Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Diversified

Rating :
62/99

BSE: 500300 | NSE: GRASIM

1703.90
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1735.25
  •  1742.10
  •  1698.10
  •  1723.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  917560
  •  15773.39
  •  1893.00
  •  863.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 112,069.45
  • 18.36
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 183,149.08
  • 0.53%
  • 1.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.26%
  • 9.28%
  • 12.13%
  • FII
  • DII
  • Others
  • 14.96%
  • 15.06%
  • 6.31%

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
  • 17.98
  • 22.62
  • 21.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.29
  • 1.22
  • 1.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.49
  • 7.72
  • 7.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
22,564.22
17,949.53
25.71%
19,919.40
13,043.51
52.72%
24,398.92
19,349.54
26.10%
20,986.35
18,616.76
12.73%
Expenses
17,671.38
13,531.72
30.59%
14,596.26
9,811.43
48.77%
18,500.52
15,315.00
20.80%
15,906.82
14,775.90
7.65%
EBITDA
4,892.84
4,417.81
10.75%
5,323.14
3,232.08
64.70%
5,898.40
4,034.54
46.20%
5,079.53
3,840.86
32.25%
EBIDTM
21.68%
24.61%
26.72%
24.78%
24.17%
20.85%
24.20%
20.63%
Other Income
253.36
203.00
24.81%
269.89
377.38
-28.48%
130.61
273.18
-52.19%
330.38
243.41
35.73%
Interest
1,175.63
1,460.33
-19.50%
1,266.42
1,543.29
-17.94%
1,343.46
1,711.31
-21.50%
1,364.78
1,669.72
-18.26%
Depreciation
1,016.81
1,006.85
0.99%
990.60
976.21
1.47%
1,043.18
1,027.09
1.57%
1,007.15
993.57
1.37%
PBT
2,953.76
2,089.08
41.39%
3,336.01
874.86
281.32%
3,580.29
282.80
1,166.01%
3,037.98
1,410.78
115.34%
Tax
1,065.02
676.47
57.44%
1,060.40
308.99
243.18%
1,064.14
-1,955.34
-
977.48
405.74
140.91%
PAT
1,888.74
1,412.61
33.71%
2,275.61
565.87
302.14%
2,516.15
2,238.14
12.42%
2,060.50
1,005.04
105.02%
PATM
8.37%
7.87%
11.42%
4.34%
10.31%
11.57%
9.82%
5.40%
EPS
20.65
14.69
40.57%
25.34
3.56
611.80%
26.07
22.97
13.50%
21.03
10.34
103.38%

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
87,868.89
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
27.42%
1.42%
-2.29%
38.14%
55.07%
4.58%
5.02%
11.99%
5.07%
10.55%
 
Cost Of Goods Sold
14,687.33
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
73,181.56
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
66,674.98
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
21,193.91
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
24.12%
24.51%
23.01%
21.54%
22.03%
20.48%
18.57%
15.67%
16.76%
21.22%
22.10%
Other Income
984.24
1,051.96
968.81
826.36
860.66
947.76
661.60
659.49
576.25
619.51
741.54
Interest
5,150.29
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
4,057.74
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
12,908.04
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
4,167.04
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
32.28%
31.24%
-0.23%
47.27%
30.60%
29.31%
27.30%
29.50%
20.49%
28.37%
27.22%
PAT
8,741.00
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
5,617.59
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
-3,123.41
-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
9.95%
5.46%
5.10%
2.15%
6.09%
8.42%
6.60%
4.84%
6.71%
9.43%
10.24%
PAT Growth
67.40%
8.50%
131.35%
-51.15%
12.12%
33.53%
43.13%
-19.26%
-25.17%
1.80%
 
EPS
135.37
64.68
59.62
25.77
52.75
47.05
35.23
24.62
30.49
40.74
40.02

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
197.84
41.71
36.06
36.66
34.17
30.18
36.29
44.56
44.54
43.50
Cash Conversion Cycle
-147.21
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

News Update:


  • Grasim Industries - Quarterly Results
    12th Nov 2021, 18:39 PM

    Read More
  • Grasim Industries commissions Chloromethane project at Vilayat Unit
    6th Nov 2021, 08:58 AM

    This will result into an additional annualised revenue of around Rs 400 crore

    Read More
  • Grasim Industries commissions new line of 300 TPD capacity of VSF
    1st Nov 2021, 17:49 PM

    With this the total VSF capacity of the Company has increased from 591,000 to 700,500 Ton Per Annum

    Read More
  • Grasim Industries acquires stake in ABReL Solar Power
    23rd Oct 2021, 09:00 AM

    The object of acquisition of shares is to comply with the minimum shareholding requirement of 26% under the captive project rules

    Read More
  • Grasim Industries executes supplemental share subscription, power purchase agreement
    13th Oct 2021, 16:07 PM

    The purpose of entering into the agreement is to operate and maintain 16.68 MW Wind-Solar Hybrid power plant in the State of Gujarat

    Read More
  • 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

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.