Nifty
:
17331.80
Sensex
:
58222.10
57.50 (0.33%)
156.63 (0.27%)
Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Grasim Industries Ltd.

Diversified

Rating :
57/99

BSE: 500300 | NSE: GRASIM

NSE BSE
1683.10
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1692.35
  • 1705.00
  • 1675.00
  • 1683.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  613655
  •  10385.20
  •  1929.80
  •  1276.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 110,742.80
  • 14.19
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 180,676.90
  • 0.59%
  • 1.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.76%
  • 9.96%
  • 12.30%
  • FII
  • DII
  • Others
  • 11.49%
  • 15.04%
  • 8.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.11
  • 11.34
  • 8.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.18
  • 10.64
  • 3.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.72
  • 14.33
  • 20.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.16
  • 21.94
  • 16.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.30
  • 1.17
  • 1.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.64
  • 7.77
  • 7.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
28,041.54
19,919.40
40.78%
28,811.39
24,401.45
18.07%
24,402.24
21,000.13
16.20%
22,564.22
17,949.53
25.71%
Expenses
22,058.70
14,596.26
51.13%
23,470.25
18,500.52
26.86%
19,538.77
15,925.35
22.69%
17,671.38
13,531.72
30.59%
EBITDA
5,982.84
5,323.14
12.39%
5,341.14
5,900.93
-9.49%
4,863.47
5,074.78
-4.16%
4,892.84
4,417.81
10.75%
EBIDTM
21.34%
26.72%
18.54%
24.18%
19.93%
24.17%
21.68%
24.61%
Other Income
168.07
269.89
-37.73%
179.86
128.08
40.43%
121.54
340.97
-64.35%
253.36
203.00
24.81%
Interest
1,246.47
1,266.42
-1.58%
1,188.20
1,343.46
-11.56%
1,138.27
1,370.61
-16.95%
1,175.63
1,460.33
-19.50%
Depreciation
1,088.78
990.60
9.91%
1,128.09
1,043.18
8.14%
1,025.57
1,007.16
1.83%
1,016.81
1,006.85
0.99%
PBT
3,815.66
3,336.01
14.38%
3,135.60
3,580.29
-12.42%
2,821.17
3,037.98
-7.14%
2,953.76
2,089.08
41.39%
Tax
1,110.25
1,060.40
4.70%
-464.20
1,064.14
-
275.10
972.60
-71.71%
1,065.02
676.47
57.44%
PAT
2,705.41
2,275.61
18.89%
3,599.80
2,516.15
43.07%
2,546.07
2,065.38
23.27%
1,888.74
1,412.61
33.71%
PATM
9.65%
11.42%
12.49%
10.31%
10.43%
9.84%
8.37%
7.87%
EPS
29.37
25.34
15.90%
42.18
26.07
61.80%
26.52
21.11
25.63%
20.65
14.69
40.57%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
103,819.39
95,701.13
76,404.29
75,491.08
77,264.07
55,931.66
36,068.40
34,487.47
32,838.36
29,323.34
27,909.34
Net Sales Growth
24.68%
25.26%
1.21%
-2.29%
38.14%
55.07%
4.58%
5.02%
11.99%
5.07%
 
Cost Of Goods Sold
20,087.76
17,372.42
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
Gross Profit
83,731.63
78,328.71
63,775.07
61,550.92
60,575.83
43,321.01
26,593.39
25,485.26
24,411.07
21,814.83
21,622.79
GP Margin
80.65%
81.85%
83.47%
81.53%
78.40%
77.45%
73.73%
73.90%
74.34%
74.39%
77.48%
Total Expenditure
82,739.10
75,269.76
57,768.95
58,120.81
60,620.91
43,609.76
28,683.27
28,083.02
27,693.90
24,408.57
21,985.73
Power & Fuel Cost
-
15,520.70
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
% Of Sales
-
16.22%
13.56%
14.68%
16.08%
15.43%
16.07%
17.44%
19.65%
19.35%
20.08%
Employee Cost
-
6,327.71
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
% Of Sales
-
6.61%
7.24%
7.63%
7.03%
7.14%
6.28%
6.17%
6.52%
6.29%
5.98%
Manufacturing Exp.
-
5,254.97
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
% Of Sales
-
5.49%
5.13%
5.66%
5.45%
6.11%
7.44%
7.30%
7.52%
7.92%
7.08%
General & Admin Exp.
-
638.45
567.33
680.81
680.16
585.06
413.99
426.17
415.62
359.35
336.89
% Of Sales
-
0.67%
0.74%
0.90%
0.88%
1.05%
1.15%
1.24%
1.27%
1.23%
1.21%
Selling & Distn. Exp.
-
15,839.98
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
% Of Sales
-
16.55%
16.91%
16.71%
16.62%
15.98%
19.59%
20.58%
21.44%
20.70%
19.67%
Miscellaneous Exp.
-
14,373.23
11,864.01
9,792.26
8,374.86
5,483.91
1,005.63
950.75
884.37
704.44
5,490.77
% Of Sales
-
15.02%
15.53%
12.97%
10.84%
9.80%
2.79%
2.76%
2.69%
2.40%
2.64%
EBITDA
21,080.29
20,431.37
18,635.34
17,370.27
16,643.16
12,321.90
7,385.13
6,404.45
5,144.46
4,914.77
5,923.61
EBITDA Margin
20.30%
21.35%
24.39%
23.01%
21.54%
22.03%
20.48%
18.57%
15.67%
16.76%
21.22%
Other Income
722.83
821.34
1,057.80
968.81
826.36
860.66
947.76
661.60
659.49
576.25
619.51
Interest
4,748.57
4,776.00
5,735.80
6,890.31
6,060.03
3,663.17
702.40
718.09
787.92
447.32
324.14
Depreciation
4,259.25
4,161.07
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
PBT
12,726.19
12,315.64
9,923.94
7,444.54
7,838.11
6,795.03
5,822.90
4,514.17
3,452.81
3,586.22
4,966.92
Tax
1,986.17
1,936.31
3,022.19
-13.92
2,434.03
1,947.12
1,706.70
1,224.60
1,015.92
734.79
1,467.21
Tax Rate
15.61%
15.81%
31.54%
-0.23%
47.27%
30.60%
29.31%
27.30%
29.50%
20.49%
28.37%
PAT
10,740.02
6,653.71
3,878.14
3,849.52
1,663.93
3,406.02
3,037.89
2,275.12
1,589.57
1,968.67
2,630.74
PAT before Minority Interest
7,038.82
10,310.22
6,560.02
6,076.36
2,715.68
4,415.06
4,116.20
3,261.72
2,427.43
2,851.43
3,704.14
Minority Interest
-3,701.20
-3,656.51
-2,681.88
-2,226.84
-1,051.75
-1,009.04
-1,078.31
-986.60
-837.86
-882.76
-1,073.40
PAT Margin
10.34%
6.95%
5.08%
5.10%
2.15%
6.09%
8.42%
6.60%
4.84%
6.71%
9.43%
PAT Growth
29.87%
71.57%
0.74%
131.35%
-51.15%
12.12%
33.53%
43.13%
-19.26%
-25.17%
 
EPS
169.75
105.16
61.30
60.84
26.30
53.83
48.01
35.96
25.12
31.12
41.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
75,698.23
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
Share Capital
131.66
131.61
131.56
131.52
131.47
93.37
93.35
151.03
136.38
134.44
Total Reserves
75,264.73
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
Non-Current Liabilities
115,089.61
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
Secured Loans
35,637.67
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
Unsecured Loans
10,908.29
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
Long Term Provisions
732.94
465.02
311.83
252.25
233.26
297.11
345.68
257.61
202.43
189.51
Current Liabilities
57,884.47
52,507.80
46,618.95
48,765.45
42,521.96
10,995.08
14,462.98
13,120.07
8,550.37
9,086.47
Trade Payables
11,393.44
7,916.84
6,582.91
6,083.70
5,029.68
3,048.19
2,395.54
2,352.24
3,249.86
2,862.20
Other Current Liabilities
31,575.86
30,863.93
25,488.93
22,168.10
15,065.55
5,657.51
7,594.49
6,353.22
2,702.02
3,258.49
Short Term Borrowings
13,081.84
11,400.96
12,109.16
18,378.52
20,519.95
1,157.85
3,478.91
3,071.39
1,530.02
1,763.03
Short Term Provisions
1,833.33
2,326.07
2,437.95
2,135.13
1,906.78
1,131.53
994.04
1,343.22
1,068.47
1,202.75
Total Liabilities
289,148.79
267,348.77
244,181.44
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
Net Block
88,981.31
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
Gross Block
110,317.51
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
Accumulated Depreciation
21,336.20
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
Non Current Assets
232,381.10
207,073.53
192,128.52
191,246.41
167,589.50
44,287.94
44,499.88
40,848.74
33,773.78
31,402.33
Capital Work in Progress
6,615.12
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
Non Current Investment
51,898.79
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
Long Term Loans & Adv.
56,662.41
49,240.92
49,798.70
49,722.21
40,743.67
895.60
1,145.37
2,404.68
1,847.08
1,591.72
Other Non Current Assets
28,223.47
24,564.26
18,675.50
20,992.16
22,265.68
107.39
284.55
21.98
0.00
0.00
Current Assets
56,767.69
60,275.24
52,052.92
49,880.57
40,309.16
18,459.46
15,076.56
13,184.07
13,962.33
12,720.80
Current Investments
14,722.09
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
Inventories
9,536.42
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
Sundry Debtors
5,429.36
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
Cash & Bank
3,252.55
5,337.37
3,803.66
1,908.23
1,316.10
2,307.01
2,307.15
439.71
396.69
229.18
Other Current Assets
23,827.27
10,275.69
8,099.15
8,065.82
19,676.87
1,912.88
2,028.25
1,892.22
1,862.46
1,729.94
Short Term Loans & Adv.
16,597.87
16,552.71
16,022.15
19,213.22
15,104.58
1,311.96
1,250.87
1,828.11
1,798.32
1,691.24
Net Current Assets
-1,116.78
7,767.44
5,433.97
1,115.12
-2,212.80
7,464.38
613.58
64.00
5,411.96
3,634.33
Total Assets
289,148.79
267,348.77
244,181.44
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
7,037.65
15,075.08
16,803.43
-1,658.58
-4,139.90
7,287.80
5,868.36
4,594.14
3,549.29
4,241.68
PBT
12,246.53
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
Adjustment
9,161.43
9,717.33
8,693.89
9,148.88
4,094.09
1,611.41
2,072.11
1,773.89
1,425.63
800.00
Changes in Working Capital
-11,404.67
-2,380.51
3,736.70
-14,068.33
-12,896.60
818.61
483.62
-316.51
-598.86
-786.68
Cash after chg. in Working capital
10,003.29
16,919.03
18,359.91
214.95
-2,440.33
8,252.92
7,042.05
4,900.73
4,412.99
5,184.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,965.64
-1,843.95
-1,739.61
-1,873.53
-1,699.57
-965.12
-1,173.69
-306.59
-863.70
-942.99
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
183.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3,543.18
-9,229.49
-11,547.64
-2,271.00
509.76
-3,487.65
-4,572.57
-2,370.36
-2,389.46
-5,725.30
Net Fixed Assets
-2,434.51
-537.95
-3,037.22
-1,941.93
-4,943.81
-418.03
-328.27
-649.63
-1,024.00
-2,532.83
Net Investments
-5,051.04
-6,097.59
3,585.43
4,419.02
-26,550.17
-1,896.80
-1,749.28
253.30
620.79
605.31
Others
3,942.37
-2,593.95
-12,095.85
-4,748.09
32,003.74
-1,172.82
-2,495.02
-1,974.03
-1,986.25
-3,797.78
Cash from Financing Activity
-6,733.13
-8,003.45
-3,417.93
4,157.99
3,449.07
-3,798.56
-1,364.57
-2,277.98
-1,046.28
1,347.73
Net Cash Inflow / Outflow
-3,238.66
-2,157.86
1,837.86
228.41
-181.07
1.59
-68.78
-54.20
113.55
-135.89
Opening Cash & Equivalents
5,479.75
5,146.27
1,225.03
936.65
93.82
113.34
124.70
199.46
229.18
326.60
Closing Cash & Equivalent
2,240.70
2,988.74
3,063.36
1,223.69
949.32
93.82
113.34
156.97
396.69
229.18

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
1145.32
991.10
856.93
878.83
870.73
671.42
586.75
502.15
469.53
427.17
ROA
3.71%
2.56%
2.50%
1.21%
3.26%
6.73%
5.74%
4.77%
6.21%
9.19%
ROE
14.66%
10.79%
10.65%
4.72%
9.97%
14.02%
12.93%
10.88%
13.85%
20.23%
ROCE
11.67%
10.84%
9.17%
8.40%
12.15%
16.21%
13.88%
12.75%
13.33%
20.62%
Fixed Asset Turnover
0.97
0.82
0.83
0.95
1.00
1.07
0.93
0.87
0.95
1.06
Receivable days
17.22
22.18
27.63
26.54
26.26
27.26
26.76
25.81
26.27
22.93
Inventory Days
27.73
28.54
30.77
28.83
32.27
38.00
42.33
45.26
44.85
40.01
Payable days
186.46
194.87
41.71
36.06
36.66
34.17
30.18
36.29
44.56
44.54
Cash Conversion Cycle
-141.50
-144.14
16.69
19.31
21.87
31.09
38.90
34.78
26.55
18.40
Total Debt/Equity
0.97
1.19
1.48
1.46
1.17
0.29
0.46
0.52
0.45
0.49
Interest Cover
3.56
2.67
1.88
1.85
2.74
9.29
7.25
5.37
9.02
16.95

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Grasim Industries planning to invest Rs 3,117 crore in existing businesses in FY23
    29th Aug 2022, 17:45 PM

    This investment would be towards capacity creation and modernisation of plants

    Read More
  • Grasim Industries reports 13% rise in Q1 consolidated net profit
    12th Aug 2022, 14:39 PM

    Total consolidated income of the company increased by 39.73% at Rs 28,209.61 crore for Q1FY23

    Read More
  • Grasim Industries - Quarterly Results
    12th Aug 2022, 13:45 PM

    Read More
  • Grasim Industries to foray into B2B e-commerce platform for Building Materials segment
    20th Jul 2022, 10:00 AM

    The platform will primarily focus on MSMEs in the Building Materials segment with the potential to further extend to other relevant categories

    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.