Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Plastic Products - Packaging

Rating :
51/99

BSE: 500655 | NSE: GRWRHITECH

668.30
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 660.20
  • 676.00
  • 660.20
  • 672.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4233
  •  28.33
  •  889.00
  •  583.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,543.91
  • 9.21
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,626.84
  • 1.50%
  • 0.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 3.35%
  • 28.84%
  • FII
  • DII
  • Others
  • 0.1%
  • 3.19%
  • 3.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.19
  • 2.50
  • 1.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 24.53
  • 8.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.69
  • 41.20
  • 15.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.40
  • 13.00
  • 9.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 0.70
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.60
  • 6.54
  • 5.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
323.51
287.74
12.43%
333.90
282.65
18.13%
339.62
249.20
36.28%
305.60
169.44
80.36%
Expenses
268.34
235.91
13.75%
269.23
212.37
26.77%
280.45
182.35
53.80%
246.55
140.39
75.62%
EBITDA
55.17
51.83
6.44%
64.67
70.28
-7.98%
59.17
66.85
-11.49%
59.05
29.05
103.27%
EBIDTM
17.05%
18.01%
19.37%
24.86%
17.42%
26.83%
19.32%
17.14%
Other Income
15.40
6.28
145.22%
7.50
4.66
60.94%
9.72
2.87
238.68%
6.81
1.83
272.13%
Interest
4.57
4.88
-6.35%
4.63
4.68
-1.07%
4.65
5.45
-14.68%
4.39
4.58
-4.15%
Depreciation
7.20
6.62
8.76%
7.25
5.97
21.44%
7.07
5.79
22.11%
6.67
5.60
19.11%
PBT
58.80
46.61
26.15%
60.29
64.29
-6.22%
57.17
58.48
-2.24%
54.80
20.70
164.73%
Tax
13.68
14.81
-7.63%
17.40
21.51
-19.11%
13.83
20.72
-33.25%
18.97
7.09
167.56%
PAT
45.12
31.80
41.89%
42.89
42.78
0.26%
43.34
37.76
14.78%
35.83
13.61
163.26%
PATM
13.95%
11.05%
12.85%
15.14%
12.76%
15.15%
11.72%
8.03%
EPS
19.42
13.69
41.86%
18.46
18.42
0.22%
18.66
16.25
14.83%
15.42
5.86
163.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,302.63
989.03
924.83
947.89
833.34
874.11
857.45
896.29
843.21
777.55
796.40
Net Sales Growth
31.71%
6.94%
-2.43%
13.75%
-4.66%
1.94%
-4.33%
6.29%
8.44%
-2.37%
 
Cost Of Goods Sold
529.79
353.78
381.94
444.60
422.69
458.44
449.17
540.50
506.71
437.57
452.47
Gross Profit
772.84
635.24
542.89
503.30
410.66
415.67
408.29
355.79
336.49
339.98
343.93
GP Margin
59.33%
64.23%
58.70%
53.10%
49.28%
47.55%
47.62%
39.70%
39.91%
43.72%
43.19%
Total Expenditure
1,064.57
771.02
763.18
803.83
750.05
801.32
776.40
836.61
774.33
708.69
708.55
Power & Fuel Cost
-
81.72
86.15
84.20
70.64
79.37
83.33
88.97
87.07
90.90
84.22
% Of Sales
-
8.26%
9.32%
8.88%
8.48%
9.08%
9.72%
9.93%
10.33%
11.69%
10.58%
Employee Cost
-
107.59
93.60
80.14
75.66
76.31
70.19
57.96
59.31
52.72
58.00
% Of Sales
-
10.88%
10.12%
8.45%
9.08%
8.73%
8.19%
6.47%
7.03%
6.78%
7.28%
Manufacturing Exp.
-
131.16
119.27
115.31
105.80
106.31
88.30
69.27
59.25
72.50
60.29
% Of Sales
-
13.26%
12.90%
12.16%
12.70%
12.16%
10.30%
7.73%
7.03%
9.32%
7.57%
General & Admin Exp.
-
23.41
24.57
26.41
27.09
28.74
34.52
30.17
19.25
16.18
17.02
% Of Sales
-
2.37%
2.66%
2.79%
3.25%
3.29%
4.03%
3.37%
2.28%
2.08%
2.14%
Selling & Distn. Exp.
-
50.48
34.96
34.40
31.38
31.66
31.05
30.29
23.77
22.98
21.43
% Of Sales
-
5.10%
3.78%
3.63%
3.77%
3.62%
3.62%
3.38%
2.82%
2.96%
2.69%
Miscellaneous Exp.
-
22.87
22.69
18.77
16.80
20.49
19.85
19.46
18.96
15.83
21.43
% Of Sales
-
2.31%
2.45%
1.98%
2.02%
2.34%
2.32%
2.17%
2.25%
2.04%
1.90%
EBITDA
238.06
218.01
161.65
144.06
83.29
72.79
81.05
59.68
68.88
68.86
87.85
EBITDA Margin
18.28%
22.04%
17.48%
15.20%
9.99%
8.33%
9.45%
6.66%
8.17%
8.86%
11.03%
Other Income
39.43
15.64
11.82
9.01
5.21
7.73
6.07
26.89
9.72
8.14
14.36
Interest
18.24
19.59
18.46
19.34
25.03
33.12
43.52
44.13
37.41
29.88
28.73
Depreciation
28.19
23.97
20.29
13.85
13.63
13.82
16.96
15.20
33.53
39.37
41.75
PBT
231.06
190.08
134.72
119.88
49.84
33.57
26.65
27.23
7.66
7.75
31.74
Tax
63.88
64.13
48.70
38.23
16.71
11.13
10.15
9.42
3.59
-15.02
1.10
Tax Rate
27.65%
33.74%
36.15%
31.89%
33.53%
33.15%
38.09%
34.59%
25.86%
-112.85%
3.33%
PAT
167.18
125.95
86.02
81.65
33.12
22.44
16.50
17.81
10.29
28.33
31.98
PAT before Minority Interest
167.18
125.95
86.02
81.65
33.12
22.44
16.50
17.81
10.29
28.33
31.98
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
12.83%
12.73%
9.30%
8.61%
3.97%
2.57%
1.92%
1.99%
1.22%
3.64%
4.02%
PAT Growth
32.74%
46.42%
5.35%
146.53%
47.59%
36.00%
-7.36%
73.08%
-63.68%
-11.41%
 
EPS
72.06
54.29
37.08
35.19
14.28
9.67
7.11
7.68
4.44
12.21
13.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,563.55
1,403.72
1,372.17
1,291.87
1,253.81
585.47
568.71
607.92
596.68
513.20
Share Capital
23.23
23.23
23.23
23.23
23.23
23.25
23.25
77.71
77.71
77.71
Total Reserves
1,540.32
1,380.49
1,348.94
1,268.64
1,230.58
562.22
545.46
530.21
518.96
435.48
Non-Current Liabilities
123.35
109.42
73.37
84.49
-37.36
80.16
97.23
101.94
99.76
77.89
Secured Loans
111.81
127.30
107.62
129.62
9.15
24.12
48.59
61.11
62.50
20.64
Unsecured Loans
0.00
3.54
5.60
7.49
9.23
10.59
12.03
12.03
12.03
12.03
Long Term Provisions
4.03
3.52
7.41
6.45
5.43
5.02
4.98
4.48
4.09
8.22
Current Liabilities
181.46
140.94
153.45
134.29
374.64
354.34
375.95
379.50
278.24
252.40
Trade Payables
86.49
65.28
82.95
63.04
48.72
44.92
44.24
41.44
31.91
25.78
Other Current Liabilities
85.06
59.62
57.99
45.45
41.58
41.80
45.38
49.71
39.72
37.14
Short Term Borrowings
0.00
5.47
4.25
16.63
273.76
254.32
276.73
279.61
197.94
179.29
Short Term Provisions
9.90
10.57
8.26
9.16
10.59
13.29
9.59
8.74
8.67
10.20
Total Liabilities
1,868.36
1,654.08
1,598.99
1,510.65
1,591.09
1,019.97
1,041.89
1,089.36
974.68
843.49
Net Block
1,329.20
1,279.28
1,238.14
1,226.09
1,230.66
647.68
649.11
561.85
554.72
524.04
Gross Block
1,410.98
1,345.82
1,285.41
1,253.48
1,244.41
1,420.69
1,407.36
1,302.77
1,262.61
1,062.11
Accumulated Depreciation
81.77
66.55
47.27
27.39
13.76
640.66
625.90
608.57
575.53
538.07
Non Current Assets
1,433.32
1,350.04
1,299.28
1,279.45
1,287.38
742.83
748.78
732.68
688.45
613.69
Capital Work in Progress
10.98
20.08
10.59
9.73
8.16
5.18
10.70
86.19
39.09
5.75
Non Current Investment
67.53
28.08
29.78
24.22
28.57
0.73
0.73
0.73
0.81
0.81
Long Term Loans & Adv.
25.60
22.60
20.77
19.40
20.00
89.24
88.24
83.90
93.83
83.09
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
435.04
304.04
299.71
231.20
303.71
277.14
293.11
356.68
286.23
229.80
Current Investments
158.42
87.71
90.41
11.61
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
124.11
104.51
85.43
94.98
112.56
136.07
137.18
148.89
96.03
117.99
Sundry Debtors
42.02
52.35
56.28
38.62
61.99
40.36
48.44
57.91
43.54
20.12
Cash & Bank
69.79
32.01
42.73
45.80
85.90
60.21
60.01
95.71
102.17
63.64
Other Current Assets
40.69
3.34
4.30
4.32
43.27
40.49
47.48
54.16
44.50
28.05
Short Term Loans & Adv.
36.57
24.11
20.56
35.86
32.64
31.02
35.43
43.42
37.12
21.51
Net Current Assets
253.58
163.10
146.26
96.91
-70.93
-77.20
-82.84
-22.82
7.99
-22.61
Total Assets
1,868.36
1,654.08
1,598.99
1,510.65
1,591.09
1,019.97
1,041.89
1,089.36
974.68
843.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
199.28
99.04
141.35
134.28
77.47
101.18
90.70
21.84
48.12
50.42
PBT
190.08
134.72
119.88
49.84
33.57
26.65
27.23
13.88
13.31
33.08
Adjustment
35.59
29.36
27.50
34.31
41.73
58.99
37.31
58.08
56.93
65.39
Changes in Working Capital
11.86
-36.92
19.38
60.91
10.19
20.71
33.74
-47.69
-20.62
-40.36
Cash after chg. in Working capital
237.54
127.16
166.76
145.05
85.49
106.35
98.28
24.26
49.63
58.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.26
-28.12
-25.41
-10.78
-8.03
-5.17
-7.57
-2.43
-1.50
-7.69
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
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-125.79
-43.80
-100.55
-5.29
-12.36
-4.77
-19.84
-77.95
-41.83
-15.15
Net Fixed Assets
-56.50
-69.83
-32.78
-10.60
173.93
-7.68
-28.92
-87.06
-233.77
7.35
Net Investments
-110.16
4.39
-84.35
-7.27
-27.84
0.00
0.01
0.07
0.00
0.02
Others
40.87
21.64
16.58
12.58
-158.45
2.91
9.07
9.04
191.94
-22.52
Cash from Financing Activity
-35.80
-64.10
-48.71
-171.71
-40.09
-96.20
-106.57
49.66
32.24
-5.13
Net Cash Inflow / Outflow
37.69
-8.86
-7.90
-42.72
25.02
0.21
-35.71
-6.46
38.53
30.14
Opening Cash & Equivalents
24.84
33.70
41.60
84.32
59.30
60.01
95.71
102.17
63.64
33.50
Closing Cash & Equivalent
62.53
24.84
33.70
41.60
84.32
60.21
60.01
95.71
102.17
63.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
673.01
604.21
590.63
556.06
539.68
208.32
201.12
194.56
189.72
177.56
ROA
7.15%
5.29%
5.25%
2.14%
1.72%
1.60%
1.67%
1.00%
3.12%
3.92%
ROE
8.49%
6.20%
6.13%
2.60%
2.58%
3.47%
3.87%
2.30%
6.63%
8.13%
ROCE
12.78%
9.91%
9.32%
4.94%
5.64%
8.58%
8.26%
6.09%
5.81%
9.41%
Fixed Asset Turnover
0.72
0.70
0.75
0.67
0.69
0.64
0.70
0.69
0.70
0.79
Receivable days
17.41
21.44
18.27
21.81
20.34
17.95
20.56
20.88
14.29
10.99
Inventory Days
42.19
37.48
34.73
44.98
49.40
55.23
55.31
50.40
48.04
47.01
Payable days
78.29
36.22
34.44
28.12
22.22
21.61
19.03
17.54
15.08
13.00
Cash Conversion Cycle
-18.69
22.70
18.56
38.67
47.52
51.57
56.85
53.74
47.25
45.00
Total Debt/Equity
0.10
0.12
0.11
0.13
0.25
0.65
0.79
0.76
0.60
0.49
Interest Cover
10.70
8.30
7.20
2.99
2.01
1.61
1.62
1.37
1.45
2.15

News Update:


  • Garware Hi-Tech Films gets nod for proposal of new business opportunity
    26th May 2022, 16:13 PM

    The Board of Directors of the Company at its meeting held on May 26, 2022 considered and approved the same

    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.