Nifty
:
20855.10
Sensex
:
69296.14
168.30 (0.81%)
431.02 (0.63%)
Nifty
Sensex
:
:
20855.10
69296.14
168.30 (0.81%)
431.02 (0.63%)

Grasim Industries Ltd.

Diversified

Rating :
56/99

BSE: 500300 | NSE: GRASIM

NSE BSE
2072.35
05-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  2057.90
  •  2078.00
  •  2038.50
  •  2052.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  559168
  •  11525.18
  •  2078.00
  •  1527.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 136,450.34
  • 20.36
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 251,484.95
  • 0.48%
  • 1.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.75%
  • 8.75%
  • 11.19%
  • FII
  • DII
  • Others
  • 12.17%
  • 14.66%
  • 10.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.90
  • 8.77
  • 15.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.95
  • 5.34
  • 2.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.24
  • 32.62
  • 20.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.56
  • 17.42
  • 17.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 1.21
  • 1.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.72
  • 7.91
  • 8.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
30,220.68
27,485.54
9.95%
31,065.19
28,041.54
10.78%
33,462.14
28,811.39
16.14%
28,637.86
24,402.24
17.36%
Expenses
24,168.00
22,894.26
5.56%
24,708.44
22,058.70
12.01%
27,331.51
23,470.25
16.45%
23,753.56
19,531.29
21.62%
EBITDA
6,052.68
4,591.28
31.83%
6,356.75
5,982.84
6.25%
6,130.63
5,341.14
14.78%
4,884.30
4,870.95
0.27%
EBIDTM
20.03%
16.70%
20.46%
21.34%
18.32%
18.54%
17.06%
19.96%
Other Income
284.59
252.04
12.91%
295.79
168.07
75.99%
220.35
179.86
22.51%
2,971.59
121.54
2,344.95%
Interest
2,225.67
1,373.21
62.08%
2,032.41
1,246.47
63.05%
1,815.85
1,188.20
52.82%
1,608.20
1,145.75
40.36%
Depreciation
1,245.15
1,116.05
11.57%
1,182.53
1,088.78
8.61%
1,207.34
1,128.09
7.03%
1,139.42
1,025.57
11.10%
PBT
2,866.45
2,266.03
26.50%
3,437.60
3,815.66
-9.91%
3,327.79
3,135.60
6.13%
5,108.27
2,821.17
81.07%
Tax
837.67
846.83
-1.08%
861.52
1,110.25
-22.40%
1,059.36
-464.20
-
632.07
275.10
129.76%
PAT
2,028.78
1,419.20
42.95%
2,576.08
2,705.41
-4.78%
2,268.43
3,599.80
-36.98%
4,476.20
2,546.07
75.81%
PATM
6.71%
5.16%
8.29%
9.65%
6.78%
12.49%
15.63%
10.43%
EPS
17.67
15.33
15.26%
23.94
29.37
-18.49%
20.79
42.18
-50.71%
38.21
26.52
44.08%

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
123,385.87
117,627.08
95,701.13
76,404.29
75,491.08
77,264.07
55,931.66
36,068.40
34,487.47
32,838.36
29,323.34
Net Sales Growth
13.47%
22.91%
25.26%
1.21%
-2.29%
38.14%
55.07%
4.58%
5.02%
11.99%
 
Cost Of Goods Sold
23,796.94
22,611.95
17,372.42
12,629.22
13,940.16
16,688.24
12,610.65
9,475.01
9,002.21
8,427.29
7,508.51
Gross Profit
99,588.93
95,015.13
78,328.71
63,775.07
61,550.92
60,575.83
43,321.01
26,593.39
25,485.26
24,411.07
21,814.83
GP Margin
80.71%
80.78%
81.85%
83.47%
81.53%
78.40%
77.45%
73.73%
73.90%
74.34%
74.39%
Total Expenditure
99,961.51
96,038.03
75,269.76
57,768.95
58,120.81
60,620.91
43,609.76
28,683.27
28,083.02
27,693.90
24,408.57
Power & Fuel Cost
-
23,168.73
15,520.70
10,363.78
11,080.71
12,423.45
8,631.29
5,795.41
6,013.70
6,452.71
5,674.79
% Of Sales
-
19.70%
16.22%
13.56%
14.68%
16.08%
15.43%
16.07%
17.44%
19.65%
19.35%
Employee Cost
-
7,193.86
6,327.71
5,534.74
5,760.39
5,428.21
3,992.47
2,265.59
2,127.82
2,141.16
1,845.72
% Of Sales
-
6.12%
6.61%
7.24%
7.63%
7.03%
7.14%
6.28%
6.17%
6.52%
6.29%
Manufacturing Exp.
-
6,253.20
5,254.97
3,917.75
4,272.26
4,211.77
3,415.94
2,682.03
2,518.63
2,470.14
2,321.34
% Of Sales
-
5.32%
5.49%
5.13%
5.66%
5.45%
6.11%
7.44%
7.30%
7.52%
7.92%
General & Admin Exp.
-
817.76
642.71
567.33
680.81
680.16
585.06
413.99
426.17
415.62
359.35
% Of Sales
-
0.70%
0.67%
0.74%
0.90%
0.88%
1.05%
1.15%
1.24%
1.27%
1.23%
Selling & Distn. Exp.
-
18,746.79
15,839.98
12,922.60
12,614.68
12,844.98
8,935.33
7,067.43
7,098.18
7,039.68
6,068.86
% Of Sales
-
15.94%
16.55%
16.91%
16.71%
16.62%
15.98%
19.59%
20.58%
21.44%
20.70%
Miscellaneous Exp.
-
17,317.69
14,368.97
11,864.01
9,792.26
8,374.86
5,483.91
1,005.63
950.75
884.37
6,068.86
% Of Sales
-
14.72%
15.01%
15.53%
12.97%
10.84%
9.80%
2.79%
2.76%
2.69%
2.40%
EBITDA
23,424.36
21,589.05
20,431.37
18,635.34
17,370.27
16,643.16
12,321.90
7,385.13
6,404.45
5,144.46
4,914.77
EBITDA Margin
18.98%
18.35%
21.35%
24.39%
23.01%
21.54%
22.03%
20.48%
18.57%
15.67%
16.76%
Other Income
3,772.32
3,612.05
821.34
1,057.80
968.81
826.36
860.66
947.76
661.60
659.49
576.25
Interest
7,682.13
6,043.73
4,776.00
5,735.80
6,890.31
6,060.03
3,663.17
702.40
718.09
787.92
447.32
Depreciation
4,774.44
4,551.59
4,161.07
4,033.40
4,004.23
3,571.38
2,724.36
1,807.59
1,833.79
1,563.22
1,457.48
PBT
14,740.11
14,605.78
12,315.64
9,923.94
7,444.54
7,838.11
6,795.03
5,822.90
4,514.17
3,452.81
3,586.22
Tax
3,390.62
3,648.51
1,936.31
3,022.19
-13.92
2,434.03
1,947.12
1,706.70
1,224.60
1,015.92
734.79
Tax Rate
23.00%
25.13%
15.81%
31.54%
-0.23%
47.27%
30.60%
29.31%
27.30%
29.50%
20.49%
PAT
11,349.49
6,827.26
7,034.04
3,878.14
3,849.52
1,663.93
3,406.02
3,037.89
2,275.12
1,589.57
1,968.67
PAT before Minority Interest
6,563.75
11,078.20
10,690.55
6,560.02
6,076.36
2,715.68
4,415.06
4,116.20
3,261.72
2,427.43
2,851.43
Minority Interest
-4,785.74
-4,250.94
-3,656.51
-2,681.88
-2,226.84
-1,051.75
-1,009.04
-1,078.31
-986.60
-837.86
-882.76
PAT Margin
9.20%
5.80%
7.35%
5.08%
5.10%
2.15%
6.09%
8.42%
6.60%
4.84%
6.71%
PAT Growth
10.51%
-2.94%
81.38%
0.74%
131.35%
-51.15%
12.12%
33.53%
43.13%
-19.26%
 
EPS
179.38
107.91
111.17
61.30
60.84
26.30
53.83
48.01
35.96
25.12
31.12

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
78,741.99
75,698.23
65,494.06
56,632.29
58,019.52
57,361.85
31,387.08
27,429.31
23,139.75
21,614.40
Share Capital
131.68
131.66
131.61
131.56
131.52
131.47
93.37
93.35
151.03
136.38
Total Reserves
78,199.73
75,264.73
65,087.95
56,237.33
57,660.02
57,105.78
31,251.98
27,293.11
22,971.80
21,466.84
Non-Current Liabilities
144,376.96
115,089.61
112,279.37
106,625.41
103,839.43
81,677.97
10,663.31
8,955.33
10,091.20
10,635.50
Secured Loans
54,543.10
35,637.67
41,774.44
50,615.58
50,063.73
34,590.36
2,874.79
3,200.34
4,164.96
3,599.32
Unsecured Loans
12,169.36
10,908.29
10,713.81
8,122.22
6,622.37
6,203.08
3,893.92
2,343.83
2,219.36
4,012.67
Long Term Provisions
765.81
732.94
465.02
311.83
252.25
233.26
297.11
345.68
257.61
202.43
Current Liabilities
69,532.99
57,884.47
52,507.80
46,618.95
48,765.45
42,521.96
10,995.08
14,462.98
13,120.07
8,550.37
Trade Payables
13,353.27
11,393.44
7,916.84
6,582.91
6,083.70
5,029.68
3,048.19
2,395.54
2,352.24
3,249.86
Other Current Liabilities
35,605.92
31,575.86
30,863.93
25,488.93
22,168.10
15,065.55
5,657.51
7,594.49
6,353.22
2,702.02
Short Term Borrowings
17,684.51
13,081.84
11,400.96
12,109.16
18,378.52
20,519.95
1,157.85
3,478.91
3,071.39
1,530.02
Short Term Provisions
2,889.29
1,833.33
2,326.07
2,437.95
2,135.13
1,906.78
1,131.53
994.04
1,343.22
1,068.47
Total Liabilities
336,822.77
289,148.79
267,348.77
244,181.44
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11
Net Block
94,882.00
88,981.31
85,007.56
87,720.42
87,113.08
69,257.20
34,786.19
34,270.78
31,828.16
25,208.57
Gross Block
120,449.77
110,317.51
102,442.02
101,578.84
97,049.48
75,780.29
38,672.50
36,415.45
46,105.42
37,388.66
Accumulated Depreciation
25,567.77
21,336.20
17,434.46
13,858.42
9,936.40
6,523.09
3,886.31
2,144.67
14,277.26
12,180.09
Non Current Assets
269,300.41
232,381.10
207,073.53
192,128.52
191,246.41
167,589.50
44,287.94
44,499.88
40,848.74
33,773.78
Capital Work in Progress
7,401.37
6,165.61
5,768.69
3,904.13
2,765.97
2,290.02
1,296.97
1,788.38
2,754.95
4,044.85
Non Current Investment
60,043.17
51,883.98
42,492.10
32,029.77
30,652.99
33,032.93
7,201.79
7,010.80
3,838.97
2,673.28
Long Term Loans & Adv.
77,230.79
56,662.41
49,240.92
49,798.70
49,722.21
40,743.67
895.60
1,145.37
2,404.68
1,847.08
Other Non Current Assets
29,352.40
28,223.47
24,564.26
18,675.50
20,992.16
22,265.68
107.39
284.55
21.98
0.00
Current Assets
67,504.34
56,758.16
60,275.24
52,052.92
49,880.57
40,309.16
18,459.46
15,076.56
13,184.07
13,962.33
Current Investments
14,806.33
14,722.09
17,570.73
11,494.28
6,944.10
8,253.20
6,998.59
3,590.40
3,416.32
4,937.53
Inventories
11,159.15
9,536.42
6,196.96
6,840.62
7,059.13
5,860.36
4,231.42
4,148.75
4,788.45
4,256.50
Sundry Debtors
5,915.10
5,429.36
4,341.78
5,793.06
6,690.07
5,202.63
3,009.56
3,002.01
2,647.37
2,509.15
Cash & Bank
3,713.38
3,252.55
5,337.37
3,803.66
1,908.23
1,316.10
2,307.01
2,307.15
439.71
396.69
Other Current Assets
31,910.38
7,204.33
10,275.69
8,099.15
27,279.04
19,676.87
1,912.88
2,028.25
1,892.22
1,862.46
Short Term Loans & Adv.
25,311.75
16,613.41
16,552.71
16,022.15
19,213.22
15,104.58
1,311.96
1,250.87
1,828.11
1,798.32
Net Current Assets
-2,028.65
-1,126.31
7,767.44
5,433.97
1,115.12
-2,212.80
7,464.38
613.58
64.00
5,411.96
Total Assets
336,804.75
289,139.26
267,348.77
244,181.44
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11

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
-12,685.14
7,037.65
15,075.08
16,803.43
-1,658.58
-4,139.90
7,287.80
5,868.36
4,594.14
3,549.29
PBT
14,517.75
12,246.53
9,582.21
5,929.32
5,134.40
6,362.18
5,822.90
4,486.32
3,443.35
3,586.22
Adjustment
10,647.26
9,161.43
9,717.33
8,693.89
9,148.88
4,094.09
1,611.41
2,072.11
1,773.89
1,425.63
Changes in Working Capital
-35,755.33
-11,404.67
-2,380.51
3,736.70
-14,068.33
-12,896.60
818.61
483.62
-316.51
-598.86
Cash after chg. in Working capital
-10,590.32
10,003.29
16,919.03
18,359.91
214.95
-2,440.33
8,252.92
7,042.05
4,900.73
4,412.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,094.82
-2,965.64
-1,843.95
-1,739.61
-1,873.53
-1,699.57
-965.12
-1,173.69
-306.59
-863.70
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
183.13
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-13,686.71
-3,543.18
-9,229.49
-11,547.64
-2,271.00
509.76
-3,487.65
-4,572.57
-2,370.36
-2,389.46
Net Fixed Assets
-3,479.68
-2,304.12
-537.95
-3,037.22
-1,941.93
-4,943.81
-418.03
-328.27
-649.63
-1,024.00
Net Investments
4,793.99
-5,051.04
-6,097.59
3,585.43
4,419.02
-26,550.17
-1,896.80
-1,749.28
253.30
620.79
Others
-15,001.02
3,811.98
-2,593.95
-12,095.85
-4,748.09
32,003.74
-1,172.82
-2,495.02
-1,974.03
-1,986.25
Cash from Financing Activity
26,469.13
-6,733.13
-8,003.45
-3,417.93
4,157.99
3,449.07
-3,798.56
-1,364.57
-2,277.98
-1,046.28
Net Cash Inflow / Outflow
97.28
-3,238.66
-2,157.86
1,837.86
228.41
-181.07
1.59
-68.78
-54.20
113.55
Opening Cash & Equivalents
2,240.70
5,479.75
5,146.27
1,225.03
936.65
93.82
113.34
124.70
199.46
229.18
Closing Cash & Equivalent
2,312.56
2,240.70
2,988.74
3,063.36
1,223.69
949.32
93.82
113.34
156.97
396.69

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.)
1189.72
1145.32
991.10
856.93
878.83
870.73
671.42
586.75
502.15
469.53
ROA
3.54%
3.84%
2.56%
2.50%
1.21%
3.26%
6.73%
5.74%
4.77%
6.21%
ROE
14.41%
15.21%
10.79%
10.65%
4.72%
9.97%
14.02%
12.93%
10.88%
13.85%
ROCE
12.63%
11.93%
10.84%
9.17%
8.40%
12.15%
16.21%
13.88%
12.75%
13.33%
Fixed Asset Turnover
1.10
0.97
0.82
0.83
0.95
1.00
1.07
0.93
0.87
0.95
Receivable days
16.35
17.22
22.18
27.63
26.54
26.26
27.26
26.76
25.81
26.27
Inventory Days
29.84
27.73
28.54
30.77
28.83
32.27
38.00
42.33
45.26
44.85
Payable days
180.83
186.46
194.87
41.71
36.06
36.66
34.17
30.18
36.29
44.56
Cash Conversion Cycle
-134.64
-141.50
-144.14
16.69
19.31
21.87
31.09
38.90
34.78
26.55
Total Debt/Equity
1.29
0.97
1.19
1.48
1.46
1.17
0.29
0.46
0.52
0.45
Interest Cover
3.44
3.64
2.67
1.88
1.85
2.74
9.29
7.25
5.37
9.02

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Grasim Industries reports 34% rise in Q2 consolidated net profit
    15th Nov 2023, 10:21 AM

    Total consolidated income of the company increased by 9.98% at Rs 30505.27 crore for Q2FY24

    Read More
  • Grasim Industries - Quarterly Results
    13th Nov 2023, 20:09 PM

    Read More
  • Grasim Industries to raise funds up to Rs 4,000 crore to fund capex, repay debt
    17th Oct 2023, 11:09 AM

    The capital outlay for the Company to establish itself as India’s second largest decorative paints player is on track

    Read More
  • Grasim Industries to launch paints business under brand name ‘Birla Opus’
    14th Sep 2023, 12:09 PM

    The market launch of Birla Opus is scheduled for Q4FY24

    Read More
  • Grasim Industries aiming to become second largest player in paints sector
    28th Aug 2023, 16:55 PM

    Grasim last year doubled its planned investment to Rs 10,000 crore in setting up the paints business

    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.