Nifty
Sensex
:
:
18598.65
62823.91
99.30 (0.54%)
-22.47 (-0.04%)

Diversified

Rating :
57/99

BSE: 500300 | NSE: GRASIM

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 112,832.22
  • 16.51
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 182,766.32
  • 0.58%
  • 1.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.75%
  • 8.49%
  • 11.41%
  • FII
  • DII
  • Others
  • 12.45%
  • 14.58%
  • 10.32%

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
  • 10.33
  • 15.61
  • 22.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.85
  • 18.00
  • 15.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.30
  • 1.16
  • 1.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.67
  • 7.79
  • 8.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
33,462.14
28,811.39
16.14%
28,637.86
24,402.24
17.36%
27,485.54
22,567.48
21.79%
28,041.54
19,919.40
40.78%
Expenses
27,331.51
23,470.25
16.45%
23,753.56
19,531.29
21.62%
22,894.26
17,671.50
29.55%
22,058.70
14,596.26
51.13%
EBITDA
6,130.63
5,341.14
14.78%
4,884.30
4,870.95
0.27%
4,591.28
4,895.98
-6.22%
5,982.84
5,323.14
12.39%
EBIDTM
18.32%
18.54%
17.06%
19.96%
16.70%
21.69%
21.34%
26.72%
Other Income
220.35
179.86
22.51%
2,971.59
121.54
2,344.95%
252.04
250.21
0.73%
168.07
269.89
-37.73%
Interest
1,815.85
1,188.20
52.82%
1,608.20
1,145.75
40.36%
1,373.21
1,175.63
16.81%
1,246.47
1,266.42
-1.58%
Depreciation
1,207.34
1,128.09
7.03%
1,139.42
1,025.57
11.10%
1,116.05
1,016.81
9.76%
1,088.78
990.60
9.91%
PBT
3,327.79
3,135.60
6.13%
5,108.27
2,821.17
81.07%
2,266.03
2,953.75
-23.28%
3,815.66
3,336.01
14.38%
Tax
1,059.36
-464.20
-
632.07
275.10
129.76%
846.83
1,065.02
-20.49%
1,110.25
1,060.40
4.70%
PAT
2,268.43
3,599.80
-36.98%
4,476.20
2,546.07
75.81%
1,419.20
1,888.73
-24.86%
2,705.41
2,275.61
18.89%
PATM
6.78%
12.49%
15.63%
10.43%
5.16%
8.37%
9.65%
11.42%
EPS
20.79
42.18
-50.71%
38.21
26.52
44.08%
15.33
20.65
-25.76%
29.37
25.34
15.90%

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
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
29,323.34
27,909.34
Net Sales Growth
22.91%
25.26%
1.21%
-2.29%
38.14%
55.07%
4.58%
5.02%
11.99%
5.07%
 
Cost Of Goods Sold
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
7,508.51
6,286.55
Gross Profit
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
21,814.83
21,622.79
GP Margin
80.78%
81.85%
83.47%
81.53%
78.40%
77.45%
73.73%
73.90%
74.34%
74.39%
77.48%
Total Expenditure
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
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
21,589.05
20,431.37
18,635.34
17,370.27
16,643.16
12,321.90
7,385.13
6,404.45
5,144.46
4,914.77
5,923.61
EBITDA Margin
18.35%
21.35%
24.39%
23.01%
21.54%
22.03%
20.48%
18.57%
15.67%
16.76%
21.22%
Other Income
3,612.05
821.34
1,057.80
968.81
826.36
860.66
947.76
661.60
659.49
576.25
619.51
Interest
6,043.73
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
4,551.59
4,161.07
4,033.40
4,004.23
3,571.38
2,724.36
1,807.59
1,833.79
1,563.22
1,457.48
1,252.06
PBT
14,517.75
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
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
734.79
1,467.21
Tax Rate
25.13%
15.81%
31.54%
-0.23%
47.27%
30.60%
29.31%
27.30%
29.50%
20.49%
28.37%
PAT
10,869.24
7,034.04
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
6,618.30
10,690.55
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
-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
-882.76
-1,073.40
PAT Margin
9.24%
7.35%
5.08%
5.10%
2.15%
6.09%
8.42%
6.60%
4.84%
6.71%
9.43%
PAT Growth
5.42%
81.38%
0.74%
131.35%
-51.15%
12.12%
33.53%
43.13%
-19.26%
-25.17%
 
EPS
171.74
111.14
61.28
60.82
26.29
53.82
48.00
35.95
25.12
31.11
41.57

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
6,165.61
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
51,883.98
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
56,758.16
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
23,817.74
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
-1,126.31
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
289,139.26
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
-2,304.12
-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
3,811.98
-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
3.84%
2.56%
2.50%
1.21%
3.26%
6.73%
5.74%
4.77%
6.21%
9.19%
ROE
15.21%
10.79%
10.65%
4.72%
9.97%
14.02%
12.93%
10.88%
13.85%
20.23%
ROCE
11.93%
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
3.64
2.67
1.88
1.85
2.74
9.29
7.25
5.37
9.02
16.95

News Update:


  • Grasim Industries reports 42% fall in Q4 consolidated net profit
    26th May 2023, 15:57 PM

    Total consolidated income of the company increased by 16.18% at Rs 33,682.49 crore for Q4FY23

    Read More
  • Grasim Industries’ Birla Paints division selects Mold-Tek Packaging as packing material supplier
    17th Mar 2023, 14:09 PM

    Mold-Tek Packaging will set up co-located facility at Mahad in Maharashtra to cater to their demands

    Read More
  • Grasim Industries’ Domestic Textile Business certified as great workplace
    14th Mar 2023, 15:15 PM

    Grasim's Domestic Textiles business stood high on all evaluation parameters

    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.