Nifty
Sensex
:
:
24590.50
80678.86
3.80 (0.02%)
14.00 (0.02%)

Metal - Non Ferrous

Rating :
75/99

BSE: 533282 | NSE: GRAVITA

1420.50
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1464.00
  •  1464.00
  •  1410.00
  •  1453.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  167782
  •  2393.52
  •  1635.00
  •  610.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,720.88
  • 40.64
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,167.23
  • 0.37%
  • 11.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.48%
  • 1.66%
  • 17.19%
  • FII
  • DII
  • Others
  • 11.08%
  • 0.05%
  • 3.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.40
  • 17.66
  • 25.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.86
  • 26.70
  • 11.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.17
  • 66.96
  • 56.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.24
  • 18.47
  • 19.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.52
  • 4.92
  • 6.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.90
  • 12.21
  • 15.38

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
863.41
748.93
15.29%
757.77
789.28
-3.99%
836.18
682.69
22.48%
703.39
579.70
21.34%
Expenses
791.25
685.52
15.42%
677.42
711.67
-4.81%
763.57
624.00
22.37%
644.96
563.86
14.38%
EBITDA
72.16
63.41
13.80%
80.35
77.61
3.53%
72.61
58.69
23.72%
58.43
15.84
268.88%
EBIDTM
8.36%
8.47%
10.60%
9.83%
8.68%
8.60%
8.31%
2.73%
Other Income
24.89
23.13
7.61%
15.44
-5.22
-
14.13
6.92
104.19%
23.35
50.31
-53.59%
Interest
12.35
9.85
25.38%
13.00
8.66
50.12%
11.17
9.86
13.29%
12.70
10.77
17.92%
Depreciation
12.48
6.92
80.35%
9.02
6.06
48.84%
8.57
5.57
53.86%
7.92
5.41
46.40%
PBT
72.22
69.77
3.51%
73.77
57.67
27.92%
67.00
50.18
33.52%
61.16
49.97
22.39%
Tax
2.80
5.78
-51.56%
12.30
7.20
70.83%
8.16
5.20
56.92%
8.61
5.32
61.84%
PAT
69.42
63.99
8.49%
61.47
50.47
21.80%
58.84
44.98
30.81%
52.55
44.65
17.69%
PATM
8.04%
8.54%
8.11%
6.39%
7.04%
6.59%
7.47%
7.70%
EPS
9.99
9.24
8.12%
8.73
7.27
20.08%
8.38
6.45
29.92%
7.54
6.16
22.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,160.75
2,800.60
2,215.87
1,409.75
1,347.80
1,241.73
1,017.40
654.83
431.20
501.29
517.18
Net Sales Growth
12.86%
26.39%
57.18%
4.60%
8.54%
22.05%
55.37%
51.86%
-13.98%
-3.07%
 
Cost Of Goods Sold
2,561.19
2,282.02
1,743.53
1,132.41
1,091.07
1,035.44
808.54
515.32
339.91
405.45
402.75
Gross Profit
599.56
518.58
472.34
277.34
256.73
206.28
208.87
139.51
91.29
95.83
114.43
GP Margin
18.97%
18.52%
21.32%
19.67%
19.05%
16.61%
20.53%
21.30%
21.17%
19.12%
22.13%
Total Expenditure
2,877.20
2,598.63
2,000.52
1,294.74
1,247.07
1,179.86
925.79
597.50
413.95
481.82
478.12
Power & Fuel Cost
-
17.80
16.77
14.49
13.37
10.83
8.27
5.05
3.71
3.17
2.96
% Of Sales
-
0.64%
0.76%
1.03%
0.99%
0.87%
0.81%
0.77%
0.86%
0.63%
0.57%
Employee Cost
-
133.56
102.75
72.90
65.94
63.47
52.06
35.81
24.58
25.15
21.89
% Of Sales
-
4.77%
4.64%
5.17%
4.89%
5.11%
5.12%
5.47%
5.70%
5.02%
4.23%
Manufacturing Exp.
-
40.30
25.30
17.90
17.85
14.13
11.22
6.95
22.50
24.62
24.82
% Of Sales
-
1.44%
1.14%
1.27%
1.32%
1.14%
1.10%
1.06%
5.22%
4.91%
4.80%
General & Admin Exp.
-
31.96
25.00
17.26
14.20
15.92
16.84
11.69
8.11
8.48
7.30
% Of Sales
-
1.14%
1.13%
1.22%
1.05%
1.28%
1.66%
1.79%
1.88%
1.69%
1.41%
Selling & Distn. Exp.
-
64.56
52.18
28.06
23.52
23.64
19.92
13.24
10.50
10.54
10.71
% Of Sales
-
2.31%
2.35%
1.99%
1.75%
1.90%
1.96%
2.02%
2.44%
2.10%
2.07%
Miscellaneous Exp.
-
28.43
34.99
11.72
21.11
16.43
8.94
9.43
4.65
4.41
10.71
% Of Sales
-
1.02%
1.58%
0.83%
1.57%
1.32%
0.88%
1.44%
1.08%
0.88%
1.49%
EBITDA
283.55
201.97
215.35
115.01
100.73
61.87
91.61
57.33
17.25
19.47
39.06
EBITDA Margin
8.97%
7.21%
9.72%
8.16%
7.47%
4.98%
9.00%
8.75%
4.00%
3.88%
7.55%
Other Income
77.81
93.08
7.84
7.17
0.99
5.45
1.59
2.63
4.20
4.63
1.22
Interest
49.22
43.50
37.99
30.97
31.43
26.16
20.32
10.58
8.78
10.51
9.96
Depreciation
37.99
23.96
20.56
20.30
18.13
11.56
8.69
5.85
6.71
6.36
6.03
PBT
274.15
227.59
164.64
70.91
52.17
29.59
64.19
43.53
5.96
7.22
24.28
Tax
31.87
23.50
16.19
14.08
10.35
10.19
16.55
8.39
0.48
-2.36
2.87
Tax Rate
11.63%
10.33%
9.83%
19.86%
22.05%
34.44%
25.78%
19.27%
8.05%
-32.69%
11.71%
PAT
242.28
201.10
139.39
52.47
33.19
15.50
44.09
32.70
4.37
6.59
21.30
PAT before Minority Interest
239.19
204.09
148.45
56.82
36.59
19.40
47.64
35.14
5.48
9.58
21.63
Minority Interest
-3.09
-2.99
-9.06
-4.35
-3.40
-3.90
-3.55
-2.44
-1.11
-2.99
-0.33
PAT Margin
7.67%
7.18%
6.29%
3.72%
2.46%
1.25%
4.33%
4.99%
1.01%
1.31%
4.12%
PAT Growth
18.71%
44.27%
165.66%
58.09%
114.13%
-64.84%
34.83%
648.28%
-33.69%
-69.06%
 
EPS
35.11
29.14
20.20
7.60
4.81
2.25
6.39
4.74
0.63
0.96
3.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
588.93
386.85
268.93
225.18
199.32
189.68
150.14
119.16
116.02
111.74
Share Capital
13.81
13.81
13.81
13.81
13.75
13.74
13.69
13.67
13.65
13.63
Total Reserves
575.12
373.04
255.12
211.37
184.61
175.24
135.56
104.67
101.46
96.90
Non-Current Liabilities
105.12
128.15
61.54
54.32
33.83
18.62
19.93
5.56
0.58
8.89
Secured Loans
90.39
109.53
51.24
42.90
28.46
14.82
19.82
6.29
1.47
7.09
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
6.53
9.08
4.47
4.06
3.07
2.32
1.66
1.13
0.98
0.44
Current Liabilities
530.65
483.67
386.84
329.66
334.71
278.59
180.24
108.09
124.13
93.26
Trade Payables
89.22
32.69
135.49
85.70
98.22
47.49
14.10
8.19
13.04
7.98
Other Current Liabilities
169.33
180.38
68.89
27.64
20.77
13.70
19.31
5.93
14.58
13.28
Short Term Borrowings
219.72
245.23
175.31
212.29
211.70
210.75
141.73
91.76
94.00
66.87
Short Term Provisions
52.38
25.37
7.15
4.02
4.02
6.65
5.10
2.21
2.51
5.13
Total Liabilities
1,237.47
1,012.67
726.33
614.36
572.53
491.79
354.96
237.79
248.17
219.71
Net Block
273.32
191.26
172.37
181.64
136.52
108.91
68.09
53.92
53.88
60.59
Gross Block
369.01
265.01
228.54
221.50
159.25
120.95
73.60
80.62
75.79
76.21
Accumulated Depreciation
95.69
73.75
56.17
39.86
22.74
12.04
5.51
26.70
21.91
15.62
Non Current Assets
335.30
252.12
195.68
204.05
202.96
145.18
114.34
75.17
70.51
77.01
Capital Work in Progress
45.50
42.49
13.49
14.65
46.22
23.88
32.44
15.42
6.14
6.23
Non Current Investment
0.00
0.00
0.00
0.01
0.02
0.04
0.04
0.04
0.04
0.02
Long Term Loans & Adv.
15.95
18.01
9.65
7.52
13.75
5.40
6.40
5.74
3.88
3.25
Other Non Current Assets
0.53
0.36
0.17
0.24
6.45
6.95
7.37
0.04
6.57
6.93
Current Assets
902.17
760.55
530.65
410.30
369.57
346.62
240.64
162.62
177.66
142.70
Current Investments
1.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
596.47
513.45
357.70
224.36
182.61
158.48
109.37
75.39
89.46
62.29
Sundry Debtors
137.02
109.65
59.38
67.53
96.46
113.15
60.27
29.56
26.55
42.89
Cash & Bank
38.12
32.52
19.86
20.32
21.87
16.58
17.76
12.72
6.68
3.53
Other Current Assets
129.45
29.47
24.93
16.15
68.63
58.40
53.23
44.95
54.98
33.99
Short Term Loans & Adv.
105.26
75.46
68.78
81.96
62.09
55.18
52.48
23.52
25.33
29.05
Net Current Assets
371.52
276.88
143.81
80.65
34.86
68.03
60.39
54.53
53.53
49.44
Total Assets
1,237.47
1,012.67
726.33
614.35
572.53
491.80
354.98
237.79
248.17
219.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
199.66
9.61
76.51
33.87
89.02
-2.55
1.00
28.89
-0.27
17.97
PBT
227.59
164.64
70.90
46.94
29.59
47.64
43.52
5.96
7.22
24.50
Adjustment
77.72
66.07
47.34
44.24
28.75
44.83
18.41
17.70
15.05
17.71
Changes in Working Capital
-82.15
-206.23
-30.21
-46.20
43.02
-84.55
-58.50
6.53
-21.21
-20.73
Cash after chg. in Working capital
223.16
24.48
88.03
44.99
101.36
7.92
3.44
30.18
1.07
21.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.50
-14.87
-11.52
-11.12
-12.34
-10.47
-2.44
-1.29
-1.34
-3.52
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
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-105.35
-69.45
-19.35
-14.30
-66.35
-41.92
-48.64
-10.37
-2.37
-8.34
Net Fixed Assets
-46.58
-42.27
-6.08
-12.03
-26.17
-24.24
-21.45
-12.02
1.38
-26.81
Net Investments
-0.25
0.75
4.82
8.55
-6.79
12.60
-2.13
0.22
-5.67
19.03
Others
-58.52
-27.93
-18.09
-10.82
-33.39
-30.28
-25.06
1.43
1.92
-0.56
Cash from Financing Activity
-87.36
71.94
-56.51
-21.18
-16.66
40.48
49.36
-16.63
5.79
-9.81
Net Cash Inflow / Outflow
6.95
12.10
0.65
-1.61
6.01
-3.99
1.72
1.89
3.15
-0.17
Opening Cash & Equivalents
23.42
11.32
10.67
12.28
6.27
10.27
8.55
6.65
3.51
3.68
Closing Cash & Equivalent
30.37
23.42
11.32
10.67
12.28
6.27
10.27
8.55
6.65
3.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
85.29
56.02
38.95
32.62
28.85
27.51
21.80
17.31
16.86
16.21
ROA
18.14%
17.07%
8.48%
6.17%
3.65%
11.25%
11.86%
2.26%
4.10%
9.92%
ROE
41.83%
45.27%
23.00%
17.28%
10.02%
28.17%
26.27%
4.70%
8.50%
20.70%
ROCE
31.76%
31.19%
19.92%
16.55%
12.79%
22.90%
20.27%
6.75%
8.60%
18.74%
Fixed Asset Turnover
8.86
9.01
6.27
7.08
8.86
10.58
8.92
5.77
6.95
8.64
Receivable days
16.03
13.88
16.41
22.21
30.81
30.74
23.82
22.69
23.99
28.67
Inventory Days
72.14
71.52
75.25
55.11
50.13
47.48
49.00
66.66
52.42
43.50
Payable days
9.75
17.60
35.65
27.23
22.90
12.04
6.98
9.72
8.05
11.55
Cash Conversion Cycle
78.42
67.79
56.00
50.08
58.04
66.18
65.84
79.62
68.36
60.62
Total Debt/Equity
0.58
1.00
0.95
1.21
1.26
1.23
1.11
0.84
0.89
0.74
Interest Cover
6.23
5.33
3.29
2.49
2.13
4.16
5.11
1.68
1.69
3.46

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.