Nifty
Sensex
:
:
22147.90
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)

Plastic Products - Packaging

Rating :
58/99

BSE: 500655 | NSE: GRWRHITECH

1733.50
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1719.90
  •  1749.95
  •  1705.00
  •  1719.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16199
  •  279.55
  •  2200.00
  •  540.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,997.83
  • 21.20
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,934.11
  • 0.58%
  • 2.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 3.29%
  • 27.63%
  • FII
  • DII
  • Others
  • 0.11%
  • 3.63%
  • 4.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.48
  • 8.69
  • 13.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.68
  • 9.54
  • 0.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.07
  • 15.27
  • 9.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.41
  • 10.40
  • 12.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.81
  • 0.93
  • 1.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.99
  • 6.94
  • 8.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
453.62
324.36
39.85%
397.11
394.77
0.59%
379.71
369.87
2.66%
349.01
323.51
7.88%
Expenses
378.52
279.38
35.49%
332.24
327.98
1.30%
315.88
307.68
2.67%
295.78
268.34
10.23%
EBITDA
75.10
44.98
66.96%
64.87
66.79
-2.87%
63.83
62.19
2.64%
53.23
55.17
-3.52%
EBIDTM
16.56%
13.87%
16.34%
16.92%
16.81%
16.81%
15.25%
17.05%
Other Income
9.49
7.49
26.70%
9.16
9.04
1.33%
8.90
8.50
4.71%
17.13
15.40
11.23%
Interest
1.88
4.03
-53.35%
3.65
4.05
-9.88%
4.33
4.26
1.64%
4.65
4.57
1.75%
Depreciation
9.75
7.95
22.64%
9.72
7.63
27.39%
9.84
7.27
35.35%
9.56
7.20
32.78%
PBT
72.96
40.49
80.19%
60.66
64.15
-5.44%
58.56
59.16
-1.01%
56.15
58.80
-4.51%
Tax
17.08
10.09
69.28%
14.75
16.02
-7.93%
14.87
14.62
1.71%
13.08
13.68
-4.39%
PAT
55.88
30.40
83.82%
45.91
48.13
-4.61%
43.69
44.54
-1.91%
43.07
45.12
-4.54%
PATM
12.32%
9.37%
11.56%
12.19%
11.51%
12.04%
12.34%
13.95%
EPS
24.06
13.09
83.80%
19.76
20.72
-4.63%
18.81
19.17
-1.88%
18.54
19.42
-4.53%

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
1,579.45
1,438.01
1,302.63
989.03
924.83
947.89
833.34
874.11
857.45
896.29
843.21
Net Sales Growth
11.82%
10.39%
31.71%
6.94%
-2.43%
13.75%
-4.66%
1.94%
-4.33%
6.29%
 
Cost Of Goods Sold
764.72
664.79
529.79
353.78
381.94
444.60
422.69
458.44
449.17
540.50
506.71
Gross Profit
814.73
773.22
772.84
635.24
542.89
503.30
410.66
415.67
408.29
355.79
336.49
GP Margin
51.58%
53.77%
59.33%
64.23%
58.70%
53.10%
49.28%
47.55%
47.62%
39.70%
39.91%
Total Expenditure
1,322.42
1,210.81
1,064.57
771.02
763.18
803.83
750.05
801.32
776.40
836.61
774.33
Power & Fuel Cost
-
127.16
106.24
81.72
86.15
84.20
70.64
79.37
83.33
88.97
87.07
% Of Sales
-
8.84%
8.16%
8.26%
9.32%
8.88%
8.48%
9.08%
9.72%
9.93%
10.33%
Employee Cost
-
121.87
122.85
107.59
93.60
80.14
75.66
76.31
70.19
57.96
59.31
% Of Sales
-
8.47%
9.43%
10.88%
10.12%
8.45%
9.08%
8.73%
8.19%
6.47%
7.03%
Manufacturing Exp.
-
167.06
169.06
131.16
119.27
115.31
105.80
106.31
88.30
69.27
59.25
% Of Sales
-
11.62%
12.98%
13.26%
12.90%
12.16%
12.70%
12.16%
10.30%
7.73%
7.03%
General & Admin Exp.
-
36.23
31.25
27.61
24.57
26.41
27.09
28.74
34.52
30.17
19.25
% Of Sales
-
2.52%
2.40%
2.79%
2.66%
2.79%
3.25%
3.29%
4.03%
3.37%
2.28%
Selling & Distn. Exp.
-
73.19
81.87
50.48
34.96
34.40
31.38
31.66
31.05
30.29
23.77
% Of Sales
-
5.09%
6.28%
5.10%
3.78%
3.63%
3.77%
3.62%
3.62%
3.38%
2.82%
Miscellaneous Exp.
-
20.51
23.51
18.68
22.69
18.77
16.80
20.49
19.85
19.46
23.77
% Of Sales
-
1.43%
1.80%
1.89%
2.45%
1.98%
2.02%
2.34%
2.32%
2.17%
2.25%
EBITDA
257.03
227.20
238.06
218.01
161.65
144.06
83.29
72.79
81.05
59.68
68.88
EBITDA Margin
16.27%
15.80%
18.28%
22.04%
17.48%
15.20%
9.99%
8.33%
9.45%
6.66%
8.17%
Other Income
44.68
42.16
39.43
15.64
11.82
9.01
5.21
7.73
6.07
26.89
9.72
Interest
14.51
16.99
18.24
19.59
18.46
19.34
25.03
33.12
43.52
44.13
37.41
Depreciation
38.87
32.41
28.19
23.97
20.29
13.85
13.63
13.82
16.96
15.20
33.53
PBT
248.33
219.95
231.06
190.08
134.72
119.88
49.84
33.57
26.65
27.23
7.66
Tax
59.78
53.81
63.88
64.13
48.70
38.23
16.71
11.13
10.15
9.42
3.59
Tax Rate
24.07%
24.46%
27.65%
33.74%
36.15%
31.89%
33.53%
33.15%
38.09%
34.59%
25.86%
PAT
188.55
166.14
167.18
125.95
86.02
81.65
33.12
22.44
16.50
17.81
10.29
PAT before Minority Interest
188.55
166.14
167.18
125.95
86.02
81.65
33.12
22.44
16.50
17.81
10.29
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
11.94%
11.55%
12.83%
12.73%
9.30%
8.61%
3.97%
2.57%
1.92%
1.99%
1.22%
PAT Growth
12.11%
-0.62%
32.74%
46.42%
5.35%
146.53%
47.59%
36.00%
-7.36%
73.08%
 
EPS
81.27
71.61
72.06
54.29
37.08
35.19
14.28
9.67
7.11
7.68
4.44

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
1,855.82
1,710.88
1,563.55
1,403.72
1,372.17
1,291.87
1,253.81
585.47
568.71
607.92
Share Capital
23.23
23.23
23.23
23.23
23.23
23.23
23.23
23.25
23.25
77.71
Total Reserves
1,832.59
1,687.65
1,540.32
1,380.49
1,348.94
1,268.64
1,230.58
562.22
545.46
530.21
Non-Current Liabilities
120.89
161.42
123.35
109.42
73.37
84.49
-37.36
80.16
97.23
101.94
Secured Loans
84.75
130.19
111.81
127.30
107.62
129.62
9.15
24.12
48.59
61.11
Unsecured Loans
0.00
0.00
0.00
3.54
5.60
7.49
9.23
10.59
12.03
12.03
Long Term Provisions
4.42
3.89
4.03
3.52
7.41
6.45
5.43
5.02
4.98
4.48
Current Liabilities
237.64
260.89
181.46
140.94
153.45
134.29
374.64
354.34
375.95
379.50
Trade Payables
103.57
109.90
86.49
65.28
82.95
63.04
48.72
44.92
44.24
41.44
Other Current Liabilities
124.60
140.33
85.06
59.62
57.99
45.45
41.58
41.80
45.38
49.71
Short Term Borrowings
0.00
0.00
0.00
5.47
4.25
16.63
273.76
254.32
276.73
279.61
Short Term Provisions
9.47
10.65
9.90
10.57
8.26
9.16
10.59
13.29
9.59
8.74
Total Liabilities
2,214.35
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
Net Block
1,467.24
1,340.64
1,329.20
1,279.28
1,238.14
1,226.09
1,230.66
647.68
649.11
561.85
Gross Block
1,606.52
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
Accumulated Depreciation
139.29
108.38
81.77
66.55
47.27
27.39
13.76
640.66
625.90
608.57
Non Current Assets
1,563.11
1,535.68
1,433.32
1,350.04
1,299.28
1,279.45
1,287.38
742.83
748.78
732.68
Capital Work in Progress
10.40
95.92
10.98
20.08
10.59
9.73
8.16
5.18
10.70
86.19
Non Current Investment
76.40
74.43
67.53
28.08
29.78
24.22
28.57
0.73
0.73
0.73
Long Term Loans & Adv.
4.67
23.05
13.82
22.60
20.77
19.40
20.00
89.24
88.24
83.90
Other Non Current Assets
4.39
1.65
11.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
651.24
597.50
434.23
304.04
299.71
231.20
303.71
277.14
293.11
356.68
Current Investments
316.30
199.64
158.42
87.71
90.41
11.61
0.00
0.00
0.00
0.00
Inventories
198.85
210.33
124.11
104.51
85.43
94.98
112.56
136.07
137.18
148.89
Sundry Debtors
29.95
33.26
42.02
52.35
56.28
38.62
61.99
40.36
48.44
57.91
Cash & Bank
70.45
108.22
69.79
32.01
42.73
45.80
85.90
60.21
60.01
95.71
Other Current Assets
35.68
4.72
3.31
3.34
24.86
40.18
43.27
40.49
47.48
54.16
Short Term Loans & Adv.
31.31
41.33
36.57
24.11
20.56
35.86
32.64
31.02
35.43
43.42
Net Current Assets
413.60
336.62
252.77
163.10
146.26
96.91
-70.93
-77.20
-82.84
-22.82
Total Assets
2,214.35
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

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
217.96
172.25
199.28
99.04
141.35
134.28
77.47
101.18
90.70
21.84
PBT
219.95
231.06
190.08
134.72
119.88
49.84
33.57
26.65
27.23
13.88
Adjustment
31.83
21.56
35.59
29.36
27.50
34.31
41.73
58.99
37.31
58.08
Changes in Working Capital
13.02
-38.18
11.86
-36.92
19.38
60.91
10.19
20.71
33.74
-47.69
Cash after chg. in Working capital
264.80
214.44
237.54
127.16
166.76
145.05
85.49
106.35
98.28
24.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-46.84
-42.19
-38.26
-28.12
-25.41
-10.78
-8.03
-5.17
-7.57
-2.43
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
-169.51
-141.28
-125.79
-43.80
-100.55
-5.29
-12.36
-4.77
-19.84
-77.95
Net Fixed Assets
-69.84
-122.94
-56.50
-69.83
-32.78
-10.60
173.93
-7.68
-28.92
-87.06
Net Investments
-118.64
-48.11
-110.16
4.39
-84.35
-7.27
-27.84
0.00
0.01
0.07
Others
18.97
29.77
40.87
21.64
16.58
12.58
-158.45
2.91
9.07
9.04
Cash from Financing Activity
-89.39
5.81
-35.80
-64.10
-48.71
-171.71
-40.09
-96.20
-106.57
49.66
Net Cash Inflow / Outflow
-40.93
36.78
37.69
-8.86
-7.90
-42.72
25.02
0.21
-35.71
-6.46
Opening Cash & Equivalents
99.31
62.53
24.84
33.70
41.60
84.32
59.30
60.01
95.71
102.17
Closing Cash & Equivalent
59.99
99.31
62.53
24.84
33.70
41.60
84.32
60.21
60.01
95.71

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.)
798.81
736.42
673.01
604.21
590.63
556.06
539.68
208.32
201.12
194.56
ROA
7.64%
8.36%
7.15%
5.29%
5.25%
2.14%
1.72%
1.60%
1.67%
1.00%
ROE
9.32%
10.21%
8.49%
6.20%
6.13%
2.60%
2.58%
3.47%
3.87%
2.30%
ROCE
12.07%
13.74%
12.78%
9.91%
9.32%
4.94%
5.64%
8.58%
8.26%
6.09%
Fixed Asset Turnover
0.94
0.91
0.72
0.70
0.75
0.67
0.69
0.64
0.70
0.69
Receivable days
8.01
10.54
17.41
21.44
18.27
21.81
20.34
17.95
20.56
20.88
Inventory Days
51.85
46.82
42.19
37.48
34.73
44.98
49.40
55.23
55.31
50.40
Payable days
58.60
67.65
78.29
36.22
34.44
28.12
22.22
21.61
19.03
17.54
Cash Conversion Cycle
1.25
-10.30
-18.69
22.70
18.56
38.67
47.52
51.57
56.85
53.74
Total Debt/Equity
0.08
0.12
0.10
0.12
0.11
0.13
0.25
0.65
0.79
0.76
Interest Cover
13.94
13.66
10.70
8.30
7.20
2.99
2.01
1.61
1.62
1.37

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.