Nifty
:
17629.50
Sensex
:
59141.16
110.05 (0.63%)
417.96 (0.71%)
Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Grasim Industries Ltd.

Diversified

Rating :
62/99

BSE: 500300 | NSE: GRASIM

NSE BSE
1578.45
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1615.00
  •  1618.00
  •  1574.00
  •  1606.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  852067
  •  13560.15
  •  1622.65
  •  675.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 105,701.47
  • 24.21
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 176,781.10
  • 0.56%
  • 1.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.09%
  • 8.89%
  • 11.95%
  • FII
  • DII
  • Others
  • 15.1%
  • 15.82%
  • 6.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.73
  • 16.25
  • -0.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.90
  • 20.50
  • 2.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.92
  • 6.57
  • 35.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.68
  • 22.55
  • 21.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.28
  • 1.22
  • 1.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.40
  • 7.64
  • 7.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
19,919.40
13,043.51
52.72%
24,398.92
19,349.54
26.10%
20,986.35
18,616.76
12.73%
18,400.25
18,400.17
0.00%
Expenses
14,596.26
9,811.43
48.77%
18,500.52
15,315.00
20.80%
15,906.82
14,775.90
7.65%
13,928.94
14,282.78
-2.48%
EBITDA
5,323.14
3,232.08
64.70%
5,898.40
4,034.54
46.20%
5,079.53
3,840.86
32.25%
4,471.31
4,117.39
8.60%
EBIDTM
26.72%
24.78%
24.17%
20.85%
24.20%
20.63%
24.30%
22.38%
Other Income
269.89
377.38
-28.48%
130.61
273.18
-52.19%
330.38
243.41
35.73%
200.47
216.02
-7.20%
Interest
1,266.42
1,543.29
-17.94%
1,343.46
1,711.31
-21.50%
1,364.78
1,669.72
-18.26%
1,465.20
1,763.85
-16.93%
Depreciation
990.60
976.21
1.47%
1,043.18
1,027.09
1.57%
1,007.15
993.57
1.37%
1,016.68
992.67
2.42%
PBT
3,336.01
874.86
281.32%
3,580.29
282.80
1,166.01%
3,037.98
1,410.78
115.34%
1,854.17
1,576.89
17.58%
Tax
1,060.40
308.99
243.18%
1,064.14
-1,955.34
-
977.48
405.74
140.91%
687.64
552.62
24.43%
PAT
2,275.61
565.87
302.14%
2,516.15
2,238.14
12.42%
2,060.50
1,005.04
105.02%
1,166.53
1,024.27
13.89%
PATM
11.42%
4.34%
10.31%
11.57%
9.82%
5.40%
6.34%
5.57%
EPS
25.34
3.56
611.80%
26.07
22.97
13.50%
21.03
10.34
103.38%
14.04
15.23
-7.81%

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
83,704.92
76,560.60
75,491.08
77,264.07
55,931.66
36,068.40
34,487.47
32,838.36
29,323.34
27,909.34
25,244.89
Net Sales Growth
20.59%
1.42%
-2.29%
38.14%
55.07%
4.58%
5.02%
11.99%
5.07%
10.55%
 
Cost Of Goods Sold
13,993.31
12,629.22
13,940.16
16,688.24
12,610.65
9,475.01
9,002.21
8,427.29
7,508.51
6,286.55
5,535.41
Gross Profit
69,711.61
63,931.38
61,550.92
60,575.83
43,321.01
26,593.39
25,485.26
24,411.07
21,814.83
21,622.79
19,709.48
GP Margin
83.28%
83.50%
81.53%
78.40%
77.45%
73.73%
73.90%
74.34%
74.39%
77.48%
78.07%
Total Expenditure
62,932.54
57,794.68
58,120.81
60,620.91
43,609.76
28,683.27
28,083.02
27,693.90
24,408.57
21,985.73
19,665.83
Power & Fuel Cost
-
10,363.78
11,080.71
12,423.45
8,631.29
5,795.41
6,013.70
6,452.71
5,674.79
5,603.83
5,460.52
% Of Sales
-
13.54%
14.68%
16.08%
15.43%
16.07%
17.44%
19.65%
19.35%
20.08%
21.63%
Employee Cost
-
5,534.74
5,760.39
5,428.21
3,992.47
2,265.59
2,127.82
2,141.16
1,845.72
1,668.75
1,377.79
% Of Sales
-
7.23%
7.63%
7.03%
7.14%
6.28%
6.17%
6.52%
6.29%
5.98%
5.46%
Manufacturing Exp.
-
3,917.75
4,272.26
4,211.77
3,415.94
2,682.03
2,518.63
2,470.14
2,321.34
1,976.20
1,703.47
% Of Sales
-
5.12%
5.66%
5.45%
6.11%
7.44%
7.30%
7.52%
7.92%
7.08%
6.75%
General & Admin Exp.
-
567.33
680.81
680.16
585.06
413.99
426.17
415.62
359.35
336.89
283.52
% Of Sales
-
0.74%
0.90%
0.88%
1.05%
1.15%
1.24%
1.27%
1.23%
1.21%
1.12%
Selling & Distn. Exp.
-
12,922.60
12,614.68
12,844.98
8,935.33
7,067.43
7,098.18
7,039.68
6,068.86
5,490.77
4,769.60
% Of Sales
-
16.88%
16.71%
16.62%
15.98%
19.59%
20.58%
21.44%
20.70%
19.67%
18.89%
Miscellaneous Exp.
-
11,889.74
9,792.26
8,374.86
5,483.91
1,005.63
950.75
884.37
704.44
737.63
4,769.60
% Of Sales
-
15.53%
12.97%
10.84%
9.80%
2.79%
2.76%
2.69%
2.40%
2.64%
2.43%
EBITDA
20,772.38
18,765.92
17,370.27
16,643.16
12,321.90
7,385.13
6,404.45
5,144.46
4,914.77
5,923.61
5,579.06
EBITDA Margin
24.82%
24.51%
23.01%
21.54%
22.03%
20.48%
18.57%
15.67%
16.76%
21.22%
22.10%
Other Income
931.35
1,051.96
968.81
826.36
860.66
947.76
661.60
659.49
576.25
619.51
741.54
Interest
5,439.86
5,723.48
6,890.31
6,060.03
3,663.17
702.40
718.09
787.92
447.32
324.14
313.99
Depreciation
4,057.61
4,033.40
4,004.23
3,571.38
2,724.36
1,807.59
1,833.79
1,563.22
1,457.48
1,252.06
1,154.41
PBT
11,808.45
10,061.00
7,444.54
7,838.11
6,795.03
5,822.90
4,514.17
3,452.81
3,586.22
4,966.92
4,852.20
Tax
3,789.66
3,088.29
-13.92
2,434.03
1,947.12
1,706.70
1,224.60
1,015.92
734.79
1,467.21
1,320.77
Tax Rate
32.09%
31.24%
-0.23%
47.27%
30.60%
29.31%
27.30%
29.50%
20.49%
28.37%
27.22%
PAT
8,018.79
4,176.65
3,849.52
1,663.93
3,406.02
3,037.89
2,275.12
1,589.57
1,968.67
2,630.74
2,584.30
PAT before Minority Interest
4,971.06
6,797.48
6,076.36
2,715.68
4,415.06
4,116.20
3,261.72
2,427.43
2,851.43
3,704.14
3,531.43
Minority Interest
-3,047.73
-2,620.83
-2,226.84
-1,051.75
-1,009.04
-1,078.31
-986.60
-837.86
-882.76
-1,073.40
-947.13
PAT Margin
9.58%
5.46%
5.10%
2.15%
6.09%
8.42%
6.60%
4.84%
6.71%
9.43%
10.24%
PAT Growth
65.91%
8.50%
131.35%
-51.15%
12.12%
33.53%
43.13%
-19.26%
-25.17%
1.80%
 
EPS
124.11
64.64
59.58
25.75
52.72
47.02
35.21
24.60
30.47
40.72
40.00

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
65,494.06
56,632.29
58,019.52
57,361.85
31,387.08
27,429.31
23,139.75
21,614.40
19,656.54
17,068.65
Share Capital
131.61
131.56
131.52
131.47
93.37
93.35
151.03
136.38
134.44
133.63
Total Reserves
65,087.95
56,237.33
57,660.02
57,105.78
31,251.98
27,293.11
22,971.80
21,466.84
19,510.83
16,918.74
Non-Current Liabilities
112,279.37
106,625.41
103,839.43
81,677.97
10,663.31
8,955.33
10,091.20
10,635.50
9,159.14
7,892.38
Secured Loans
41,774.44
50,615.58
50,063.73
34,590.36
2,874.79
3,200.34
4,164.96
3,599.32
3,177.53
2,699.24
Unsecured Loans
10,713.81
8,122.22
6,622.37
6,203.08
3,893.92
2,343.83
2,219.36
4,012.67
3,475.54
3,025.26
Long Term Provisions
424.58
311.83
252.25
233.26
297.11
345.68
257.61
202.43
189.51
166.93
Current Liabilities
52,009.90
46,618.95
48,765.45
42,521.96
10,995.08
14,462.98
13,120.07
8,550.37
9,086.47
6,336.47
Trade Payables
8,122.56
6,582.91
6,083.70
5,029.68
3,048.19
2,395.54
2,352.24
3,249.86
2,862.20
2,632.00
Other Current Liabilities
31,526.94
25,488.93
22,168.10
15,065.55
5,657.51
7,594.49
6,353.22
2,702.02
3,258.49
2,069.70
Short Term Borrowings
10,037.04
12,109.16
18,378.52
20,519.95
1,157.85
3,478.91
3,071.39
1,530.02
1,763.03
828.80
Short Term Provisions
2,323.36
2,437.95
2,135.13
1,906.78
1,131.53
994.04
1,343.22
1,068.47
1,202.75
805.97
Total Liabilities
266,850.87
244,181.44
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
36,530.88
Net Block
85,007.56
87,720.42
87,113.08
69,257.20
34,786.19
34,270.78
31,828.16
25,208.57
20,561.41
17,549.11
Gross Block
102,442.02
101,578.84
97,049.48
75,780.29
38,672.50
36,415.45
46,105.42
37,388.66
31,341.84
27,042.44
Accumulated Depreciation
17,434.46
13,858.42
9,936.40
6,523.09
3,886.31
2,144.67
14,277.26
12,180.09
10,780.43
9,493.33
Non Current Assets
207,073.51
192,128.52
191,246.41
167,589.50
44,287.94
44,499.88
40,848.74
33,773.78
31,402.33
24,995.52
Capital Work in Progress
5,768.69
3,904.13
2,765.97
2,290.02
1,296.97
1,788.38
2,754.95
4,044.85
6,084.28
2,461.11
Non Current Investment
42,492.10
32,029.77
30,652.99
33,032.93
7,201.79
7,010.80
3,838.97
2,673.28
3,164.92
2,853.74
Long Term Loans & Adv.
49,259.16
49,798.70
49,722.21
40,743.67
895.60
1,145.37
2,404.68
1,847.08
1,591.72
2,131.56
Other Non Current Assets
24,546.00
18,675.50
20,992.16
22,265.68
107.39
284.55
21.98
0.00
0.00
0.00
Current Assets
59,777.36
52,052.92
49,880.57
40,309.16
18,459.46
15,076.56
13,184.07
13,962.33
12,720.80
11,535.36
Current Investments
17,570.73
11,494.28
6,944.10
8,253.20
6,998.59
3,590.40
3,416.32
4,937.53
4,845.87
5,022.06
Inventories
6,196.96
6,840.62
7,059.13
5,860.36
4,231.42
4,148.75
4,788.45
4,256.50
3,740.76
3,071.11
Sundry Debtors
4,341.78
5,793.06
6,690.07
5,202.63
3,009.56
3,002.01
2,647.37
2,509.15
2,175.05
1,728.75
Cash & Bank
4,965.64
3,803.66
1,908.23
1,316.10
2,307.01
2,307.15
439.71
396.69
229.18
326.60
Other Current Assets
26,702.25
8,099.15
8,065.82
4,572.29
1,912.88
2,028.25
1,892.22
1,862.46
1,729.94
1,386.84
Short Term Loans & Adv.
16,426.57
16,022.15
19,213.22
15,104.58
1,311.96
1,250.87
1,828.11
1,798.32
1,691.24
1,353.75
Net Current Assets
7,767.46
5,433.97
1,115.12
-2,212.80
7,464.38
613.58
64.00
5,411.96
3,634.33
5,198.89
Total Assets
266,850.87
244,181.44
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
36,530.88

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
16,783.80
16,803.43
-1,658.58
-4,139.90
7,287.80
5,868.36
4,594.14
3,549.29
4,241.68
4,295.49
PBT
9,582.21
5,929.32
5,134.40
6,362.18
5,822.90
4,486.32
3,443.35
3,586.22
5,171.35
4,852.20
Adjustment
9,717.31
8,693.89
9,148.88
4,094.09
1,611.41
2,072.11
1,773.89
1,425.63
800.00
814.17
Changes in Working Capital
-2,754.70
3,736.70
-14,068.33
-12,896.60
818.61
483.62
-316.51
-598.86
-786.68
-252.71
Cash after chg. in Working capital
16,544.82
18,359.91
214.95
-2,440.33
8,252.92
7,042.05
4,900.73
4,412.99
5,184.67
5,413.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,843.94
-1,739.61
-1,873.53
-1,699.57
-965.12
-1,173.69
-306.59
-863.70
-942.99
-1,118.17
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
2,082.92
183.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-9,216.91
-11,547.64
-2,271.00
509.76
-3,487.65
-4,572.57
-2,370.36
-2,389.46
-5,725.30
-3,628.89
Net Fixed Assets
-537.95
-3,037.22
-1,941.93
-4,943.81
-418.03
-328.27
-649.63
-1,024.00
-2,532.83
-537.17
Net Investments
-6,097.59
3,585.43
4,419.02
-26,550.17
-1,896.80
-1,749.28
253.30
620.79
605.31
80.51
Others
-2,581.37
-12,095.85
-4,748.09
32,003.74
-1,172.82
-2,495.02
-1,974.03
-1,986.25
-3,797.78
-3,172.23
Cash from Financing Activity
-8,013.54
-3,417.93
4,157.99
3,449.07
-3,798.56
-1,364.57
-2,277.98
-1,046.28
1,347.73
-678.85
Net Cash Inflow / Outflow
-446.65
1,837.86
228.41
-181.07
1.59
-68.78
-54.20
113.55
-135.89
-12.25
Opening Cash & Equivalents
3,063.36
1,225.03
936.65
93.82
113.34
124.70
199.46
229.18
326.60
284.54
Closing Cash & Equivalent
2,617.04
3,063.36
1,223.69
949.32
93.82
113.34
156.97
396.69
229.18
326.60

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.)
991.10
856.93
878.83
870.73
671.42
586.75
502.15
469.53
427.17
370.96
ROA
2.66%
2.50%
1.21%
3.26%
6.73%
5.74%
4.77%
6.21%
9.19%
10.30%
ROE
11.18%
10.65%
4.72%
9.97%
14.02%
12.93%
10.88%
13.85%
20.23%
22.40%
ROCE
11.09%
9.17%
8.40%
12.15%
16.21%
13.88%
12.75%
13.33%
20.62%
22.73%
Fixed Asset Turnover
0.82
0.83
0.95
1.00
1.07
0.93
0.87
0.95
1.06
1.07
Receivable days
22.14
27.63
26.54
26.26
27.26
26.76
25.81
26.27
22.93
20.53
Inventory Days
28.48
30.77
28.83
32.27
38.00
42.33
45.26
44.85
40.01
37.87
Payable days
50.93
41.71
36.06
36.66
34.17
30.18
36.29
44.56
44.54
43.50
Cash Conversion Cycle
-0.30
16.69
19.31
21.87
31.09
38.90
34.78
26.55
18.40
14.90
Total Debt/Equity
1.17
1.48
1.46
1.17
0.29
0.46
0.52
0.45
0.49
0.41
Interest Cover
2.73
1.88
1.85
2.74
9.29
7.25
5.37
9.02
16.95
16.45

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Grasim Industries earmarks Rs 2,600 crore capex for FY22
    28th Aug 2021, 09:42 AM

    The company would also expand its solar business where its cumulative installed capacity is expected to rise to 845 MW by 2022-23

    Read More
  • Grasim Industries reports 7-fold jump in Q1 consolidated net profit
    16th Aug 2021, 17:23 PM

    Total consolidated income of the company increased by 50.43% at Rs 20189.29 crore for Q1FY22

    Read More
  • Grasim Industries executes Power Purchase Agreement with Renew Surya Uday
    9th Aug 2021, 10:32 AM

    The purpose of entering into the agreement is to operate and maintain 17.6 MW Wind-Solar Hybrid power plant in Gujarat

    Read More
  • Grasim Industries executes Joint Venture Agreement with CTIL
    16th Jul 2021, 09:04 AM

    The company will hold 50% of the paid up equity share capital of the aforesaid Joint Venture Company

    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.