.27
28,083.02
Power & Fuel Cost
-
22,357.54
22,202.38
23,168.73
15,520.70
10,363.78
11,080.71
12,423.45
8,631.29
5,795.41
6,013.70
% Of Sales
-
15.06%
16.95%
19.70%
16.22%
13.56%
14.68%
16.08%
15.43%
16.07%
17.44%
Employee Cost
-
9,721.52
7,963.18
7,193.86
6,327.71
5,534.74
5,760.39
5,428.21
3,992.47
2,265.59
2,127.82
% Of Sales
-
6.55%
6.08%
6.12%
6.61%
7.24%
7.63%
7.03%
7.14%
6.28%
6.17%
Manufacturing Exp.
-
7,711.23
6,614.50
6,253.20
5,254.97
3,917.75
4,272.26
4,211.77
3,415.94
2,682.03
2,518.63
% Of Sales
-
5.19%
5.05%
5.32%
5.49%
5.13%
5.66%
5.45%
6.11%
7.44%
7.30%
General & Admin Exp.
-
953.31
914.39
817.76
642.71
567.33
680.81
680.16
585.06
413.99
426.17
% Of Sales
-
0.64%
0.70%
0.70%
0.67%
0.74%
0.90%
0.88%
1.05%
1.15%
1.24%
Selling & Distn. Exp.
-
23,217.94
20,525.28
18,746.79
15,839.98
12,922.60
12,614.68
12,844.98
8,935.33
7,067.43
7,098.18
% Of Sales
-
15.64%
15.67%
15.94%
16.55%
16.91%
16.71%
16.62%
15.98%
19.59%
20.58%
Miscellaneous Exp.
-
24,487.93
20,239.78
17,317.69
14,368.97
11,864.01
9,792.26
8,374.86
5,483.91
1,005.63
7,098.18
% Of Sales
-
16.49%
15.45%
14.72%
15.01%
15.53%
12.97%
10.84%
9.80%
2.79%
2.76%
EBITDA
-
28,262.19
27,195.14
21,589.05
20,431.37
18,635.34
17,370.27
16,643.16
12,321.90
7,385.13
6,404.45
EBITDA Margin
-
19.03%
20.76%
18.35%
21.35%
24.39%
23.01%
21.54%
22.03%
20.48%
18.57%
Other Income
-
1,459.04
1,264.10
3,612.05
821.34
1,057.80
968.81
826.36
860.66
947.76
661.60
Interest
-
12,500.38
9,277.43
6,043.73
4,776.00
5,735.80
6,890.31
6,060.03
3,663.17
702.40
718.09
Depreciation
-
6,453.73
5,001.32
4,551.59
4,161.07
4,033.40
4,004.23
3,571.38
2,724.36
1,807.59
1,833.79
PBT
-
10,767.12
14,180.49
14,605.78
12,315.64
9,923.94
7,444.54
7,838.11
6,795.03
5,822.90
4,514.17
Tax
-
3,068.73
3,774.16
3,648.51
1,936.31
3,022.19
-13.92
2,434.03
1,947.12
1,706.70
1,224.60
Tax Rate
-
29.15%
27.73%
25.13%
15.81%
31.54%
-0.23%
47.27%
30.60%
29.31%
27.30%
PAT
-
3,705.68
5,624.49
6,827.26
7,034.04
3,878.14
3,849.52
1,663.93
3,406.02
3,037.89
2,275.12
PAT before Minority Interest
-
7,756.33
9,925.65
11,078.20
10,690.55
6,560.02
6,076.36
2,715.68
4,415.06
4,116.20
3,261.72
Minority Interest
-
-4,050.65
-4,301.16
-4,250.94
-3,656.51
-2,681.88
-2,226.84
-1,051.75
-1,009.04
-1,078.31
-986.60
PAT Margin
-
2.50%
4.29%
5.80%
7.35%
5.08%
5.10%
2.15%
6.09%
8.42%
6.60%
PAT Growth
-
-34.12%
-17.62%
-2.94%
81.38%
0.74%
131.35%
-51.15%
12.12%
33.53%
 
EPS
-
55.65
84.46
102.53
105.63
58.24
57.81
24.99
51.15
45.62
34.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
97,509.23
88,652.40
78,741.99
75,698.23
65,494.06
56,632.29
58,019.52
57,361.85
31,387.08
27,429.31
Share Capital
136.10
132.79
131.68
131.66
131.61
131.56
131.52
131.47
93.37
93.35
Total Reserves
96,698.91
87,975.81
78,199.73
75,264.73
65,087.95
56,237.33
57,660.02
57,105.78
31,251.98
27,293.11
Non-Current Liabilities
2,34,703.90
1,80,745.27
1,44,376.96
1,15,089.61
1,12,279.37
1,06,625.41
1,03,839.43
81,677.97
10,663.31
8,955.33
Secured Loans
92,624.41
69,695.61
54,543.10
35,637.67
41,774.44
50,615.58
50,063.73
34,590.36
2,874.79
3,200.34
Unsecured Loans
31,302.69
16,420.86
12,169.36
10,908.29
10,713.81
8,122.22
6,622.37
6,203.08
3,893.92
2,343.83
Long Term Provisions
1,074.02
868.50
765.81
732.94
465.02
311.83
252.25
233.26
297.11
345.68
Current Liabilities
1,07,523.71
92,432.84
69,532.99
57,884.47
52,507.80
46,618.95
48,765.45
42,521.96
10,995.08
14,462.98
Trade Payables
15,438.09
15,357.06
13,353.27
11,393.44
7,916.84
6,582.91
6,083.70
5,029.68
3,048.19
2,395.54
Other Current Liabilities
55,604.55
44,060.40
35,605.92
31,575.86
30,863.93
25,488.93
22,168.10
15,065.55
5,657.51
7,594.49
Short Term Borrowings
32,192.83
28,838.87
17,684.51
13,081.84
11,400.96
12,109.16
18,378.52
20,519.95
1,157.85
3,478.91
Short Term Provisions
4,288.24
4,176.51
2,889.29
1,833.33
2,326.07
2,437.95
2,135.13
1,906.78
1,131.53
994.04
Total Liabilities
5,00,040.44
4,12,116.49
3,36,822.77
2,89,148.79
2,67,348.77
2,44,181.44
2,41,126.98
2,07,898.66
62,747.40
59,576.44
Net Block
1,41,134.27
1,00,480.25
94,882.00
88,981.31
85,007.56
87,720.42
87,113.08
69,257.20
34,786.19
34,270.78
Gross Block
1,77,037.43
1,30,723.30
1,20,449.77
1,10,317.51
1,02,442.02
1,01,578.84
97,049.48
75,780.29
38,672.50
36,415.45
Accumulated Depreciation
35,903.16
30,243.05
25,567.77
21,336.20
17,434.46
13,858.42
9,936.40
6,523.09
3,886.31
2,144.67
Non Current Assets
4,06,430.27
3,25,728.78
2,69,300.41
2,32,381.10
2,07,073.53
1,92,128.52
1,91,246.41
1,67,589.50
44,287.94
44,499.88
Capital Work in Progress
14,765.01
18,357.52
7,401.37
6,165.61
5,768.69
3,904.13
2,765.97
2,290.02
1,296.97
1,788.38
Non Current Investment
85,593.95
75,023.71
60,043.17
51,883.98
42,492.10
32,029.77
30,652.99
33,032.93
7,201.79
7,010.80
Long Term Loans & Adv.
1,26,701.81
96,998.04
77,230.79
56,662.41
49,240.92
49,798.70
49,722.21
40,743.67
895.60
1,145.37
Other Non Current Assets
38,221.73
34,855.32
29,352.40
28,223.47
24,564.26
18,675.50
20,992.16
22,265.68
107.39
284.55
Current Assets
93,472.48
86,365.16
67,504.34
56,758.16
60,275.24
52,052.92
49,880.57
40,309.16
18,459.46
15,076.56
Current Investments
17,139.89
18,276.60
14,806.33
14,722.09
17,570.73
11,494.28
6,944.10
8,253.20
6,998.59
3,590.40
Inventories
15,614.42
13,544.78
11,159.15
9,536.42
6,196.96
6,840.62
7,059.13
5,860.36
4,231.42
4,148.75
Sundry Debtors
9,158.64
6,979.40
5,915.10
5,429.36
4,341.78
5,793.06
6,690.07
5,202.63
3,009.56
3,002.01
Cash & Bank
7,905.42
4,648.76
3,713.38
3,252.55
5,337.37
3,803.66
1,908.23
1,316.10
2,307.01
2,307.15
Other Current Assets
43,654.11
8,033.27
6,598.63
7,204.33
26,828.40
24,121.30
27,279.04
19,676.87
1,912.88
2,028.25
Short Term Loans & Adv.
35,667.76
34,882.35
25,311.75
16,613.41
16,552.71
16,022.15
19,213.22
15,104.58
1,311.96
1,250.87
Net Current Assets
-14,051.23
-6,067.68
-2,028.65
-1,126.31
7,767.44
5,433.97
1,115.12
-2,212.80
7,464.38
613.58
Total Assets
4,99,902.75
4,12,093.94
3,36,804.75
2,89,139.26
2,67,348.77
2,44,181.44
2,41,126.98
2,07,898.66
62,747.40
59,576.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-17,169.65
-10,719.33
-12,685.14
7,037.65
15,075.08
16,803.43
-1,658.58
-4,139.90
7,287.80
5,868.36
PBT
10,528.27
13,611.13
14,517.75
12,246.53
9,582.21
5,929.32
5,134.40
6,362.18
5,822.90
4,486.32
Adjustment
17,740.23
14,654.67
10,647.26
9,161.43
9,717.33
8,693.89
9,148.88
4,094.09
1,611.41
2,072.11
Changes in Working Capital
-42,887.06
-36,376.08
-35,755.33
-11,404.67
-2,380.51
3,736.70
-14,068.33
-12,896.60
818.61
483.62
Cash after chg. in Working capital
-14,618.56
-8,110.28
-10,590.32
10,003.29
16,919.03
18,359.91
214.95
-2,440.33
8,252.92
7,042.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,551.09
-2,609.05
-2,094.82
-2,965.64
-1,843.95
-1,739.61
-1,873.53
-1,699.57
-965.12
-1,173.69
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
183.13
0.00
0.00
0.00
0.00
Cash From Investing Activity
-23,982.08
-23,113.20
-13,686.71
-3,543.18
-9,229.49
-11,547.64
-2,271.00
509.76
-3,487.65
-4,572.57
Net Fixed Assets
-4,224.36
-5,774.75
-3,479.68
-2,304.12
-537.95
-3,037.22
-1,941.93
-4,943.81
-418.03
-328.27
Net Investments
-423.10
-5,315.39
4,793.99
-5,051.04
-6,097.59
3,585.43
4,419.02
-26,550.17
-1,896.80
-1,749.28
Others
-19,334.62
-12,023.06
-15,001.02
3,811.98
-2,593.95
-12,095.85
-4,748.09
32,003.74
-1,172.82
-2,495.02
Cash from Financing Activity
42,977.89
33,908.18
26,469.13
-6,733.13
-8,003.45
-3,417.93
4,157.99
3,449.07
-3,798.56
-1,364.57
Net Cash Inflow / Outflow
1,826.16
75.65
97.28
-3,238.66
-2,157.86
1,837.86
228.41
-181.07
1.59
-68.78
Opening Cash & Equivalents
2,387.65
2,312.56
2,240.70
5,479.75
5,146.27
1,225.03
936.65
93.82
113.34
124.70
Closing Cash & Equivalent
4,882.70
2,387.65
2,312.56
2,240.70
2,988.74
3,063.36
1,223.69
949.32
93.82
113.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
1423.00
1327.04
1184.99
1145.32
991.10
856.93
878.83
870.73
671.42
586.75
ROA
1.70%
2.65%
3.54%
3.84%
2.56%
2.50%
1.21%
3.26%
6.73%
5.74%
ROE
8.39%
11.93%
14.41%
15.21%
10.79%
10.65%
4.72%
9.97%
14.02%
12.93%
ROCE
9.24%
11.38%
12.63%
11.93%
10.84%
9.17%
8.40%
12.15%
16.21%
13.88%
Fixed Asset Turnover
1.07
1.13
1.10
0.97
0.82
0.83
0.95
1.00
1.07
0.93
Receivable days
17.90
16.56
16.36
17.22
22.18
27.63
26.54
26.26
27.26
26.76
Inventory Days
32.34
31.73
29.84
27.73
28.54
30.77
28.83
32.27
38.00
42.33
Payable days
154.05
182.69
180.83
186.46
194.87
41.71
36.06
36.66
34.17
30.18
Cash Conversion Cycle
-103.82
-134.39
-134.64
-141.50
-144.14
16.69
19.31
21.87
31.09
38.90
Total Debt/Equity
1.90
1.53
1.29
0.97
1.19
1.48
1.46
1.17
0.29
0.46
Interest Cover
1.87
2.48
3.44
3.64
2.67
1.88
1.85
2.74
9.29
7.25

News Update:


  • Grasim Industries starts commercial production of Resin manufacturing block at Mahad
    25th Jun 2025, 15:20 PM

    The company has started commercial production of Resin manufacturing block with effect from June 24, 2025

    Read More
  • Grasim Industries gets nod to raise funds up to Rs 1,000 crore
    3rd Jun 2025, 11:53 AM

    The Finance Committee of the Board of Directors of the Company at its meeting held on June 02, 2025 has approved the same

    Read More
  • Grasim Industries reports 9% rise in Q4 consolidated net profit
    23rd May 2025, 15:00 PM

    The total consolidated income of the company increased by 17.03% at Rs 44,650.67 crore for Q4FY25

    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.