Nifty
:
11570.50
Sensex
:
39519.53
-100.30 (-0.86%)
-230.32 (-0.58%)
Nifty
Sensex
:
:
11570.50
39519.53
-100.30 (-0.86%)
-230.32 (-0.58%)

Grasim Industries Ltd.

Diversified

Rating :
60/99

BSE: 500300 | NSE: GRASIM

NSE BSE
770.20
29-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  772.75
  •  777.35
  •  766.00
  •  777.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1061950
  •  8194.25
  •  836.90
  •  385.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 50,644.02
  • 14.79
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 129,931.14
  • 0.52%
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.92%
  • 9.06%
  • 10.90%
  • FII
  • DII
  • Others
  • 12.55%
  • 20.05%
  • 6.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.70
  • 17.68
  • 11.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.36
  • 22.27
  • 7.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.62
  • 11.17
  • 4.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.49
  • 18.02
  • 24.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.28
  • 1.24
  • 0.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.99
  • 7.30
  • 7.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
13,621.10
18,860.93
-27.78%
19,901.54
20,965.25
-5.07%
19,205.05
19,471.44
-1.37%
18,430.27
17,892.42
3.01%
Expenses
10,319.95
13,708.16
-24.72%
15,810.06
16,287.22
-2.93%
15,341.34
15,480.57
-0.90%
14,311.82
14,194.12
0.83%
EBITDA
3,301.15
5,152.77
-35.93%
4,091.48
4,678.03
-12.54%
3,863.71
3,990.87
-3.19%
4,118.45
3,698.30
11.36%
EBIDTM
24.24%
27.32%
20.56%
22.31%
20.12%
20.50%
22.35%
20.67%
Other Income
376.80
230.92
63.17%
273.07
208.85
30.75%
242.52
207.32
16.98%
222.59
251.56
-11.52%
Interest
1,555.11
1,698.37
-8.44%
1,712.47
1,600.63
6.99%
1,688.47
1,609.53
4.90%
1,765.32
1,453.35
21.47%
Depreciation
985.72
919.72
7.18%
1,036.92
859.37
20.66%
1,002.43
916.49
9.38%
992.67
894.05
11.03%
PBT
922.02
2,656.27
-65.29%
352.59
2,129.11
-83.44%
1,405.13
1,672.17
-15.97%
1,576.89
-674.29
-
Tax
323.85
918.05
-64.72%
-1,925.54
809.47
-
403.73
600.68
-32.79%
552.62
364.13
51.76%
PAT
598.17
1,738.22
-65.59%
2,278.13
1,319.64
72.63%
1,001.40
1,071.49
-6.54%
1,024.27
-1,038.42
-
PATM
4.39%
9.22%
11.45%
6.29%
5.21%
5.50%
5.56%
-5.80%
EPS
9.27
26.94
-65.59%
35.30
20.45
72.62%
15.52
16.60
-6.51%
15.87
-16.09
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
71,157.96
77,847.31
77,264.07
55,931.66
36,068.40
34,487.47
32,838.36
29,323.34
27,909.34
25,244.89
21,550.23
Net Sales Growth
-7.81%
0.75%
38.14%
55.07%
4.58%
5.02%
11.99%
5.07%
10.55%
17.14%
 
Cost Of Goods Sold
13,791.94
15,562.01
16,688.24
12,610.65
9,475.01
9,002.21
8,427.29
7,508.51
6,286.55
5,535.41
4,493.21
Gross Profit
57,366.02
62,285.30
60,575.83
43,321.01
26,593.39
25,485.26
24,411.07
21,814.83
21,622.79
19,709.48
17,057.02
GP Margin
80.62%
80.01%
78.40%
77.45%
73.73%
73.90%
74.34%
74.39%
77.48%
78.07%
79.15%
Total Expenditure
55,783.17
60,343.44
60,620.91
43,609.76
28,683.27
28,083.02
27,693.90
24,408.57
21,985.73
19,665.83
16,554.81
Power & Fuel Cost
-
11,436.68
12,423.45
8,631.29
5,795.41
6,013.70
6,452.71
5,674.79
5,603.83
5,460.52
4,364.25
% Of Sales
-
14.69%
16.08%
15.43%
16.07%
17.44%
19.65%
19.35%
20.08%
21.63%
20.25%
Employee Cost
-
5,864.53
5,428.21
3,992.47
2,265.59
2,127.82
2,141.16
1,845.72
1,668.75
1,377.79
1,231.74
% Of Sales
-
7.53%
7.03%
7.14%
6.28%
6.17%
6.52%
6.29%
5.98%
5.46%
5.72%
Manufacturing Exp.
-
4,285.54
4,211.77
3,415.94
2,682.03
2,518.63
2,470.14
2,321.34
1,976.20
1,703.47
1,482.56
% Of Sales
-
5.51%
5.45%
6.11%
7.44%
7.30%
7.52%
7.92%
7.08%
6.75%
6.88%
General & Admin Exp.
-
695.83
680.16
585.06
413.99
426.17
415.62
359.35
336.89
283.52
250.35
% Of Sales
-
0.89%
0.88%
1.05%
1.15%
1.24%
1.27%
1.23%
1.21%
1.12%
1.16%
Selling & Distn. Exp.
-
12,649.30
12,844.98
8,935.33
7,067.43
7,098.18
7,039.68
6,068.86
5,490.77
4,769.60
3,902.60
% Of Sales
-
16.25%
16.62%
15.98%
19.59%
20.58%
21.44%
20.70%
19.67%
18.89%
18.11%
Miscellaneous Exp.
-
9,870.01
8,374.86
5,483.91
1,005.63
950.75
884.37
704.44
737.63
613.11
3,902.60
% Of Sales
-
12.68%
10.84%
9.80%
2.79%
2.76%
2.69%
2.40%
2.64%
2.43%
3.94%
EBITDA
15,374.79
17,503.87
16,643.16
12,321.90
7,385.13
6,404.45
5,144.46
4,914.77
5,923.61
5,579.06
4,995.42
EBITDA Margin
21.61%
22.48%
21.54%
22.03%
20.48%
18.57%
15.67%
16.76%
21.22%
22.10%
23.18%
Other Income
1,114.98
966.61
826.36
860.66
947.76
661.60
659.49
576.25
619.51
741.54
399.10
Interest
6,721.37
6,926.32
6,060.03
3,663.17
702.40
718.09
787.92
447.32
324.14
313.99
406.75
Depreciation
4,017.74
4,040.82
3,571.38
2,724.36
1,807.59
1,833.79
1,563.22
1,457.48
1,252.06
1,154.41
1,138.37
PBT
4,256.63
7,503.34
7,838.11
6,795.03
5,822.90
4,514.17
3,452.81
3,586.22
4,966.92
4,852.20
3,849.40
Tax
-645.34
5.98
2,434.03
1,947.12
1,706.70
1,224.60
1,015.92
734.79
1,467.21
1,320.77
954.21
Tax Rate
-15.16%
0.10%
47.27%
30.60%
29.31%
27.30%
29.50%
20.49%
28.37%
27.22%
24.79%
PAT
4,901.97
3,862.97
1,663.93
3,406.02
3,037.89
2,275.12
1,589.57
1,968.67
2,630.74
2,584.30
2,235.23
PAT before Minority Interest
2,887.73
6,115.26
2,715.68
4,415.06
4,116.20
3,261.72
2,427.43
2,851.43
3,704.14
3,531.43
2,895.19
Minority Interest
-2,014.24
-2,252.29
-1,051.75
-1,009.04
-1,078.31
-986.60
-837.86
-882.76
-1,073.40
-947.13
-659.96
PAT Margin
6.89%
4.96%
2.15%
6.09%
8.42%
6.60%
4.84%
6.71%
9.43%
10.24%
10.37%
PAT Growth
58.59%
132.16%
-51.15%
12.12%
33.53%
43.13%
-19.26%
-25.17%
1.80%
15.62%
 
EPS
75.96
59.86
25.79
52.78
47.08
35.26
24.63
30.51
40.77
40.05
34.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
56,652.33
58,019.52
57,361.85
31,387.08
27,429.31
23,139.75
21,614.40
19,656.54
17,068.65
14,573.34
Share Capital
131.56
131.52
131.47
93.37
93.35
151.03
136.38
134.44
133.63
129.43
Total Reserves
56,257.37
57,660.02
57,105.78
31,251.98
27,293.11
22,971.80
21,466.84
19,510.83
16,918.74
14,429.17
Non-Current Liabilities
106,664.57
103,839.43
81,677.97
10,663.31
8,955.33
10,091.20
10,635.50
9,159.14
7,892.38
6,242.38
Secured Loans
50,622.17
50,063.73
34,590.36
2,874.79
3,200.34
4,164.96
3,599.32
3,177.53
2,699.24
2,041.78
Unsecured Loans
8,123.74
6,622.37
6,203.08
3,893.92
2,343.83
2,219.36
4,012.67
3,475.54
3,025.26
2,072.99
Long Term Provisions
314.99
252.25
233.26
297.11
345.68
257.61
202.43
189.51
166.93
154.01
Current Liabilities
46,625.91
48,765.45
42,521.96
10,995.08
14,462.98
13,120.07
8,550.37
9,086.47
6,336.47
6,854.21
Trade Payables
6,688.59
6,083.70
5,029.68
3,048.19
2,395.54
2,352.24
3,249.86
2,862.20
2,632.00
2,178.43
Other Current Liabilities
25,515.04
22,168.10
15,065.55
5,657.51
7,594.49
6,353.22
2,702.02
3,258.49
2,069.70
3,214.87
Short Term Borrowings
11,988.13
18,378.52
20,519.95
1,157.85
3,478.91
3,071.39
1,530.02
1,763.03
828.80
836.26
Short Term Provisions
2,434.15
2,135.13
1,906.78
1,131.53
994.04
1,343.22
1,068.47
1,202.75
805.97
624.65
Total Liabilities
244,278.23
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
36,530.88
32,021.32
Net Block
87,551.86
87,113.08
69,257.20
34,786.19
34,270.78
31,828.16
25,208.57
20,561.41
17,549.11
16,850.68
Gross Block
101,340.78
97,049.48
75,780.29
38,672.50
36,415.45
46,105.42
37,388.66
31,341.84
27,042.44
25,225.62
Accumulated Depreciation
13,788.92
9,936.40
6,523.09
3,886.31
2,144.67
14,277.26
12,180.09
10,780.43
9,493.33
8,374.94
Non Current Assets
191,932.89
191,246.41
167,589.50
44,287.94
44,499.88
40,848.74
33,773.78
31,402.33
24,995.52
19,610.53
Capital Work in Progress
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
865.77
Non Current Investment
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
1,200.01
Long Term Loans & Adv.
49,760.83
49,722.21
40,743.67
895.60
1,145.37
2,404.68
1,847.08
1,591.72
2,131.56
694.07
Other Non Current Assets
18,686.30
20,992.16
22,265.68
107.39
284.55
21.98
0.00
0.00
0.00
0.00
Current Assets
52,345.34
49,880.57
40,309.16
18,459.46
15,076.56
13,184.07
13,962.33
12,720.80
11,535.36
12,410.79
Current Investments
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
6,733.23
Inventories
6,805.57
7,059.13
5,860.36
4,231.42
4,148.75
4,788.45
4,256.50
3,740.76
3,071.11
2,721.64
Sundry Debtors
5,651.50
6,690.07
5,202.63
3,009.56
3,002.01
2,647.37
2,509.15
2,175.05
1,728.75
1,410.74
Cash & Bank
3,813.10
1,908.23
1,316.10
2,307.01
2,307.15
439.71
396.69
229.18
326.60
284.54
Other Current Assets
24,580.89
8,065.82
4,572.29
600.92
2,028.25
1,892.22
1,862.46
1,729.94
1,386.84
1,260.64
Short Term Loans & Adv.
16,030.73
19,213.22
15,104.58
1,311.96
1,250.87
1,828.11
1,798.32
1,691.24
1,353.75
1,210.06
Net Current Assets
5,719.43
1,115.12
-2,212.80
7,464.38
613.58
64.00
5,411.96
3,634.33
5,198.89
5,556.58
Total Assets
244,278.23
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
36,530.88
32,021.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
16,666.05
-1,658.58
-4,139.90
7,287.80
5,868.36
4,596.14
3,549.29
4,241.68
4,295.49
3,544.85
PBT
6,084.61
5,134.40
6,362.18
5,822.90
4,486.32
3,443.35
3,586.22
5,171.35
4,852.20
3,849.40
Adjustment
8,732.51
9,148.88
4,094.09
1,611.41
2,072.11
1,769.38
1,425.63
800.00
814.17
1,209.75
Changes in Working Capital
3,587.45
-14,068.33
-12,896.60
818.61
483.62
-309.55
-598.86
-786.68
-252.71
-493.39
Cash after chg. in Working capital
18,404.57
214.95
-2,440.33
8,252.92
7,042.05
4,903.18
4,412.99
5,184.67
5,413.66
4,565.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,738.52
-1,873.53
-1,699.57
-965.12
-1,173.69
-307.04
-863.70
-942.99
-1,118.17
-1,020.91
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
-11,635.37
-2,271.00
509.76
-3,487.65
-4,572.57
-2,262.87
-2,389.46
-5,725.30
-3,628.89
-3,209.96
Net Fixed Assets
-2,859.06
-1,941.93
-4,943.81
-418.03
-328.27
-649.63
-1,024.00
-2,532.83
-537.17
104.73
Net Investments
3,451.42
4,419.02
-26,550.17
-1,896.80
-1,749.28
253.30
620.79
605.31
80.51
-585.46
Others
-12,227.73
-4,748.09
32,003.74
-1,172.82
-2,495.02
-1,866.54
-1,986.25
-3,797.78
-3,172.23
-2,729.23
Cash from Financing Activity
-3,185.32
4,157.99
3,449.07
-3,798.56
-1,364.57
-2,279.98
-1,046.28
1,347.73
-678.85
-295.10
Net Cash Inflow / Outflow
1,845.36
228.41
-181.07
1.59
-68.78
53.29
113.55
-135.89
-12.25
39.79
Opening Cash & Equivalents
1,223.69
936.65
93.82
113.34
124.70
396.69
229.18
326.60
284.54
237.00
Closing Cash & Equivalent
3,072.80
1,223.69
949.32
93.82
113.34
461.69
396.69
229.18
326.60
284.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
857.24
878.83
870.73
671.42
586.75
502.15
469.53
427.17
370.96
316.70
ROA
2.52%
1.21%
3.26%
6.73%
5.74%
4.77%
6.21%
9.19%
10.30%
9.68%
ROE
10.71%
4.72%
9.97%
14.02%
12.93%
10.88%
13.85%
20.23%
22.40%
21.45%
ROCE
9.25%
8.40%
12.15%
16.21%
13.88%
12.75%
13.33%
20.62%
22.73%
21.56%
Fixed Asset Turnover
0.85
0.95
1.00
1.07
0.93
0.87
0.95
1.06
1.07
0.99
Receivable days
26.57
26.54
26.26
27.26
26.76
25.81
26.27
22.93
20.53
17.53
Inventory Days
29.85
28.83
32.27
38.00
42.33
45.26
44.85
40.01
37.87
37.53
Payable days
40.38
36.06
36.66
34.17
30.18
36.29
44.56
44.54
43.50
43.16
Cash Conversion Cycle
16.03
19.31
21.87
31.09
38.90
34.78
26.55
18.40
14.90
11.90
Total Debt/Equity
1.47
1.46
1.17
0.29
0.46
0.52
0.45
0.49
0.41
0.47
Interest Cover
1.88
1.85
2.74
9.29
7.25
5.37
9.02
16.95
16.45
10.46

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Grasim Industries maintaining comfortable level of liquidity to navigate uncertain business environment
    15th Sep 2020, 10:16 AM

    Grasim's current strategic focus is built on four pillars that are broadly aligned with the company's long-term strategic roadmap

    Read More
  • Grasim Industries’ board approves capex plan of Rs 1,615 crore for FY21
    14th Aug 2020, 11:44 AM

    The capex includes raising capacities in VSF in FY22, apart from ongoing modernization capex at various plants

    Read More
  • Grasim Industries reports 81% fall in Q1 consolidated net profit
    14th Aug 2020, 09:36 AM

    Total consolidated income of the company decreased by 31.17% at Rs 13,997.90 crore for Q1FY21

    Read More
  • Grasim Industries - Quarterly Results
    13th Aug 2020, 14:54 PM

    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.