Nifty
:
24834.85
Sensex
:
81332.72
428.75 (1.76%)
1292.92 (1.62%)
Nifty
Sensex
:
:
24834.85
81332.72
428.75 (1.76%)
1292.92 (1.62%)

Grasim Industries Ltd.

Diversified

Rating :
56/99

BSE: 500300 | NSE: GRASIM

NSE BSE
2748.00
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2730.00
  •  2755.70
  •  2720.40
  •  2734.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  372709
  •  10221.12
  •  2877.75
  •  1751.09

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 193,551.86
  • 34.41
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 324,005.31
  • 0.35%
  • 2.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.06%
  • 8.52%
  • 10.90%
  • FII
  • DII
  • Others
  • 13.7%
  • 14.50%
  • 9.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.84
  • 11.65
  • 11.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.12
  • 9.38
  • 5.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.47
  • 7.88
  • -7.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.14
  • 17.47
  • 17.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.34
  • 1.31
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.98
  • 8.23
  • 8.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
37,727.13
33,462.14
12.75%
31,965.48
28,637.86
11.62%
30,220.68
27,485.54
9.95%
31,065.19
28,041.54
10.78%
Expenses
29,834.85
27,331.51
9.16%
25,072.05
23,753.56
5.55%
24,168.00
22,894.26
5.56%
24,708.44
22,058.70
12.01%
EBITDA
7,892.28
6,130.63
28.74%
6,893.43
4,884.30
41.13%
6,052.68
4,591.28
31.83%
6,356.75
5,982.84
6.25%
EBIDTM
20.92%
18.32%
21.57%
17.06%
20.03%
16.70%
20.46%
21.34%
Other Income
427.23
220.35
93.89%
256.49
2,971.59
-91.37%
284.59
252.04
12.91%
295.79
168.07
75.99%
Interest
2,586.39
1,815.85
42.43%
2,432.96
1,608.20
51.28%
2,225.67
1,373.21
62.08%
2,032.41
1,246.47
63.05%
Depreciation
1,329.22
1,207.34
10.09%
1,244.43
1,139.42
9.22%
1,245.15
1,116.05
11.57%
1,182.53
1,088.78
8.61%
PBT
3,834.54
3,327.79
15.23%
3,472.53
5,108.27
-32.02%
2,866.45
2,266.03
26.50%
3,437.60
3,815.66
-9.91%
Tax
1,206.66
1,059.36
13.90%
868.31
632.07
37.38%
837.67
846.83
-1.08%
861.52
1,110.25
-22.40%
PAT
2,627.88
2,268.43
15.85%
2,604.22
4,476.20
-41.82%
2,028.78
1,419.20
42.95%
2,576.08
2,705.41
-4.78%
PATM
6.97%
6.78%
8.15%
15.63%
6.71%
5.16%
8.29%
9.65%
EPS
20.63
20.71
-0.39%
22.91
38.06
-39.81%
17.60
15.27
15.26%
23.85
29.25
-18.46%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
130,978.48
117,627.08
95,701.13
76,404.29
75,491.08
77,264.07
55,931.66
36,068.40
34,487.47
32,838.36
Net Sales Growth
-
11.35%
22.91%
25.26%
1.21%
-2.29%
38.14%
55.07%
4.58%
5.02%
 
Cost Of Goods Sold
-
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
8,427.29
Gross Profit
-
105,558.79
95,015.13
78,328.71
63,775.07
61,550.92
60,575.83
43,321.01
26,593.39
25,485.26
24,411.07
GP Margin
-
80.59%
80.78%
81.85%
83.47%
81.53%
78.40%
77.45%
73.73%
73.90%
74.34%
Total Expenditure
-
103,783.34
96,038.03
75,269.76
57,768.95
58,120.81
60,620.91
43,609.76
28,683.27
28,083.02
27,693.90
Power & Fuel Cost
-
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
6,452.71
% Of Sales
-
16.95%
19.70%
16.22%
13.56%
14.68%
16.08%
15.43%
16.07%
17.44%
19.65%
Employee Cost
-
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
2,141.16
% Of Sales
-
6.08%
6.12%
6.61%
7.24%
7.63%
7.03%
7.14%
6.28%
6.17%
6.52%
Manufacturing Exp.
-
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
2,470.14
% Of Sales
-
5.05%
5.32%
5.49%
5.13%
5.66%
5.45%
6.11%
7.44%
7.30%
7.52%
General & Admin Exp.
-
916.93
817.76
642.71
567.33
680.81
680.16
585.06
413.99
426.17
415.62
% Of Sales
-
0.70%
0.70%
0.67%
0.74%
0.90%
0.88%
1.05%
1.15%
1.24%
1.27%
Selling & Distn. Exp.
-
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
7,039.68
% Of Sales
-
15.67%
15.94%
16.55%
16.91%
16.71%
16.62%
15.98%
19.59%
20.58%
21.44%
Miscellaneous Exp.
-
20,237.24
17,317.69
14,368.97
11,864.01
9,792.26
8,374.86
5,483.91
1,005.63
950.75
7,039.68
% Of Sales
-
15.45%
14.72%
15.01%
15.53%
12.97%
10.84%
9.80%
2.79%
2.76%
2.69%
EBITDA
-
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
5,144.46
EBITDA Margin
-
20.76%
18.35%
21.35%
24.39%
23.01%
21.54%
22.03%
20.48%
18.57%
15.67%
Other Income
-
1,264.10
3,612.05
821.34
1,057.80
968.81
826.36
860.66
947.76
661.60
659.49
Interest
-
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
787.92
Depreciation
-
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
1,563.22
PBT
-
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
3,452.81
Tax
-
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
1,015.92
Tax Rate
-
27.73%
25.13%
15.81%
31.54%
-0.23%
47.27%
30.60%
29.31%
27.30%
29.50%
PAT
-
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
1,589.57
PAT before Minority Interest
-
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
2,427.43
Minority Interest
-
-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
-837.86
PAT Margin
-
4.29%
5.80%
7.35%
5.08%
5.10%
2.15%
6.09%
8.42%
6.60%
4.84%
PAT Growth
-
-17.62%
-2.94%
81.38%
0.74%
131.35%
-51.15%
12.12%
33.53%
43.13%
 
EPS
-
85.21
103.43
106.56
58.75
58.32
25.21
51.60
46.02
34.47
24.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
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
23,139.75
Share Capital
132.79
131.68
131.66
131.61
131.56
131.52
131.47
93.37
93.35
151.03
Total Reserves
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
22,971.80
Non-Current Liabilities
180,745.27
144,376.96
115,089.61
112,279.37
106,625.41
103,839.43
81,677.97
10,663.31
8,955.33
10,091.20
Secured Loans
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
4,164.96
Unsecured Loans
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
2,219.36
Long Term Provisions
868.50
765.81
732.94
465.02
311.83
252.25
233.26
297.11
345.68
257.61
Current Liabilities
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
13,120.07
Trade Payables
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
2,352.24
Other Current Liabilities
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
6,353.22
Short Term Borrowings
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
3,071.39
Short Term Provisions
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
1,343.22
Total Liabilities
412,116.49
336,822.77
289,148.79
267,348.77
244,181.44
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
Net Block
100,480.25
94,882.00
88,981.31
85,007.56
87,720.42
87,113.08
69,257.20
34,786.19
34,270.78
31,828.16
Gross Block
130,723.30
120,449.77
110,317.51
102,442.02
101,578.84
97,049.48
75,780.29
38,672.50
36,415.45
46,105.42
Accumulated Depreciation
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
14,277.26
Non Current Assets
325,728.78
269,300.41
232,381.10
207,073.53
192,128.52
191,246.41
167,589.50
44,287.94
44,499.88
40,848.74
Capital Work in Progress
17,307.49
7,401.37
6,165.61
5,768.69
3,904.13
2,765.97
2,290.02
1,296.97
1,788.38
2,754.95
Non Current Investment
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
3,838.97
Long Term Loans & Adv.
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
2,404.68
Other Non Current Assets
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
21.98
Current Assets
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
13,184.07
Current Investments
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
3,416.32
Inventories
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
4,788.45
Sundry Debtors
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
2,647.37
Cash & Bank
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
439.71
Other Current Assets
42,915.62
6,598.63
7,204.33
10,275.69
24,121.30
27,279.04
19,676.87
1,912.88
2,028.25
1,892.22
Short Term Loans & Adv.
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
1,828.11
Net Current Assets
-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
64.00
Total Assets
412,093.94
336,804.75
289,139.26
267,348.77
244,181.44
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-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
4,594.14
PBT
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
3,443.35
Adjustment
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
1,773.89
Changes in Working Capital
-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
-316.51
Cash after chg. in Working capital
-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
4,900.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,609.05
-2,094.82
-2,965.64
-1,843.95
-1,739.61
-1,873.53
-1,699.57
-965.12
-1,173.69
-306.59
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
183.13
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-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
-2,370.36
Net Fixed Assets
-5,774.75
-3,479.68
-2,304.12
-537.95
-3,037.22
-1,941.93
-4,943.81
-418.03
-328.27
-649.63
Net Investments
-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
253.30
Others
-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
-1,974.03
Cash from Financing Activity
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
-2,277.98
Net Cash Inflow / Outflow
75.65
97.28
-3,238.66
-2,157.86
1,837.86
228.41
-181.07
1.59
-68.78
-54.20
Opening Cash & Equivalents
2,312.56
2,240.70
5,479.75
5,146.27
1,225.03
936.65
93.82
113.34
124.70
199.46
Closing Cash & Equivalent
2,387.65
2,312.56
2,240.70
2,988.74
3,063.36
1,223.69
949.32
93.82
113.34
156.97

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
1327.04
1184.99
1145.32
991.10
856.93
878.83
870.73
671.42
586.75
502.15
ROA
2.65%
3.54%
3.84%
2.56%
2.50%
1.21%
3.26%
6.73%
5.74%
4.77%
ROE
11.93%
14.41%
15.21%
10.79%
10.65%
4.72%
9.97%
14.02%
12.93%
10.88%
ROCE
11.38%
12.63%
11.93%
10.84%
9.17%
8.40%
12.15%
16.21%
13.88%
12.75%
Fixed Asset Turnover
1.13
1.10
0.97
0.82
0.83
0.95
1.00
1.07
0.93
0.87
Receivable days
16.56
16.36
17.22
22.18
27.63
26.54
26.26
27.26
26.76
25.81
Inventory Days
31.73
29.84
27.73
28.54
30.77
28.83
32.27
38.00
42.33
45.26
Payable days
186.85
180.83
186.46
194.87
41.71
36.06
36.66
34.17
30.18
36.29
Cash Conversion Cycle
-138.56
-134.64
-141.50
-144.14
16.69
19.31
21.87
31.09
38.90
34.78
Total Debt/Equity
1.53
1.29
0.97
1.19
1.48
1.46
1.17
0.29
0.46
0.52
Interest Cover
2.48
3.44
3.64
2.67
1.88
1.85
2.74
9.29
7.25
5.37

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Grasim Industries reports 16% rise in Q4 consolidated net profit
    23rd May 2024, 12:02 PM

    Total consolidated income of the company increased by 13.28% at Rs 38,154.36 crore for Q4FY24

    Read More
  • Grasim Industries - Quarterly Results
    22nd May 2024, 21:38 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.