Nifty
Sensex
:
:
16992.55
57720.37
47.50 (0.28%)
193.27 (0.34%)

Plastic Products - Packaging

Rating :
44/99

BSE: 500655 | NSE: GRWRHITECH

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,259.08
  • 7.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,352.73
  • 1.85%
  • 0.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 2.88%
  • 30.21%
  • FII
  • DII
  • Others
  • 0.07%
  • 2.28%
  • 3.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.30
  • 9.35
  • 12.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.21
  • 23.37
  • 8.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.42
  • 38.24
  • 24.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.41
  • 10.69
  • 10.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.69
  • 0.71
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.47
  • 6.27
  • 6.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
324.36
333.90
-2.86%
394.77
339.62
16.24%
369.87
305.60
21.03%
323.51
287.74
12.43%
Expenses
279.38
269.23
3.77%
327.98
280.45
16.95%
307.68
246.55
24.79%
268.34
235.91
13.75%
EBITDA
44.98
64.67
-30.45%
66.79
59.17
12.88%
62.19
59.05
5.32%
55.17
51.83
6.44%
EBIDTM
13.87%
19.37%
16.92%
17.42%
16.81%
19.32%
17.05%
18.01%
Other Income
7.49
7.50
-0.13%
9.04
9.72
-7.00%
8.50
6.81
24.82%
15.40
6.28
145.22%
Interest
4.03
4.63
-12.96%
4.05
4.65
-12.90%
4.26
4.39
-2.96%
4.57
4.88
-6.35%
Depreciation
7.95
7.25
9.66%
7.63
7.07
7.92%
7.27
6.67
9.00%
7.20
6.62
8.76%
PBT
40.49
60.29
-32.84%
64.15
57.17
12.21%
59.16
54.80
7.96%
58.80
46.61
26.15%
Tax
10.09
17.40
-42.01%
16.02
13.83
15.84%
14.62
18.97
-22.93%
13.68
14.81
-7.63%
PAT
30.40
42.89
-29.12%
48.13
43.34
11.05%
44.54
35.83
24.31%
45.12
31.80
41.89%
PATM
9.37%
12.85%
12.19%
12.76%
12.04%
11.72%
13.95%
11.05%
EPS
13.09
18.46
-29.09%
20.72
18.66
11.04%
19.17
15.42
24.32%
19.42
13.69
41.86%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,412.51
1,302.63
989.03
924.83
947.89
833.34
874.11
857.45
896.29
843.21
777.55
Net Sales Growth
11.50%
31.71%
6.94%
-2.43%
13.75%
-4.66%
1.94%
-4.33%
6.29%
8.44%
 
Cost Of Goods Sold
624.23
529.79
353.78
381.94
444.60
422.69
458.44
449.17
540.50
506.71
437.57
Gross Profit
788.28
772.84
635.24
542.89
503.30
410.66
415.67
408.29
355.79
336.49
339.98
GP Margin
55.81%
59.33%
64.23%
58.70%
53.10%
49.28%
47.55%
47.62%
39.70%
39.91%
43.72%
Total Expenditure
1,183.38
1,064.57
771.02
763.18
803.83
750.05
801.32
776.40
836.61
774.33
708.69
Power & Fuel Cost
-
106.24
81.72
86.15
84.20
70.64
79.37
83.33
88.97
87.07
90.90
% Of Sales
-
8.16%
8.26%
9.32%
8.88%
8.48%
9.08%
9.72%
9.93%
10.33%
11.69%
Employee Cost
-
122.85
107.59
93.60
80.14
75.66
76.31
70.19
57.96
59.31
52.72
% Of Sales
-
9.43%
10.88%
10.12%
8.45%
9.08%
8.73%
8.19%
6.47%
7.03%
6.78%
Manufacturing Exp.
-
169.06
131.16
119.27
115.31
105.80
106.31
88.30
69.27
59.25
72.50
% Of Sales
-
12.98%
13.26%
12.90%
12.16%
12.70%
12.16%
10.30%
7.73%
7.03%
9.32%
General & Admin Exp.
-
31.25
27.61
24.57
26.41
27.09
28.74
34.52
30.17
19.25
16.18
% Of Sales
-
2.40%
2.79%
2.66%
2.79%
3.25%
3.29%
4.03%
3.37%
2.28%
2.08%
Selling & Distn. Exp.
-
81.87
50.48
34.96
34.40
31.38
31.66
31.05
30.29
23.77
22.98
% Of Sales
-
6.28%
5.10%
3.78%
3.63%
3.77%
3.62%
3.62%
3.38%
2.82%
2.96%
Miscellaneous Exp.
-
23.51
18.68
22.69
18.77
16.80
20.49
19.85
19.46
18.96
22.98
% Of Sales
-
1.80%
1.89%
2.45%
1.98%
2.02%
2.34%
2.32%
2.17%
2.25%
2.04%
EBITDA
229.13
238.06
218.01
161.65
144.06
83.29
72.79
81.05
59.68
68.88
68.86
EBITDA Margin
16.22%
18.28%
22.04%
17.48%
15.20%
9.99%
8.33%
9.45%
6.66%
8.17%
8.86%
Other Income
40.43
39.43
15.64
11.82
9.01
5.21
7.73
6.07
26.89
9.72
8.14
Interest
16.91
18.24
19.59
18.46
19.34
25.03
33.12
43.52
44.13
37.41
29.88
Depreciation
30.05
28.19
23.97
20.29
13.85
13.63
13.82
16.96
15.20
33.53
39.37
PBT
222.60
231.06
190.08
134.72
119.88
49.84
33.57
26.65
27.23
7.66
7.75
Tax
54.41
63.88
64.13
48.70
38.23
16.71
11.13
10.15
9.42
3.59
-15.02
Tax Rate
24.44%
27.65%
33.74%
36.15%
31.89%
33.53%
33.15%
38.09%
34.59%
25.86%
-112.85%
PAT
168.19
167.18
125.95
86.02
81.65
33.12
22.44
16.50
17.81
10.29
28.33
PAT before Minority Interest
168.19
167.18
125.95
86.02
81.65
33.12
22.44
16.50
17.81
10.29
28.33
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
11.91%
12.83%
12.73%
9.30%
8.61%
3.97%
2.57%
1.92%
1.99%
1.22%
3.64%
PAT Growth
9.31%
32.74%
46.42%
5.35%
146.53%
47.59%
36.00%
-7.36%
73.08%
-63.68%
 
EPS
72.50
72.06
54.29
37.08
35.19
14.28
9.67
7.11
7.68
4.44
12.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,710.88
1,563.55
1,403.72
1,372.17
1,291.87
1,253.81
585.47
568.71
607.92
596.68
Share Capital
23.23
23.23
23.23
23.23
23.23
23.23
23.25
23.25
77.71
77.71
Total Reserves
1,687.65
1,540.32
1,380.49
1,348.94
1,268.64
1,230.58
562.22
545.46
530.21
518.96
Non-Current Liabilities
161.42
123.35
109.42
73.37
84.49
-37.36
80.16
97.23
101.94
99.76
Secured Loans
130.19
111.81
127.30
107.62
129.62
9.15
24.12
48.59
61.11
62.50
Unsecured Loans
0.00
0.00
3.54
5.60
7.49
9.23
10.59
12.03
12.03
12.03
Long Term Provisions
3.89
4.03
3.52
7.41
6.45
5.43
5.02
4.98
4.48
4.09
Current Liabilities
260.89
181.46
140.94
153.45
134.29
374.64
354.34
375.95
379.50
278.24
Trade Payables
109.90
86.49
65.28
82.95
63.04
48.72
44.92
44.24
41.44
31.91
Other Current Liabilities
140.33
85.06
59.62
57.99
45.45
41.58
41.80
45.38
49.71
39.72
Short Term Borrowings
0.00
0.00
5.47
4.25
16.63
273.76
254.32
276.73
279.61
197.94
Short Term Provisions
10.65
9.90
10.57
8.26
9.16
10.59
13.29
9.59
8.74
8.67
Total Liabilities
2,133.19
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
Net Block
1,340.64
1,329.20
1,279.28
1,238.14
1,226.09
1,230.66
647.68
649.11
561.85
554.72
Gross Block
1,449.02
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
Accumulated Depreciation
108.38
81.77
66.55
47.27
27.39
13.76
640.66
625.90
608.57
575.53
Non Current Assets
1,535.68
1,433.32
1,350.04
1,299.28
1,279.45
1,287.38
742.83
748.78
732.68
688.45
Capital Work in Progress
95.92
10.98
20.08
10.59
9.73
8.16
5.18
10.70
86.19
39.09
Non Current Investment
74.43
67.53
28.08
29.78
24.22
28.57
0.73
0.73
0.73
0.81
Long Term Loans & Adv.
23.05
13.82
22.60
20.77
19.40
20.00
89.24
88.24
83.90
93.83
Other Non Current Assets
1.65
11.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
597.50
434.23
304.04
299.71
231.20
303.71
277.14
293.11
356.68
286.23
Current Investments
199.64
158.42
87.71
90.41
11.61
0.00
0.00
0.00
0.00
0.00
Inventories
210.33
124.11
104.51
85.43
94.98
112.56
136.07
137.18
148.89
96.03
Sundry Debtors
33.26
42.02
52.35
56.28
38.62
61.99
40.36
48.44
57.91
43.54
Cash & Bank
108.22
69.79
32.01
42.73
45.80
85.90
60.21
60.01
95.71
102.17
Other Current Assets
46.05
3.31
3.34
4.30
40.18
43.27
40.49
47.48
54.16
44.50
Short Term Loans & Adv.
41.33
36.57
24.11
20.56
35.86
32.64
31.02
35.43
43.42
37.12
Net Current Assets
336.62
252.77
163.10
146.26
96.91
-70.93
-77.20
-82.84
-22.82
7.99
Total Assets
2,133.18
1,867.55
1,654.08
1,598.99
1,510.65
1,591.09
1,019.97
1,041.89
1,089.36
974.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
172.25
199.28
99.04
141.35
134.28
77.47
101.18
90.70
21.84
48.12
PBT
231.06
190.08
134.72
119.88
49.84
33.57
26.65
27.23
13.88
13.31
Adjustment
21.56
35.59
29.36
27.50
34.31
41.73
58.99
37.31
58.08
56.93
Changes in Working Capital
-38.18
11.86
-36.92
19.38
60.91
10.19
20.71
33.74
-47.69
-20.62
Cash after chg. in Working capital
214.44
237.54
127.16
166.76
145.05
85.49
106.35
98.28
24.26
49.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-42.19
-38.26
-28.12
-25.41
-10.78
-8.03
-5.17
-7.57
-2.43
-1.50
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
-141.28
-125.79
-43.80
-100.55
-5.29
-12.36
-4.77
-19.84
-77.95
-41.83
Net Fixed Assets
-122.94
-56.50
-69.83
-32.78
-10.60
173.93
-7.68
-28.92
-87.06
-233.77
Net Investments
-48.11
-110.16
4.39
-84.35
-7.27
-27.84
0.00
0.01
0.07
0.00
Others
29.77
40.87
21.64
16.58
12.58
-158.45
2.91
9.07
9.04
191.94
Cash from Financing Activity
5.81
-35.80
-64.10
-48.71
-171.71
-40.09
-96.20
-106.57
49.66
32.24
Net Cash Inflow / Outflow
36.78
37.69
-8.86
-7.90
-42.72
25.02
0.21
-35.71
-6.46
38.53
Opening Cash & Equivalents
62.53
24.84
33.70
41.60
84.32
59.30
60.01
95.71
102.17
63.64
Closing Cash & Equivalent
99.31
62.53
24.84
33.70
41.60
84.32
60.21
60.01
95.71
102.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
736.42
673.01
604.21
590.63
556.06
539.68
208.32
201.12
194.56
189.72
ROA
8.36%
7.15%
5.29%
5.25%
2.14%
1.72%
1.60%
1.67%
1.00%
3.12%
ROE
10.21%
8.49%
6.20%
6.13%
2.60%
2.58%
3.47%
3.87%
2.30%
6.63%
ROCE
13.74%
12.78%
9.91%
9.32%
4.94%
5.64%
8.58%
8.26%
6.09%
5.81%
Fixed Asset Turnover
0.91
0.72
0.70
0.75
0.67
0.69
0.64
0.70
0.69
0.70
Receivable days
10.55
17.41
21.44
18.27
21.81
20.34
17.95
20.56
20.88
14.29
Inventory Days
46.86
42.19
37.48
34.73
44.98
49.40
55.23
55.31
50.40
48.04
Payable days
67.65
78.29
36.22
34.44
28.12
22.22
21.61
19.03
17.54
15.08
Cash Conversion Cycle
-10.25
-18.69
22.70
18.56
38.67
47.52
51.57
56.85
53.74
47.25
Total Debt/Equity
0.12
0.10
0.12
0.11
0.13
0.25
0.65
0.79
0.76
0.60
Interest Cover
13.66
10.70
8.30
7.20
2.99
2.01
1.61
1.62
1.37
1.45

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.