Nifty
Sensex
:
:
18562.75
62504.80
50.00 (0.27%)
211.16 (0.34%)

Plastic Products - Packaging

Rating :
45/99

BSE: 500655 | NSE: GRWRHITECH

680.15
28-Nov-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 695.65
  • 695.65
  • 669.05
  • 682.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28432
  •  193.84
  •  695.65
  •  0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,585.38
  • 8.77
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,679.03
  • 1.47%
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 2.79%
  • 29.63%
  • FII
  • DII
  • Others
  • 0.11%
  • 1.92%
  • 4.83%

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
  • 14.91
  • 11.59
  • 10.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.68
  • 0.71
  • 0.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.55
  • 6.44
  • 6.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
394.77
339.62
16.24%
369.87
305.60
21.03%
323.51
287.74
12.43%
333.90
282.65
18.13%
Expenses
327.98
280.45
16.95%
307.68
246.55
24.79%
268.34
235.91
13.75%
269.23
212.37
26.77%
EBITDA
66.79
59.17
12.88%
62.19
59.05
5.32%
55.17
51.83
6.44%
64.67
70.28
-7.98%
EBIDTM
16.92%
17.42%
16.81%
19.32%
17.05%
18.01%
19.37%
24.86%
Other Income
9.04
9.72
-7.00%
8.50
6.81
24.82%
15.40
6.28
145.22%
7.50
4.66
60.94%
Interest
4.05
4.65
-12.90%
4.26
4.39
-2.96%
4.57
4.88
-6.35%
4.63
4.68
-1.07%
Depreciation
7.63
7.07
7.92%
7.27
6.67
9.00%
7.20
6.62
8.76%
7.25
5.97
21.44%
PBT
64.15
57.17
12.21%
59.16
54.80
7.96%
58.80
46.61
26.15%
60.29
64.29
-6.22%
Tax
16.02
13.83
15.84%
14.62
18.97
-22.93%
13.68
14.81
-7.63%
17.40
21.51
-19.11%
PAT
48.13
43.34
11.05%
44.54
35.83
24.31%
45.12
31.80
41.89%
42.89
42.78
0.26%
PATM
12.19%
12.76%
12.04%
11.72%
13.95%
11.05%
12.85%
15.14%
EPS
20.72
18.66
11.04%
19.17
15.42
24.32%
19.42
13.69
41.86%
18.46
18.42
0.22%

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
1,422.05
1,302.63
989.03
924.83
947.89
833.34
874.11
857.45
896.29
843.21
777.55
Net Sales Growth
16.98%
31.71%
6.94%
-2.43%
13.75%
-4.66%
1.94%
-4.33%
6.29%
8.44%
 
Cost Of Goods Sold
607.69
529.79
353.78
381.94
444.60
422.69
458.44
449.17
540.50
506.71
437.57
Gross Profit
814.36
772.84
635.24
542.89
503.30
410.66
415.67
408.29
355.79
336.49
339.98
GP Margin
57.27%
59.33%
64.23%
58.70%
53.10%
49.28%
47.55%
47.62%
39.70%
39.91%
43.72%
Total Expenditure
1,173.23
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
248.82
238.06
218.01
161.65
144.06
83.29
72.79
81.05
59.68
68.88
68.86
EBITDA Margin
17.50%
18.28%
22.04%
17.48%
15.20%
9.99%
8.33%
9.45%
6.66%
8.17%
8.86%
Other Income
40.44
39.43
15.64
11.82
9.01
5.21
7.73
6.07
26.89
9.72
8.14
Interest
17.51
18.24
19.59
18.46
19.34
25.03
33.12
43.52
44.13
37.41
29.88
Depreciation
29.35
28.19
23.97
20.29
13.85
13.63
13.82
16.96
15.20
33.53
39.37
PBT
242.40
231.06
190.08
134.72
119.88
49.84
33.57
26.65
27.23
7.66
7.75
Tax
61.72
63.88
64.13
48.70
38.23
16.71
11.13
10.15
9.42
3.59
-15.02
Tax Rate
25.46%
27.65%
33.74%
36.15%
31.89%
33.53%
33.15%
38.09%
34.59%
25.86%
-112.85%
PAT
180.68
167.18
125.95
86.02
81.65
33.12
22.44
16.50
17.81
10.29
28.33
PAT before Minority Interest
180.68
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
12.71%
12.83%
12.73%
9.30%
8.61%
3.97%
2.57%
1.92%
1.99%
1.22%
3.64%
PAT Growth
17.52%
32.74%
46.42%
5.35%
146.53%
47.59%
36.00%
-7.36%
73.08%
-63.68%
 
EPS
77.88
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

News Update:


  • Garware Hi-Tech Films reports 11% rise in Q2 consolidated net profit
    12th Nov 2022, 16:53 PM

    Total consolidated income of the company increased by 15.59% to Rs 403.81 crore for Q2FY23

    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.