Nifty
Sensex
:
:
24734.30
80718.01
19.25 (0.08%)
150.30 (0.19%)

Diversified

Rating :
60/99

BSE: 500300 | NSE: GRASIM

2809.80
04-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2801
  •  2865.2
  •  2801
  •  2781.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1177036
  •  3333683163.4
  •  2898.4
  •  2276.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,91,644.68
  • 45.59
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,67,387.97
  • 0.36%
  • 1.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.11%
  • 8.23%
  • 10.59%
  • FII
  • DII
  • Others
  • 13.79%
  • 15.48%
  • 8.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.72
  • 14.21
  • 8.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.00
  • 8.69
  • 5.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.00
  • -0.91
  • -18.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.61
  • 20.16
  • 26.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.38
  • 1.56
  • 1.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.53
  • 9.23
  • 9.74

Earnings Forecasts:

(Updated: 04-09-2025)
Description
2024
2025
2026
2027
Adj EPS
55.57
93.84
126.83
194.91
P/E Ratio
50.56
29.94
22.15
14.42
Revenue
148478
177393
199204
239100
EBITDA
28262.2
34433.5
41357.3
55629.3
Net Income
3705.68
6272.3
8999.15
13264.4
ROA
0.81
0
0.01
P/B Ratio
1.96
1.96
1.80
1.67
ROE
3.98
6.43
8.86
12.29
FCFF
-36802.9
-772.8
107.76
1392.4
FCFF Yield
-8.99
-0.19
0.03
0.34
Net Debt
161280
154031
143483
8183
BVPS
1432.8
1436.47
1559.71
1677.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
40,118.08
34,609.75
15.92%
44,267.26
37,727.13
17.34%
34,792.85
31,965.48
8.85%
33,562.85
30,220.68
11.06%
Expenses
31,295.82
27,927.40
12.06%
35,517.16
29,834.85
19.05%
27,996.67
25,072.05
11.66%
27,545.80
24,168.00
13.98%
EBITDA
8,822.26
6,682.35
32.02%
8,750.10
7,892.28
10.87%
6,796.18
6,893.43
-1.41%
6,017.05
6,052.68
-0.59%
EBIDTM
21.99%
19.31%
19.77%
20.92%
19.53%
21.57%
17.93%
20.03%
Other Income
342.10
302.78
12.99%
383.41
427.23
-10.26%
368.98
256.49
43.86%
395.36
284.59
38.92%
Interest
3,550.71
2,795.43
27.02%
3,407.25
2,586.39
31.74%
3,195.54
2,432.96
31.34%
2,951.43
2,225.67
32.61%
Depreciation
1,810.36
1,443.12
25.45%
1,831.35
1,329.22
37.78%
1,531.58
1,244.43
23.07%
1,495.80
1,245.15
20.13%
PBT
3,764.91
2,658.50
41.62%
3,827.59
3,834.54
-0.18%
2,438.04
3,472.53
-29.79%
1,881.73
2,866.45
-34.35%
Tax
1,066.50
624.60
70.75%
1,022.75
1,206.66
-15.24%
604.14
868.31
-30.42%
867.47
837.67
3.56%
PAT
2,698.41
2,033.90
32.67%
2,804.84
2,627.88
6.73%
1,833.90
2,604.22
-29.58%
1,014.26
2,028.78
-50.01%
PATM
6.73%
5.88%
6.34%
6.97%
5.27%
8.15%
3.02%
6.71%
EPS
20.85
16.19
28.78%
21.98
20.63
6.54%
13.43
22.91
-41.38%
5.82
17.60
-66.93%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,52,741.04
1,48,477.89
1,30,978.48
1,17,627.08
95,701.13
76,404.29
75,491.08
77,264.07
55,931.66
36,068.40
34,487.47
Net Sales Growth
13.54%
13.36%
11.35%
22.91%
25.26%
1.21%
-2.29%
38.14%
55.07%
4.58%
 
Cost Of Goods Sold
34,383.50
31,867.15
25,419.69
22,611.95
17,372.42
12,629.22
13,940.16
16,688.24
12,610.65
9,475.01
9,002.21
Gross Profit
1,18,357.54
1,16,610.74
1,05,558.79
95,015.13
78,328.71
63,775.07
61,550.92
60,575.83
43,321.01
26,593.39
25,485.26
GP Margin
77.49%
78.54%
80.59%
80.78%
81.85%
83.47%
81.53%
78.40%
77.45%
73.73%
73.90%
Total Expenditure
1,22,355.45
1,20,215.70
1,03,783.34
96,038.03
75,269.76
57,768.95
58,120.81
60,620.91
43,609.76
28,683.27
28,083.02
Power & Fuel Cost
-
22,357.54
22,202.38
23,168.73
15,520.70
10,363.78
11,080.71
12,423.45
8,631.29
5,795.41
6,013.70
% Of Sales
-
15.06%
16.95%
19.70%
16.22%
13.56%
14.68%
16.08%
15.43%
16.07%
17.44%
Employee Cost
-
9,721.52
7,963.18
7,193.86
6,327.71
5,534.74
5,760.39
5,428.21
3,992.47
2,265.59
2,127.82
% Of Sales
-
6.55%
6.08%
6.12%
6.61%
7.24%
7.63%
7.03%
7.14%
6.28%
6.17%
Manufacturing Exp.
-
7,711.23
6,614.50
6,253.20
5,254.97
3,917.75
4,272.26
4,211.77
3,415.94
2,682.03
2,518.63
% Of Sales
-
5.19%
5.05%
5.32%
5.49%
5.13%
5.66%
5.45%
6.11%
7.44%
7.30%
General & Admin Exp.
-
953.31
914.39
817.76
642.71
567.33
680.81
680.16
585.06
413.99
426.17
% Of Sales
-
0.64%
0.70%
0.70%
0.67%
0.74%
0.90%
0.88%
1.05%
1.15%
1.24%
Selling & Distn. Exp.
-
23,217.94
20,525.28
18,746.79
15,839.98
12,922.60
12,614.68
12,844.98
8,935.33
7,067.43
7,098.18
% Of Sales
-
15.64%
15.67%
15.94%
16.55%
16.91%
16.71%
16.62%
15.98%
19.59%
20.58%
Miscellaneous Exp.
-
24,487.93
20,239.78
17,317.69
14,368.97
11,864.01
9,792.26
8,374.86
5,483.91
1,005.63
7,098.18
% Of Sales
-
16.49%
15.45%
14.72%
15.01%
15.53%
12.97%
10.84%
9.80%
2.79%
2.76%
EBITDA
30,385.59
28,262.19
27,195.14
21,589.05
20,431.37
18,635.34
17,370.27
16,643.16
12,321.90
7,385.13
6,404.45
EBITDA Margin
19.89%
19.03%
20.76%
18.35%
21.35%
24.39%
23.01%
21.54%
22.03%
20.48%
18.57%
Other Income
1,489.85
1,459.04
1,264.10
3,612.05
821.34
1,057.80
968.81
826.36
860.66
947.76
661.60
Interest
13,104.93
12,500.38
9,277.43
6,043.73
4,776.00
5,735.80
6,890.31
6,060.03
3,663.17
702.40
718.09
Depreciation
6,669.09
6,453.73
5,001.32
4,551.59
4,161.07
4,033.40
4,004.23
3,571.38
2,724.36
1,807.59
1,833.79
PBT
11,912.27
10,767.12
14,180.49
14,605.78
12,315.64
9,923.94
7,444.54
7,838.11
6,795.03
5,822.90
4,514.17
Tax
3,560.86
3,068.73
3,774.16
3,648.51
1,936.31
3,022.19
-13.92
2,434.03
1,947.12
1,706.70
1,224.60
Tax Rate
29.89%
29.15%
27.73%
25.13%
15.81%
31.54%
-0.23%
47.27%
30.60%
29.31%
27.30%
PAT
8,351.41
3,705.68
5,624.49
6,827.26
7,034.04
3,878.14
3,849.52
1,663.93
3,406.02
3,037.89
2,275.12
PAT before Minority Interest
3,870.06
7,756.33
9,925.65
11,078.20
10,690.55
6,560.02
6,076.36
2,715.68
4,415.06
4,116.20
3,261.72
Minority Interest
-4,481.35
-4,050.65
-4,301.16
-4,250.94
-3,656.51
-2,681.88
-2,226.84
-1,051.75
-1,009.04
-1,078.31
-986.60
PAT Margin
5.47%
2.50%
4.29%
5.80%
7.35%
5.08%
5.10%
2.15%
6.09%
8.42%
6.60%
PAT Growth
-10.15%
-34.12%
-17.62%
-2.94%
81.38%
0.74%
131.35%
-51.15%
12.12%
33.53%
 
EPS
125.42
55.65
84.46
102.53
105.63
58.24
57.81
24.99
51.15
45.62
34.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
97,509.23
88,652.40
78,741.99
75,698.23
65,494.06
56,632.29
58,019.52
57,361.85
31,387.08
27,429.31
Share Capital
136.10
132.79
131.68
131.66
131.61
131.56
131.52
131.47
93.37
93.35
Total Reserves
96,698.91
87,975.81
78,199.73
75,264.73
65,087.95
56,237.33
57,660.02
57,105.78
31,251.98
27,293.11
Non-Current Liabilities
2,34,703.90
1,80,745.27
1,44,376.96
1,15,089.61
1,12,279.37
1,06,625.41
1,03,839.43
81,677.97
10,663.31
8,955.33
Secured Loans
92,624.41
69,695.61
54,543.10
35,637.67
41,774.44
50,615.58
50,063.73
34,590.36
2,874.79
3,200.34
Unsecured Loans
31,302.69
16,420.86
12,169.36
10,908.29
10,713.81
8,122.22
6,622.37
6,203.08
3,893.92
2,343.83
Long Term Provisions
1,074.02
868.50
765.81
732.94
465.02
311.83
252.25
233.26
297.11
345.68
Current Liabilities
1,07,523.71
92,432.84
69,532.99
57,884.47
52,507.80
46,618.95
48,765.45
42,521.96
10,995.08
14,462.98
Trade Payables
15,438.09
15,357.06
13,353.27
11,393.44
7,916.84
6,582.91
6,083.70
5,029.68
3,048.19
2,395.54
Other Current Liabilities
55,604.55
44,060.40
35,605.92
31,575.86
30,863.93
25,488.93
22,168.10
15,065.55
5,657.51
7,594.49
Short Term Borrowings
32,192.83
28,838.87
17,684.51
13,081.84
11,400.96
12,109.16
18,378.52
20,519.95
1,157.85
3,478.91
Short Term Provisions
4,288.24
4,176.51
2,889.29
1,833.33
2,326.07
2,437.95
2,135.13
1,906.78
1,131.53
994.04
Total Liabilities
5,00,040.44
4,12,116.49
3,36,822.77
2,89,148.79
2,67,348.77
2,44,181.44
2,41,126.98
2,07,898.66
62,747.40
59,576.44
Net Block
1,41,134.27
1,00,480.25
94,882.00
88,981.31
85,007.56
87,720.42
87,113.08
69,257.20
34,786.19
34,270.78
Gross Block
1,77,037.43
1,30,723.30
1,20,449.77
1,10,317.51
1,02,442.02
1,01,578.84
97,049.48
75,780.29
38,672.50
36,415.45
Accumulated Depreciation
35,903.16
30,243.05
25,567.77
21,336.20
17,434.46
13,858.42
9,936.40
6,523.09
3,886.31
2,144.67
Non Current Assets
4,06,430.27
3,25,728.78
2,69,300.41
2,32,381.10
2,07,073.53
1,92,128.52
1,91,246.41
1,67,589.50
44,287.94
44,499.88
Capital Work in Progress
14,765.01
18,357.52
7,401.37
6,165.61
5,768.69
3,904.13
2,765.97
2,290.02
1,296.97
1,788.38
Non Current Investment
85,593.95
75,023.71
60,043.17
51,883.98
42,492.10
32,029.77
30,652.99
33,032.93
7,201.79
7,010.80
Long Term Loans & Adv.
1,26,701.81
96,998.04
77,230.79
56,662.41
49,240.92
49,798.70
49,722.21
40,743.67
895.60
1,145.37
Other Non Current Assets
38,221.73
34,855.32
29,352.40
28,223.47
24,564.26
18,675.50
20,992.16
22,265.68
107.39
284.55
Current Assets
93,472.48
86,365.16
67,504.34
56,758.16
60,275.24
52,052.92
49,880.57
40,309.16
18,459.46
15,076.56
Current Investments
17,139.89
18,276.60
14,806.33
14,722.09
17,570.73
11,494.28
6,944.10
8,253.20
6,998.59
3,590.40
Inventories
15,614.42
13,544.78
11,159.15
9,536.42
6,196.96
6,840.62
7,059.13
5,860.36
4,231.42
4,148.75
Sundry Debtors
9,158.64
6,979.40
5,915.10
5,429.36
4,341.78
5,793.06
6,690.07
5,202.63
3,009.56
3,002.01
Cash & Bank
7,905.42
4,648.76
3,713.38
3,252.55
5,337.37
3,803.66
1,908.23
1,316.10
2,307.01
2,307.15
Other Current Assets
43,654.11
8,033.27
6,598.63
7,204.33
26,828.40
24,121.30
27,279.04
19,676.87
1,912.88
2,028.25
Short Term Loans & Adv.
35,667.76
34,882.35
25,311.75
16,613.41
16,552.71
16,022.15
19,213.22
15,104.58
1,311.96
1,250.87
Net Current Assets
-14,051.23
-6,067.68
-2,028.65
-1,126.31
7,767.44
5,433.97
1,115.12
-2,212.80
7,464.38
613.58
Total Assets
4,99,902.75
4,12,093.94
3,36,804.75
2,89,139.26
2,67,348.77
2,44,181.44
2,41,126.98
2,07,898.66
62,747.40
59,576.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-17,169.65
-10,719.33
-12,685.14
7,037.65
15,075.08
16,803.43
-1,658.58
-4,139.90
7,287.80
5,868.36
PBT
10,528.27
13,611.13
14,517.75
12,246.53
9,582.21
5,929.32
5,134.40
6,362.18
5,822.90
4,486.32
Adjustment
17,740.23
14,654.67
10,647.26
9,161.43
9,717.33
8,693.89
9,148.88
4,094.09
1,611.41
2,072.11
Changes in Working Capital
-42,887.06
-36,376.08
-35,755.33
-11,404.67
-2,380.51
3,736.70
-14,068.33
-12,896.60
818.61
483.62
Cash after chg. in Working capital
-14,618.56
-8,110.28
-10,590.32
10,003.29
16,919.03
18,359.91
214.95
-2,440.33
8,252.92
7,042.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,551.09
-2,609.05
-2,094.82
-2,965.64
-1,843.95
-1,739.61
-1,873.53
-1,699.57
-965.12
-1,173.69
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
183.13
0.00
0.00
0.00
0.00
Cash From Investing Activity
-23,982.08
-23,113.20
-13,686.71
-3,543.18
-9,229.49
-11,547.64
-2,271.00
509.76
-3,487.65
-4,572.57
Net Fixed Assets
-4,224.36
-5,774.75
-3,479.68
-2,304.12
-537.95
-3,037.22
-1,941.93
-4,943.81
-418.03
-328.27
Net Investments
-423.10
-5,315.39
4,793.99
-5,051.04
-6,097.59
3,585.43
4,419.02
-26,550.17
-1,896.80
-1,749.28
Others
-19,334.62
-12,023.06
-15,001.02
3,811.98
-2,593.95
-12,095.85
-4,748.09
32,003.74
-1,172.82
-2,495.02
Cash from Financing Activity
42,977.89
33,908.18
26,469.13
-6,733.13
-8,003.45
-3,417.93
4,157.99
3,449.07
-3,798.56
-1,364.57
Net Cash Inflow / Outflow
1,826.16
75.65
97.28
-3,238.66
-2,157.86
1,837.86
228.41
-181.07
1.59
-68.78
Opening Cash & Equivalents
2,387.65
2,312.56
2,240.70
5,479.75
5,146.27
1,225.03
936.65
93.82
113.34
124.70
Closing Cash & Equivalent
4,882.70
2,387.65
2,312.56
2,240.70
2,988.74
3,063.36
1,223.69
949.32
93.82
113.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
1423.00
1327.04
1184.99
1145.32
991.10
856.93
878.83
870.73
671.42
586.75
ROA
1.70%
2.65%
3.54%
3.84%
2.56%
2.50%
1.21%
3.26%
6.73%
5.74%
ROE
8.39%
11.93%
14.41%
15.21%
10.79%
10.65%
4.72%
9.97%
14.02%
12.93%
ROCE
9.24%
11.38%
12.63%
11.93%
10.84%
9.17%
8.40%
12.15%
16.21%
13.88%
Fixed Asset Turnover
1.07
1.13
1.10
0.97
0.82
0.83
0.95
1.00
1.07
0.93
Receivable days
17.90
16.56
16.36
17.22
22.18
27.63
26.54
26.26
27.26
26.76
Inventory Days
32.34
31.73
29.84
27.73
28.54
30.77
28.83
32.27
38.00
42.33
Payable days
154.05
182.69
180.83
186.46
194.87
41.71
36.06
36.66
34.17
30.18
Cash Conversion Cycle
-103.82
-134.39
-134.64
-141.50
-144.14
16.69
19.31
21.87
31.09
38.90
Total Debt/Equity
1.90
1.53
1.29
0.97
1.19
1.48
1.46
1.17
0.29
0.46
Interest Cover
1.87
2.48
3.44
3.64
2.67
1.88
1.85
2.74
9.29
7.25

News Update:


  • Grasim Industries reports 32% jump in Q1 consolidated net profit
    11th Aug 2025, 11:18 AM

    The total consolidated income of the company increased by 15.89% at Rs 40,460.18 crore for Q1FY26

    Read More
  • Grasim Industries - Quarterly Results
    8th Aug 2025, 14:16 PM

    Read More
  • Grasim Industries starts commercial production of Resin manufacturing block at Mahad
    25th Jun 2025, 15:20 PM

    The company has started commercial production of Resin manufacturing block with effect from June 24, 2025

    Read More
  • Grasim Industries gets nod to raise funds up to Rs 1,000 crore
    3rd Jun 2025, 11:53 AM

    The Finance Committee of the Board of Directors of the Company at its meeting held on June 02, 2025 has 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.