Nifty
:
16162.25
Sensex
:
54203.54
-52.45 (-0.32%)
-85.07 (-0.16%)
Nifty
Sensex
:
:
16162.25
54203.54
-52.45 (-0.32%)
-85.07 (-0.16%)

Grasim Industries Ltd.

Diversified

Rating :
54/99

BSE: 500300 | NSE: GRASIM

NSE BSE
1457.40
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1486.00
  •  1510.45
  •  1452.00
  •  1488.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  955989
  •  14226.20
  •  1929.80
  •  1350.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 95,907.06
  • 14.83
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 166,986.69
  • 0.62%
  • 1.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.76%
  • 9.81%
  • 12.25%
  • FII
  • DII
  • Others
  • 12.71%
  • 13.97%
  • 8.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.04
  • 16.88
  • 0.60

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
  • 18.16
  • 22.62
  • 18.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 1.22
  • 1.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.61
  • 7.85
  • 7.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
24,402.24
21,000.13
16.20%
22,564.22
17,949.53
25.71%
19,919.40
13,043.51
52.72%
24,398.92
19,349.54
26.10%
Expenses
19,538.77
15,925.35
22.69%
17,671.38
13,531.72
30.59%
14,596.26
9,811.43
48.77%
18,500.52
15,315.00
20.80%
EBITDA
4,863.47
5,074.78
-4.16%
4,892.84
4,417.81
10.75%
5,323.14
3,232.08
64.70%
5,898.40
4,034.54
46.20%
EBIDTM
19.93%
24.17%
21.68%
24.61%
26.72%
24.78%
24.17%
20.85%
Other Income
121.54
340.97
-64.35%
253.36
203.00
24.81%
269.89
377.38
-28.48%
130.61
273.18
-52.19%
Interest
1,138.27
1,370.61
-16.95%
1,175.63
1,460.33
-19.50%
1,266.42
1,543.29
-17.94%
1,343.46
1,711.31
-21.50%
Depreciation
1,025.57
1,007.16
1.83%
1,016.81
1,006.85
0.99%
990.60
976.21
1.47%
1,043.18
1,027.09
1.57%
PBT
2,821.17
3,037.98
-7.14%
2,953.76
2,089.08
41.39%
3,336.01
874.86
281.32%
3,580.29
282.80
1,166.01%
Tax
275.10
972.60
-71.71%
1,065.02
676.47
57.44%
1,060.40
308.99
243.18%
1,064.14
-1,955.34
-
PAT
2,546.07
2,065.38
23.27%
1,888.74
1,412.61
33.71%
2,275.61
565.87
302.14%
2,516.15
2,238.14
12.42%
PATM
10.43%
9.84%
8.37%
7.87%
11.42%
4.34%
10.31%
11.57%
EPS
26.52
21.11
25.63%
20.65
14.69
40.57%
25.34
3.56
611.80%
26.07
22.97
13.50%

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
91,284.78
78,672.99
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
27.95%
4.21%
-2.29%
38.14%
55.07%
4.58%
5.02%
11.99%
5.07%
10.55%
 
Cost Of Goods Sold
15,868.66
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
75,416.12
66,043.77
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
82.62%
83.95%
81.53%
78.40%
77.45%
73.73%
73.90%
74.34%
74.39%
77.48%
78.07%
Total Expenditure
70,306.93
59,907.07
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
-
13.17%
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
-
7.04%
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
-
4.98%
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
-
0.72%
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
-
16.43%
16.71%
16.62%
15.98%
19.59%
20.58%
21.44%
20.70%
19.67%
18.89%
Miscellaneous Exp.
-
14,002.13
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
-
17.80%
12.97%
10.84%
9.80%
2.79%
2.76%
2.69%
2.40%
2.64%
2.43%
EBITDA
20,977.85
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
22.98%
23.85%
23.01%
21.54%
22.03%
20.48%
18.57%
15.67%
16.76%
21.22%
22.10%
Other Income
775.40
1,051.96
968.81
826.36
860.66
947.76
661.60
659.49
576.25
619.51
741.54
Interest
4,923.78
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
4,076.16
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
12,691.23
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
3,464.66
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
27.30%
31.24%
-0.23%
47.27%
30.60%
29.31%
27.30%
29.50%
20.49%
28.37%
27.22%
PAT
9,226.57
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
5,962.22
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
-3,264.35
-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
10.11%
5.31%
5.10%
2.15%
6.09%
8.42%
6.60%
4.84%
6.71%
9.43%
10.24%
PAT Growth
46.87%
8.50%
131.35%
-51.15%
12.12%
33.53%
43.13%
-19.26%
-25.17%
1.80%
 
EPS
145.78
65.99
60.82
26.29
53.82
48.00
35.95
25.12
31.11
41.57
40.83

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
0.84
0.83
0.95
1.00
1.07
0.93
0.87
0.95
1.06
1.07
Receivable days
21.60
27.63
26.54
26.26
27.26
26.76
25.81
26.27
22.93
20.53
Inventory Days
27.78
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
-148.46
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

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Grasim Industries gets nod to raise Rs 1,000 crore via NCDs
    16th May 2022, 09:49 AM

    The Finance Committee of the company at their meeting held on May 14, 2022 has approved the same

    Read More
  • Grasim Industries planning to raise funds through NCDs
    12th May 2022, 09:21 AM

    A meeting of the Finance Committee of the Board of Directors of the Company will be held on May 14, 2022 to consider the same

    Read More
  • Grasim Industries’ pulp and fibre business inks LoI with Renewcell
    31st Mar 2022, 16:30 PM

    The agreement has been facilitated by Ekman Group, Renewcell’s exclusive global trading partner

    Read More
  • Grasim Industries reports 23% rise in Q3 consolidated net profit
    14th Feb 2022, 15:28 PM

    Total consolidated income of the company increased by 14.91% at Rs 24,523.78 crore for Q3FY22

    Read More
  • Grasim Industries - Quarterly Results
    14th Feb 2022, 14:24 PM

    Read More
  • Grasim Industries commissions new line of 300 TPD capacity of VSF
    14th Feb 2022, 10:29 AM

    With this, the total VSF capacity of the Company has increased from 700,500 to 810,000 Ton Per Annum

    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.