Nifty
:
8083.80
Sensex
:
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)
Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Grasim Industries Ltd.

Diversified

Rating :
48/99

BSE: 500300 | NSE: GRASIM

NSE BSE
454.70
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  473.50
  •  477.70
  •  451.20
  •  476.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1470237
  •  6848.25
  •  959.80
  •  385.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 29,946.30
  • 7.38
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 110,039.40
  • 1.54%
  • 0.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.11%
  • 5.16%
  • 9.60%
  • FII
  • DII
  • Others
  • 15.98%
  • 22.42%
  • 6.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.87
  • 17.34
  • 26.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.76
  • 25.60
  • 16.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.43
  • 1.86
  • -16.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.49
  • 18.86
  • 25.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.33
  • 1.32
  • 1.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.86
  • 7.39
  • 7.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
19,205.05
19,471.44
-1.37%
18,430.27
17,892.42
3.01%
18,860.93
16,761.42
12.53%
20,965.25
17,363.24
20.75%
Expenses
15,341.34
15,480.57
-0.90%
14,311.82
14,194.12
0.83%
13,708.16
12,835.91
6.80%
16,287.22
13,779.76
18.20%
EBITDA
3,863.71
3,990.87
-3.19%
4,118.45
3,698.30
11.36%
5,152.77
3,925.51
31.26%
4,678.03
3,583.48
30.54%
EBIDTM
20.12%
20.50%
22.35%
20.67%
27.32%
23.42%
22.31%
20.64%
Other Income
242.52
207.32
16.98%
222.59
251.56
-11.52%
230.92
175.91
31.27%
208.85
199.35
4.77%
Interest
1,688.47
1,609.53
4.90%
1,765.32
1,453.35
21.47%
1,698.37
1,296.14
31.03%
1,600.63
1,206.93
32.62%
Depreciation
1,002.43
916.49
9.38%
992.67
894.05
11.03%
919.72
767.05
19.90%
859.37
770.74
11.50%
PBT
1,405.13
1,672.17
-15.97%
1,576.89
-674.29
-
2,656.27
2,038.23
30.32%
2,129.11
1,491.47
42.75%
Tax
403.73
600.68
-32.79%
552.62
364.13
51.76%
918.05
680.34
34.94%
809.47
487.92
65.90%
PAT
1,001.40
1,071.49
-6.54%
1,024.27
-1,038.42
-
1,738.22
1,357.89
28.01%
1,319.64
1,003.55
31.50%
PATM
5.21%
5.50%
5.56%
-5.80%
9.22%
8.10%
6.29%
5.78%
EPS
10.34
14.25
-27.44%
15.23
-22.33
-
18.71
16.97
10.25%
17.40
10.95
58.90%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
77,461.50
73,034.46
55,931.66
36,068.40
34,487.47
32,838.36
29,323.34
27,909.34
25,244.89
21,550.23
19,933.42
Net Sales Growth
8.36%
30.58%
55.07%
4.58%
5.02%
11.99%
5.07%
10.55%
17.14%
8.11%
 
Cost Of Goods Sold
16,780.41
16,232.25
12,610.65
9,475.01
9,002.21
8,427.29
7,508.51
6,286.55
5,535.41
4,493.21
3,741.96
Gross Profit
60,681.09
56,802.21
43,321.01
26,593.39
25,485.26
24,411.07
21,814.83
21,622.79
19,709.48
17,057.02
16,191.46
GP Margin
78.34%
77.77%
77.45%
73.73%
73.90%
74.34%
74.39%
77.48%
78.07%
79.15%
81.23%
Total Expenditure
59,648.54
56,951.85
43,609.76
28,683.27
28,083.02
27,693.90
24,408.57
21,985.73
19,665.83
16,554.81
14,146.05
Power & Fuel Cost
-
11,415.21
8,631.29
5,795.41
6,013.70
6,452.71
5,674.79
5,603.83
5,460.52
4,364.25
3,522.35
% Of Sales
-
15.63%
15.43%
16.07%
17.44%
19.65%
19.35%
20.08%
21.63%
20.25%
17.67%
Employee Cost
-
5,193.42
3,992.47
2,265.59
2,127.82
2,141.16
1,845.72
1,668.75
1,377.79
1,231.74
1,054.51
% Of Sales
-
7.11%
7.14%
6.28%
6.17%
6.52%
6.29%
5.98%
5.46%
5.72%
5.29%
Manufacturing Exp.
-
3,851.29
3,415.94
2,682.03
2,518.63
2,470.14
2,321.34
1,976.20
1,703.47
1,482.56
1,421.63
% Of Sales
-
5.27%
6.11%
7.44%
7.30%
7.52%
7.92%
7.08%
6.75%
6.88%
7.13%
General & Admin Exp.
-
670.71
585.06
413.99
426.17
415.62
359.35
336.89
283.52
250.35
396.33
% Of Sales
-
0.92%
1.05%
1.15%
1.24%
1.27%
1.23%
1.21%
1.12%
1.16%
1.99%
Selling & Distn. Exp.
-
11,308.70
8,935.33
7,067.43
7,098.18
7,039.68
6,068.86
5,490.77
4,769.60
3,902.60
3,831.00
% Of Sales
-
15.48%
15.98%
19.59%
20.58%
21.44%
20.70%
19.67%
18.89%
18.11%
19.22%
Miscellaneous Exp.
-
8,311.03
5,483.91
1,005.63
950.75
884.37
704.44
737.63
613.11
848.65
3,831.00
% Of Sales
-
11.38%
9.80%
2.79%
2.76%
2.69%
2.40%
2.64%
2.43%
3.94%
1.00%
EBITDA
17,812.96
16,082.61
12,321.90
7,385.13
6,404.45
5,144.46
4,914.77
5,923.61
5,579.06
4,995.42
5,787.37
EBITDA Margin
23.00%
22.02%
22.03%
20.48%
18.57%
15.67%
16.76%
21.22%
22.10%
23.18%
29.03%
Other Income
904.88
802.73
860.66
947.76
661.60
659.49
576.25
619.51
741.54
399.10
534.90
Interest
6,752.79
5,830.74
3,663.17
702.40
718.09
787.92
447.32
324.14
313.99
406.75
334.55
Depreciation
3,774.19
3,260.45
2,724.36
1,807.59
1,833.79
1,563.22
1,457.48
1,252.06
1,154.41
1,138.37
994.71
PBT
7,767.40
7,794.15
6,795.03
5,822.90
4,514.17
3,452.81
3,586.22
4,966.92
4,852.20
3,849.40
4,993.01
Tax
2,683.87
2,472.74
1,947.12
1,706.70
1,224.60
1,015.92
734.79
1,467.21
1,320.77
954.21
1,570.48
Tax Rate
34.55%
47.37%
30.60%
29.31%
27.30%
29.50%
20.49%
28.37%
27.22%
24.79%
29.47%
PAT
5,083.53
1,742.86
3,406.02
3,037.89
2,275.12
1,589.57
1,968.67
2,630.74
2,584.30
2,235.23
3,044.48
PAT before Minority Interest
3,309.70
2,746.89
4,415.06
4,116.20
3,261.72
2,427.43
2,851.43
3,704.14
3,531.43
2,895.19
3,758.60
Minority Interest
-1,773.83
-1,004.03
-1,009.04
-1,078.31
-986.60
-837.86
-882.76
-1,073.40
-947.13
-659.96
-714.12
PAT Margin
6.56%
2.39%
6.09%
8.42%
6.60%
4.84%
6.71%
9.43%
10.24%
10.37%
15.27%
PAT Growth
112.30%
-48.83%
12.12%
33.53%
43.13%
-19.26%
-25.17%
1.80%
15.62%
-26.58%
 
Unadjusted EPS
61.68
26.96
44.22
67.85
52.88
189.84
225.61
294.75
288.65
248.52
337.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
55,773.23
57,361.85
31,387.08
27,429.31
23,139.75
21,614.40
19,656.54
17,068.65
14,573.34
12,524.64
Share Capital
131.52
131.47
93.37
93.35
151.03
136.38
134.44
133.63
129.43
127.94
Total Reserves
55,413.73
57,105.78
31,251.98
27,293.11
22,971.80
21,466.84
19,510.83
16,918.74
14,429.17
12,382.66
Non-Current Liabilities
99,876.46
81,677.97
10,663.31
8,955.33
10,091.20
10,635.50
9,159.14
7,892.38
6,242.38
7,604.95
Secured Loans
48,964.54
34,590.36
2,874.79
3,200.34
4,164.96
3,599.32
3,177.53
2,699.24
2,041.78
3,829.51
Unsecured Loans
6,622.34
6,203.08
3,893.92
2,343.83
2,219.36
4,012.67
3,475.54
3,025.26
2,072.99
1,769.72
Long Term Provisions
246.16
233.26
297.11
345.68
257.61
202.43
189.51
166.93
154.01
0.00
Current Liabilities
46,118.86
42,521.96
10,995.08
14,462.98
13,120.07
8,550.37
9,086.47
6,336.47
6,854.21
3,889.12
Trade Payables
5,776.54
5,029.68
3,048.19
2,395.54
2,352.24
3,249.86
2,862.20
2,632.00
2,178.43
1,786.37
Other Current Liabilities
20,899.38
15,065.55
5,657.51
7,594.49
6,353.22
2,702.02
3,258.49
2,069.70
3,214.87
1,250.59
Short Term Borrowings
17,434.44
20,519.95
1,157.85
3,478.91
3,071.39
1,530.02
1,763.03
828.80
836.26
0.00
Short Term Provisions
2,008.50
1,906.78
1,131.53
994.04
1,343.22
1,068.47
1,202.75
805.97
624.65
852.16
Total Liabilities
229,155.72
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
36,530.88
32,021.32
27,773.55
Net Block
76,604.30
69,257.20
34,786.19
34,270.78
31,828.16
25,208.57
20,561.41
17,549.11
16,850.68
15,786.36
Gross Block
86,230.22
75,780.29
38,672.50
36,415.45
46,105.42
37,388.66
31,341.84
27,042.44
25,225.62
22,950.91
Accumulated Depreciation
9,625.92
6,523.09
3,886.31
2,144.67
14,277.26
12,180.09
10,780.43
9,493.33
8,374.94
7,164.55
Non Current Assets
180,443.91
167,589.50
44,287.94
44,499.88
40,848.74
33,773.78
31,402.33
24,995.52
19,610.53
17,689.20
Capital Work in Progress
2,734.74
2,290.02
1,296.97
1,788.38
2,754.95
4,044.85
6,084.28
2,461.11
865.77
773.41
Non Current Investment
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
1,129.43
Long Term Loans & Adv.
49,694.69
40,743.67
895.60
1,145.37
2,404.68
1,847.08
1,591.72
2,131.56
694.07
0.00
Other Non Current Assets
20,757.19
22,265.68
107.39
284.55
21.98
0.00
0.00
0.00
0.00
0.00
Current Assets
48,711.81
40,309.16
18,459.46
15,076.56
13,184.07
13,962.33
12,720.80
11,535.36
12,410.79
10,084.33
Current Investments
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
5,546.43
Inventories
6,545.28
5,860.36
4,231.42
4,148.75
4,788.45
4,256.50
3,740.76
3,071.11
2,721.64
2,183.48
Sundry Debtors
6,427.03
5,202.63
3,009.56
3,002.01
2,647.37
2,509.15
2,175.05
1,728.75
1,410.74
880.28
Cash & Bank
1,875.72
1,316.10
2,307.01
2,307.15
439.71
396.69
229.18
326.60
284.54
237.00
Other Current Assets
26,919.68
4,572.29
600.92
777.38
1,892.22
1,862.46
1,729.94
1,386.84
1,260.64
1,237.14
Short Term Loans & Adv.
18,917.88
15,104.58
1,311.96
1,250.87
1,828.11
1,798.32
1,691.24
1,353.75
1,210.06
1,017.10
Net Current Assets
2,592.95
-2,212.80
7,464.38
613.58
64.00
5,411.96
3,634.33
5,198.89
5,556.58
6,195.21
Total Assets
229,155.72
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
36,530.88
32,021.32
27,773.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-2,454.82
-4,139.90
7,287.80
5,868.36
4,596.14
3,549.29
4,241.68
4,295.49
3,544.85
4,828.76
PBT
5,204.32
6,362.18
5,822.90
4,486.32
3,443.35
3,586.22
5,171.35
4,852.20
3,849.40
4,993.01
Adjustment
8,549.67
4,094.09
1,611.41
2,072.11
1,769.38
1,425.63
800.00
814.17
1,209.75
1,104.45
Changes in Working Capital
-14,335.28
-12,896.60
818.61
483.62
-309.55
-598.86
-786.68
-252.71
-493.39
-149.67
Cash after chg. in Working capital
-581.29
-2,440.33
8,252.92
7,042.05
4,903.18
4,412.99
5,184.67
5,413.66
4,565.76
5,947.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,873.53
-1,699.57
-965.12
-1,173.69
-307.04
-863.70
-942.99
-1,118.17
-1,020.91
-1,119.03
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
-2,187.00
509.76
-3,487.65
-4,572.57
-2,262.87
-2,389.46
-5,725.30
-3,628.89
-3,209.96
-3,513.91
Net Fixed Assets
-1,941.93
-4,943.81
-418.03
-328.27
-649.63
-1,024.00
-2,532.83
-537.17
104.73
9,135.17
Net Investments
4,419.02
-26,550.17
-1,896.80
-1,749.28
253.30
620.79
605.31
80.51
-585.46
-1,715.69
Others
-4,664.09
32,003.74
-1,172.82
-2,495.02
-1,866.54
-1,986.25
-3,797.78
-3,172.23
-2,729.23
-10,933.39
Cash from Financing Activity
4,870.20
3,449.07
-3,798.56
-1,364.57
-2,279.98
-1,046.28
1,347.73
-678.85
-295.10
-1,203.95
Net Cash Inflow / Outflow
228.38
-181.07
1.59
-68.78
53.29
113.55
-135.89
-12.25
39.79
110.90
Opening Cash & Equivalents
949.32
93.82
113.34
124.70
396.69
229.18
326.60
284.54
237.00
227.02
Closing Cash & Equivalent
1,223.94
949.32
93.82
113.34
461.69
396.69
229.18
326.60
284.54
237.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
844.67
870.73
671.42
586.75
502.15
469.53
427.17
370.96
316.70
272.13
ROA
1.26%
3.26%
6.73%
5.74%
4.77%
6.21%
9.19%
10.30%
9.68%
14.44%
ROE
4.87%
9.97%
14.02%
12.93%
10.88%
13.85%
20.23%
22.40%
21.45%
31.34%
ROCE
8.43%
12.15%
16.21%
13.88%
12.75%
13.33%
20.62%
22.73%
21.56%
31.84%
Fixed Asset Turnover
0.90
1.00
1.07
0.93
0.87
0.95
1.06
1.07
0.99
0.99
Receivable days
29.06
26.26
27.26
26.76
25.81
26.27
22.93
20.53
17.53
14.28
Inventory Days
31.00
32.27
38.00
42.33
45.26
44.85
40.01
37.87
37.53
37.02
Payable days
38.28
36.66
34.17
30.18
36.29
44.56
44.54
43.50
43.16
44.84
Cash Conversion Cycle
21.78
21.87
31.09
38.90
34.78
26.55
18.40
14.90
11.90
6.47
Total Debt/Equity
1.48
1.17
0.29
0.46
0.52
0.45
0.49
0.41
0.47
0.45
Interest Cover
1.90
2.74
9.29
7.25
5.37
9.02
16.95
16.45
10.46
16.93

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • CCI slaps Rs 302 crore penalty on Grasim Industries
    17th Mar 2020, 09:29 AM

    CCI has slapped a penalty on company for abusing its dominant position with respect to supply of a certain staple fibre to spinners

    Read More
  • Grasim Industries’ SFD wins Golden Peacock Award
    11th Mar 2020, 16:21 PM

    The company’s SFD has won 14th award for CSR in the Textile and Apparel sector for the year 2019

    Read More
  • Grasim Industries raises Rs 500 crore via NCDs
    18th Feb 2020, 10:15 AM

    These NCDs have been rated ‘AAA’ stable by rating agency -- CRISIL

    Read More
  • Grasim Industries reports 27% fall in Q3 consolidated net profit
    12th Feb 2020, 16:07 PM

    Total income of the company decreased by 1.17% at Rs 19447.57 crore for Q3FY20

    Read More
  • Grasim Industries to list commercial paper worth Rs 1,000 crore at BSE
    16th Jan 2020, 10:52 AM

    Post process, the effective date of listing for the same at BSE is January 16, 2020

    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.