Nifty
:
26186.45
Sensex
:
85712.37
152.70 (0.59%)
447.05 (0.52%)
Nifty
Sensex
:
:
26186.45
85712.37
152.70 (0.59%)
447.05 (0.52%)

Grasim Industries Ltd.

Diversified

Rating :
61/99

BSE: 500300 | NSE: GRASIM

NSE BSE
2747.00
05-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2730.5
  •  2750.4
  •  2716.9
  •  2730.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  173909
  •  476770861.4
  •  2977.8
  •  2276.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,86,785.34
  • 42.77
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,81,471.90
  • 0.36%
  • 1.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.11%
  • 8.19%
  • 10.62%
  • FII
  • DII
  • Others
  • 14.37%
  • 14.28%
  • 9.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.72
  • 14.21
  • 8.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.00
  • 8.69
  • 5.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.00
  • -0.91
  • -18.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.62
  • 21.42
  • 29.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.37
  • 1.62
  • 1.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.60
  • 9.42
  • 10.00

Earnings Forecasts:

(Updated: 06-12-2025)
Description
2024
2025
2026
2027
Adj EPS
55.57
88.91
126.18
154.21
P/E Ratio
49.43
30.90
21.77
17.81
Revenue
147461
175336
197192
220611
EBITDA
28262.2
34329.2
40985
48598.1
Net Income
3705.68
5933.4
8057.6
11333
ROA
0.81
0.01
0.01
0.01
P/B Ratio
1.92
1.92
1.77
1.61
ROE
3.98
6.2
8.5
10.28
FCFF
-36802.9
-800.59
221.01
696.38
FCFF Yield
-9.03
-0.2
0.05
0.17
Net Debt
161280
154686
146890
134687
BVPS
1432.73
1433.22
1550.35
1706.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
39,899.58
34,222.54
16.59%
40,118.08
34,609.75
15.92%
44,267.26
37,727.13
17.34%
34,792.85
31,965.48
8.85%
Expenses
32,228.21
28,196.58
14.30%
31,295.82
27,927.40
12.06%
35,517.16
29,834.85
19.05%
27,996.67
25,072.05
11.66%
EBITDA
7,671.37
6,025.96
27.31%
8,822.26
6,682.35
32.02%
8,750.10
7,892.28
10.87%
6,796.18
6,893.43
-1.41%
EBIDTM
19.23%
17.61%
21.99%
19.31%
19.77%
20.92%
19.53%
21.57%
Other Income
345.26
400.85
-13.87%
342.10
302.78
12.99%
383.41
427.23
-10.26%
368.98
256.49
43.86%
Interest
3,668.71
3,027.29
21.19%
3,550.71
2,795.43
27.02%
3,407.25
2,586.39
31.74%
3,195.54
2,432.96
31.34%
Depreciation
1,898.82
1,571.62
20.82%
1,810.36
1,443.12
25.45%
1,831.35
1,329.22
37.78%
1,531.58
1,244.43
23.07%
PBT
2,449.10
1,744.45
40.39%
3,764.91
2,658.50
41.62%
3,827.59
3,834.54
-0.18%
2,438.04
3,472.53
-29.79%
Tax
1,012.02
847.41
19.43%
1,066.50
624.60
70.75%
1,022.75
1,206.66
-15.24%
604.14
868.31
-30.42%
PAT
1,437.08
897.04
60.20%
2,698.41
2,033.90
32.67%
2,804.84
2,627.88
6.73%
1,833.90
2,604.22
-29.58%
PATM
3.60%
2.62%
6.73%
5.88%
6.34%
6.97%
5.27%
8.15%
EPS
8.13
4.70
72.98%
20.85
16.19
28.78%
21.98
20.63
6.54%
13.43
22.91
-41.38%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,59,077.77
1,48,477.89
1,30,978.48
1,17,627.08
95,701.13
76,404.29
75,491.08
77,264.07
55,931.66
36,068.40
34,487.47
Net Sales Growth
14.84%
13.36%
11.35%
22.91%
25.26%
1.21%
-2.29%
38.14%
55.07%
4.58%
 
Cost Of Goods Sold
37,170.70
31,867.15
25,419.69
22,611.95
17,372.42
12,629.22
13,940.16
16,688.24
12,610.65
9,475.01
9,002.21
Gross Profit
1,21,907.07
1,16,610.74
1,05,558.79
95,015.13
78,328.71
63,775.07
61,550.92
60,575.83
43,321.01
26,593.39
25,485.26
GP Margin
76.63%
78.54%
80.59%
80.78%
81.85%
83.47%
81.53%
78.40%
77.45%
73.73%
73.90%
Total Expenditure
1,27,037.86
1,20,215.70
1,03,783.34
96,038.03
75,269.76
57,768.95
58,120.81
60,620.91
43,609.76
28,683.27
28,083.02
Power & Fuel Cost
-
22,357.54
22,202.38
23,168.73
15,520.70
10,363.78
11,080.71
12,423.45
8,631.29
5,795.41
6,013.70
% Of Sales
-
15.06%
16.95%
19.70%
16.22%
13.56%
14.68%
16.08%
15.43%
16.07%
17.44%
Employee Cost
-
9,721.52
7,963.18
7,193.86
6,327.71
5,534.74
5,760.39
5,428.21
3,992.47
2,265.59
2,127.82
% Of Sales
-
6.55%
6.08%
6.12%
6.61%
7.24%
7.63%
7.03%
7.14%
6.28%
6.17%
Manufacturing Exp.
-
7,711.23
6,614.50
6,253.20
5,254.97
3,917.75
4,272.26
4,211.77
3,415.94
2,682.03
2,518.63
% Of Sales
-
5.19%
5.05%
5.32%
5.49%
5.13%
5.66%
5.45%
6.11%
7.44%
7.30%
General & Admin Exp.
-
953.31
914.39
817.76
642.71
567.33
680.81
680.16
585.06
413.99
426.17
% Of Sales
-
0.64%
0.70%
0.70%
0.67%
0.74%
0.90%
0.88%
1.05%
1.15%
1.24%
Selling & Distn. Exp.
-
23,217.94
20,525.28
18,746.79
15,839.98
12,922.60
12,614.68
12,844.98
8,935.33
7,067.43
7,098.18
% Of Sales
-
15.64%
15.67%
15.94%
16.55%
16.91%
16.71%
16.62%
15.98%
19.59%
20.58%
Miscellaneous Exp.
-
24,487.93
20,239.78
17,317.69
14,368.97
11,864.01
9,792.26
8,374.86
5,483.91
1,005.63
7,098.18
% Of Sales
-
16.49%
15.45%
14.72%
15.01%
15.53%
12.97%
10.84%
9.80%
2.79%
2.76%
EBITDA
32,039.91
28,262.19
27,195.14
21,589.05
20,431.37
18,635.34
17,370.27
16,643.16
12,321.90
7,385.13
6,404.45
EBITDA Margin
20.14%
19.03%
20.76%
18.35%
21.35%
24.39%
23.01%
21.54%
22.03%
20.48%
18.57%
Other Income
1,439.75
1,459.04
1,264.10
3,612.05
821.34
1,057.80
968.81
826.36
860.66
947.76
661.60
Interest
13,822.21
12,500.38
9,277.43
6,043.73
4,776.00
5,735.80
6,890.31
6,060.03
3,663.17
702.40
718.09
Depreciation
7,072.11
6,453.73
5,001.32
4,551.59
4,161.07
4,033.40
4,004.23
3,571.38
2,724.36
1,807.59
1,833.79
PBT
12,479.64
10,767.12
14,180.49
14,605.78
12,315.64
9,923.94
7,444.54
7,838.11
6,795.03
5,822.90
4,514.17
Tax
3,705.41
3,068.73
3,774.16
3,648.51
1,936.31
3,022.19
-13.92
2,434.03
1,947.12
1,706.70
1,224.60
Tax Rate
29.69%
29.15%
27.73%
25.13%
15.81%
31.54%
-0.23%
47.27%
30.60%
29.31%
27.30%
PAT
8,774.23
3,705.68
5,624.49
6,827.26
7,034.04
3,878.14
3,849.52
1,663.93
3,406.02
3,037.89
2,275.12
PAT before Minority Interest
4,058.58
7,756.33
9,925.65
11,078.20
10,690.55
6,560.02
6,076.36
2,715.68
4,415.06
4,116.20
3,261.72
Minority Interest
-4,715.65
-4,050.65
-4,301.16
-4,250.94
-3,656.51
-2,681.88
-2,226.84
-1,051.75
-1,009.04
-1,078.31
-986.60
PAT Margin
5.52%
2.50%
4.29%
5.80%
7.35%
5.08%
5.10%
2.15%
6.09%
8.42%
6.60%
PAT Growth
7.49%
-34.12%
-17.62%
-2.94%
81.38%
0.74%
131.35%
-51.15%
12.12%
33.53%
 
EPS
131.80
55.67
84.49
102.56
105.66
58.26
57.83
25.00
51.16
45.63
34.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
97,509.23
88,652.40
78,741.99
75,698.23
65,494.06
56,632.29
58,019.52
57,361.85
31,387.08
27,429.31
Share Capital
136.10
132.79
131.68
131.66
131.61
131.56
131.52
131.47
93.37
93.35
Total Reserves
96,698.91
87,975.81
78,199.73
75,264.73
65,087.95
56,237.33
57,660.02
57,105.78
31,251.98
27,293.11
Non-Current Liabilities
2,34,703.90
1,80,745.27
1,44,376.96
1,15,089.61
1,12,279.37
1,06,625.41
1,03,839.43
81,677.97
10,663.31
8,955.33
Secured Loans
92,624.41
69,695.61
54,543.10
35,637.67
41,774.44
50,615.58
50,063.73
34,590.36
2,874.79
3,200.34
Unsecured Loans
31,302.69
16,420.86
12,169.36
10,908.29
10,713.81
8,122.22
6,622.37
6,203.08
3,893.92
2,343.83
Long Term Provisions
1,074.02
868.50
765.81
732.94
465.02
311.83
252.25
233.26
297.11
345.68
Current Liabilities
1,07,523.71
92,432.84
69,532.99
57,884.47
52,507.80
46,618.95
48,765.45
42,521.96
10,995.08
14,462.98
Trade Payables
15,438.09
15,357.06
13,353.27
11,393.44
7,916.84
6,582.91
6,083.70
5,029.68
3,048.19
2,395.54
Other Current Liabilities
55,604.55
44,060.40
35,605.92
31,575.86
30,863.93
25,488.93
22,168.10
15,065.55
5,657.51
7,594.49
Short Term Borrowings
32,192.83
28,838.87
17,684.51
13,081.84
11,400.96
12,109.16
18,378.52
20,519.95
1,157.85
3,478.91
Short Term Provisions
4,288.24
4,176.51
2,889.29
1,833.33
2,326.07
2,437.95
2,135.13
1,906.78
1,131.53
994.04
Total Liabilities
5,00,040.44
4,12,116.49
3,36,822.77
2,89,148.79
2,67,348.77
2,44,181.44
2,41,126.98
2,07,898.66
62,747.40
59,576.44
Net Block
1,41,134.27
1,00,480.25
94,882.00
88,981.31
85,007.56
87,720.42
87,113.08
69,257.20
34,786.19
34,270.78
Gross Block
1,77,037.43
1,30,723.30
1,20,449.77
1,10,317.51
1,02,442.02
1,01,578.84
97,049.48
75,780.29
38,672.50
36,415.45
Accumulated Depreciation
35,903.16
30,243.05
25,567.77
21,336.20
17,434.46
13,858.42
9,936.40
6,523.09
3,886.31
2,144.67
Non Current Assets
4,06,430.27
3,25,728.78
2,69,300.41
2,32,381.10
2,07,073.53
1,92,128.52
1,91,246.41
1,67,589.50
44,287.94
44,499.88
Capital Work in Progress
14,765.01
18,357.52
7,401.37
6,165.61
5,768.69
3,904.13
2,765.97
2,290.02
1,296.97
1,788.38
Non Current Investment
85,593.95
75,023.71
60,043.17
51,883.98
42,492.10
32,029.77
30,652.99
33,032.93
7,201.79
7,010.80
Long Term Loans & Adv.
1,26,701.81
96,998.04
77,230.79
56,662.41
49,240.92
49,798.70
49,722.21
40,743.67
895.60
1,145.37
Other Non Current Assets
38,221.73
34,855.32
29,352.40
28,223.47
24,564.26
18,675.50
20,992.16
22,265.68
107.39
284.55
Current Assets
93,472.48
86,365.16
67,504.34
56,758.16
60,275.24
52,052.92
49,880.57
40,309.16
18,459.46
15,076.56
Current Investments
17,139.89
18,276.60
14,806.33
14,722.09
17,570.73
11,494.28
6,944.10
8,253.20
6,998.59
3,590.40
Inventories
15,614.42
13,544.78
11,159.15
9,536.42
6,196.96
6,840.62
7,059.13
5,860.36
4,231.42
4,148.75
Sundry Debtors
9,158.64
6,979.40
5,915.10
5,429.36
4,341.78
5,793.06
6,690.07
5,202.63
3,009.56
3,002.01
Cash & Bank
7,905.42
4,648.76
3,713.38
3,252.55
5,337.37
3,803.66
1,908.23
1,316.10
2,307.01
2,307.15
Other Current Assets
43,654.11
8,033.27
6,598.63
7,204.33
26,828.40
24,121.30
27,279.04
19,676.87
1,912.88
2,028.25
Short Term Loans & Adv.
35,667.76
34,882.35
25,311.75
16,613.41
16,552.71
16,022.15
19,213.22
15,104.58
1,311.96
1,250.87
Net Current Assets
-14,051.23
-6,067.68
-2,028.65
-1,126.31
7,767.44
5,433.97
1,115.12
-2,212.80
7,464.38
613.58
Total Assets
4,99,902.75
4,12,093.94
3,36,804.75
2,89,139.26
2,67,348.77
2,44,181.44
2,41,126.98
2,07,898.66
62,747.40
59,576.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-17,169.65
-10,719.33
-12,685.14
7,037.65
15,075.08
16,803.43
-1,658.58
-4,139.90
7,287.80
5,868.36
PBT
10,528.27
13,611.13
14,517.75
12,246.53
9,582.21
5,929.32
5,134.40
6,362.18
5,822.90
4,486.32
Adjustment
17,740.23
14,654.67
10,647.26
9,161.43
9,717.33
8,693.89
9,148.88
4,094.09
1,611.41
2,072.11
Changes in Working Capital
-42,887.06
-36,376.08
-35,755.33
-11,404.67
-2,380.51
3,736.70
-14,068.33
-12,896.60
818.61
483.62
Cash after chg. in Working capital
-14,618.56
-8,110.28
-10,590.32
10,003.29
16,919.03
18,359.91
214.95
-2,440.33
8,252.92
7,042.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,551.09
-2,609.05
-2,094.82
-2,965.64
-1,843.95
-1,739.61
-1,873.53
-1,699.57
-965.12
-1,173.69
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
183.13
0.00
0.00
0.00
0.00
Cash From Investing Activity
-23,982.08
-23,113.20
-13,686.71
-3,543.18
-9,229.49
-11,547.64
-2,271.00
509.76
-3,487.65
-4,572.57
Net Fixed Assets
-4,224.36
-5,774.75
-3,479.68
-2,304.12
-537.95
-3,037.22
-1,941.93
-4,943.81
-418.03
-328.27
Net Investments
-423.10
-5,315.39
4,793.99
-5,051.04
-6,097.59
3,585.43
4,419.02
-26,550.17
-1,896.80
-1,749.28
Others
-19,334.62
-12,023.06
-15,001.02
3,811.98
-2,593.95
-12,095.85
-4,748.09
32,003.74
-1,172.82
-2,495.02
Cash from Financing Activity
42,977.89
33,908.18
26,469.13
-6,733.13
-8,003.45
-3,417.93
4,157.99
3,449.07
-3,798.56
-1,364.57
Net Cash Inflow / Outflow
1,826.16
75.65
97.28
-3,238.66
-2,157.86
1,837.86
228.41
-181.07
1.59
-68.78
Opening Cash & Equivalents
2,387.65
2,312.56
2,240.70
5,479.75
5,146.27
1,225.03
936.65
93.82
113.34
124.70
Closing Cash & Equivalent
4,882.70
2,387.65
2,312.56
2,240.70
2,988.74
3,063.36
1,223.69
949.32
93.82
113.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
1423.00
1327.04
1184.99
1145.32
991.10
856.93
878.83
870.73
671.42
586.75
ROA
1.70%
2.65%
3.54%
3.84%
2.56%
2.50%
1.21%
3.26%
6.73%
5.74%
ROE
8.39%
11.93%
14.41%
15.21%
10.79%
10.65%
4.72%
9.97%
14.02%
12.93%
ROCE
9.24%
11.38%
12.63%
11.93%
10.84%
9.17%
8.40%
12.15%
16.21%
13.88%
Fixed Asset Turnover
1.07
1.13
1.10
0.97
0.82
0.83
0.95
1.00
1.07
0.93
Receivable days
17.90
16.56
16.36
17.22
22.18
27.63
26.54
26.26
27.26
26.76
Inventory Days
32.34
31.73
29.84
27.73
28.54
30.77
28.83
32.27
38.00
42.33
Payable days
154.05
182.69
180.83
186.46
194.87
41.71
36.06
36.66
34.17
30.18
Cash Conversion Cycle
-103.82
-134.39
-134.64
-141.50
-144.14
16.69
19.31
21.87
31.09
38.90
Total Debt/Equity
1.90
1.53
1.29
0.97
1.19
1.48
1.46
1.17
0.29
0.46
Interest Cover
1.87
2.48
3.44
3.64
2.67
1.88
1.85
2.74
9.29
7.25

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Grasim Industries to acquire 29% equity stake in GMR Kalinga Solar Power
    27th Nov 2025, 14:50 PM

    With acquisition, the company will meet the green energy needs; optimise energy costs and comply with regulatory requirements for captive power consumption under electricity laws

    Read More
  • Grasim Industries commences commercial production of Resin Block at Kharagpur paint plant
    13th Nov 2025, 10:13 AM

    This will cater to domestic market of the country

    Read More
  • Grasim Industries gets nod to acquire 26% of equity stakes each in SPVs
    6th Nov 2025, 12:00 PM

    The Board of Directors at its meeting held on November 05, 2025, has approved the same

    Read More
  • Grasim Industries’ consolidated net profit jumps 76% in Q2
    6th Nov 2025, 09:16 AM

    The consolidated total income of the company increased by 16.24% at Rs 40,244.84 crore for Q2FY26

    Read More
  • Grasim Industries - Quarterly Results
    6th Nov 2025, 00:00 AM

    Read More
  • Grasim starts commercial production at Kharagpur paint plant
    15th Oct 2025, 15:00 PM

    The company’s installed capacity of decorative paints sold under the brand ‘Birla Opus’ has reached to 1,332 MLPA

    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.