Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Metal - Non Ferrous

Rating :
39/99

BSE: 533282 | NSE: GRAVITA

47.50
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  44.00
  •  48.90
  •  42.50
  •  44.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  83030
  •  39.31
  •  105.40
  •  33.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 326.89
  • 48.33
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 555.30
  • 0.63%
  • 1.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.46%
  • 2.24%
  • 21.28%
  • FII
  • DII
  • Others
  • 0.03%
  • 1.78%
  • 2.21%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.84
  • 19.89
  • 23.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.87
  • 26.02
  • 1.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.97
  • 18.66
  • -22.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.13
  • 26.17
  • 25.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.53
  • 3.12
  • 3.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.66
  • 13.62
  • 13.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
264.36
304.95
-13.31%
338.99
362.44
-6.47%
305.07
240.89
26.64%
292.72
224.67
30.29%
Expenses
249.41
282.39
-11.68%
327.35
337.46
-3.00%
294.92
221.83
32.95%
278.36
198.90
39.95%
EBITDA
14.94
22.56
-33.78%
11.64
24.99
-53.42%
10.15
19.06
-46.75%
14.36
25.77
-44.28%
EBIDTM
5.65%
7.40%
3.43%
6.89%
3.33%
7.91%
4.90%
11.47%
Other Income
0.55
0.80
-31.25%
4.67
0.63
641.27%
-0.30
0.13
-
0.28
0.41
-31.71%
Interest
6.28
4.97
26.36%
5.90
6.44
-8.39%
5.80
2.90
100.00%
6.33
5.62
12.63%
Depreciation
4.10
2.61
57.09%
3.16
2.34
35.04%
3.04
2.29
32.75%
2.75
2.10
30.95%
PBT
5.12
15.79
-67.57%
7.24
16.84
-57.01%
1.01
14.00
-92.79%
5.56
18.46
-69.88%
Tax
2.60
3.80
-31.58%
7.23
4.82
50.00%
-0.03
3.53
-
-0.81
4.23
-
PAT
2.52
11.99
-78.98%
0.01
12.01
-99.92%
1.04
10.47
-90.07%
6.37
14.22
-55.20%
PATM
0.95%
3.93%
0.00%
3.31%
0.34%
4.35%
2.18%
6.33%
EPS
0.28
1.55
-81.94%
-0.08
1.57
-
0.05
1.48
-96.62%
0.74
1.95
-62.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,201.14
1,241.73
1,017.40
654.83
431.20
501.29
517.18
399.58
268.96
253.68
158.76
Net Sales Growth
6.02%
22.05%
55.37%
51.86%
-13.98%
-3.07%
29.43%
48.56%
6.02%
59.79%
 
Cost Of Goods Sold
998.06
1,035.44
808.54
515.32
339.91
405.45
402.75
314.30
208.44
200.46
121.13
Gross Profit
203.08
206.28
208.87
139.51
91.29
95.83
114.43
85.28
60.52
53.22
37.64
GP Margin
16.91%
16.61%
20.53%
21.30%
21.17%
19.12%
22.13%
21.34%
22.50%
20.98%
23.71%
Total Expenditure
1,150.04
1,179.86
925.79
597.50
413.95
481.82
478.12
364.04
249.22
233.56
141.88
Power & Fuel Cost
-
10.83
8.27
5.05
3.71
3.17
2.96
2.04
1.10
0.80
0.40
% Of Sales
-
0.87%
0.81%
0.77%
0.86%
0.63%
0.57%
0.51%
0.41%
0.32%
0.25%
Employee Cost
-
63.47
52.06
35.81
24.58
25.15
21.89
17.34
13.47
10.02
4.13
% Of Sales
-
5.11%
5.12%
5.47%
5.70%
5.02%
4.23%
4.34%
5.01%
3.95%
2.60%
Manufacturing Exp.
-
14.54
10.33
6.95
22.50
24.62
24.82
12.20
12.47
8.91
5.77
% Of Sales
-
1.17%
1.02%
1.06%
5.22%
4.91%
4.80%
3.05%
4.64%
3.51%
3.63%
General & Admin Exp.
-
17.19
17.54
11.69
8.11
8.48
7.30
5.80
4.50
6.23
4.92
% Of Sales
-
1.38%
1.72%
1.79%
1.88%
1.69%
1.41%
1.45%
1.67%
2.46%
3.10%
Selling & Distn. Exp.
-
26.52
19.28
13.24
10.50
10.54
10.71
10.04
7.17
7.01
5.02
% Of Sales
-
2.14%
1.90%
2.02%
2.44%
2.10%
2.07%
2.51%
2.67%
2.76%
3.16%
Miscellaneous Exp.
-
11.87
9.78
9.43
4.65
4.41
7.71
2.32
2.06
0.13
5.02
% Of Sales
-
0.96%
0.96%
1.44%
1.08%
0.88%
1.49%
0.58%
0.77%
0.05%
0.32%
EBITDA
51.09
61.87
91.61
57.33
17.25
19.47
39.06
35.54
19.74
20.12
16.88
EBITDA Margin
4.25%
4.98%
9.00%
8.75%
4.00%
3.88%
7.55%
8.89%
7.34%
7.93%
10.63%
Other Income
5.20
5.45
1.59
2.63
4.20
4.63
1.22
2.77
3.95
3.65
1.75
Interest
24.31
26.16
20.32
10.58
8.78
10.51
9.96
9.09
2.54
2.46
1.14
Depreciation
13.05
11.56
8.69
5.85
6.71
6.36
6.03
2.19
1.52
1.16
0.84
PBT
18.93
29.59
64.19
43.53
5.96
7.22
24.28
27.03
19.64
20.15
16.65
Tax
8.99
10.19
16.55
8.39
0.48
-2.36
2.87
3.79
3.27
4.84
3.42
Tax Rate
47.49%
34.44%
25.78%
19.27%
8.05%
-32.69%
11.71%
13.89%
17.66%
24.64%
20.54%
PAT
9.94
15.50
44.09
32.70
4.37
6.59
21.30
19.04
14.52
14.75
11.57
PAT before Minority Interest
6.77
19.40
47.64
35.14
5.48
9.58
21.63
23.50
15.25
14.80
13.22
Minority Interest
-3.17
-3.90
-3.55
-2.44
-1.11
-2.99
-0.33
-4.46
-0.73
-0.05
-1.65
PAT Margin
0.83%
1.25%
4.33%
4.99%
1.01%
1.31%
4.12%
4.77%
5.40%
5.81%
7.29%
PAT Growth
-79.59%
-64.84%
34.83%
648.28%
-33.69%
-69.06%
11.87%
31.13%
-1.56%
27.48%
 
Unadjusted EPS
0.99
2.26
6.42
4.78
0.64
0.97
3.13
2.79
2.21
12.95
25.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
199.32
189.68
150.14
119.16
116.02
111.74
99.39
86.46
77.49
29.31
Share Capital
13.75
13.74
13.69
13.67
13.65
13.63
13.63
13.62
13.62
10.02
Total Reserves
184.61
175.24
135.56
104.67
101.46
96.90
84.82
72.36
63.87
19.29
Non-Current Liabilities
33.83
18.62
19.93
5.56
0.58
8.89
15.68
10.75
1.64
21.85
Secured Loans
28.46
14.82
19.82
6.29
1.47
7.09
14.41
9.89
0.34
20.32
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.90
Long Term Provisions
3.07
2.32
1.66
1.13
0.98
0.44
0.09
0.00
0.61
0.00
Current Liabilities
334.71
284.27
180.24
108.09
124.13
93.26
93.06
66.49
45.08
16.63
Trade Payables
98.22
47.49
14.10
8.19
13.04
7.98
21.74
7.27
3.74
5.78
Other Current Liabilities
20.77
13.70
19.31
5.93
14.58
13.28
15.32
4.47
5.12
9.61
Short Term Borrowings
211.70
210.75
141.73
91.76
94.00
66.87
53.52
50.00
27.84
0.00
Short Term Provisions
4.02
12.33
5.10
2.21
2.51
5.13
2.48
4.75
8.39
1.23
Total Liabilities
572.53
497.47
354.96
237.79
248.17
219.71
216.17
165.50
126.49
69.35
Net Block
136.52
108.91
68.09
53.92
53.88
60.59
44.10
32.87
20.27
13.89
Gross Block
159.25
121.46
73.60
80.62
75.79
76.21
50.61
37.45
24.01
16.64
Accumulated Depreciation
22.74
12.55
5.51
26.70
21.91
15.62
6.51
4.58
3.74
2.75
Non Current Assets
202.96
145.18
114.34
75.17
70.51
77.01
67.23
52.90
25.26
17.75
Capital Work in Progress
46.22
23.88
32.44
15.42
6.14
6.23
12.84
0.86
0.00
0.28
Non Current Investment
0.02
0.04
0.04
0.04
0.04
0.02
0.15
5.75
4.94
3.58
Long Term Loans & Adv.
13.75
5.40
6.40
5.74
3.88
3.25
3.66
0.77
0.05
0.00
Other Non Current Assets
6.45
6.95
7.37
0.04
6.57
6.93
6.49
12.65
0.00
0.00
Current Assets
369.57
352.30
240.64
162.62
177.66
142.70
148.94
112.60
101.24
50.42
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
8.58
14.15
26.45
0.00
Inventories
182.61
158.48
109.37
75.39
89.46
62.29
68.35
28.19
22.91
22.03
Sundry Debtors
96.46
113.15
60.27
29.56
26.55
42.89
43.22
44.84
35.03
15.82
Cash & Bank
21.87
16.58
17.76
12.72
6.68
3.53
3.71
5.63
1.56
3.05
Other Current Assets
68.63
3.22
0.75
21.43
54.98
33.99
25.08
19.78
15.28
9.52
Short Term Loans & Adv.
62.09
60.86
52.48
23.52
25.33
29.05
23.68
18.84
11.92
9.09
Net Current Assets
34.86
68.03
60.39
54.53
53.53
49.44
55.88
46.12
56.15
33.79
Total Assets
572.53
497.48
354.98
237.79
248.17
219.71
216.17
165.50
126.50
69.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
89.02
-2.55
1.00
28.89
-0.27
17.97
19.06
-14.10
-13.34
-13.77
PBT
19.39
64.19
43.52
5.96
7.22
24.50
27.29
19.04
19.64
17.41
Adjustment
38.95
28.28
18.41
17.70
15.05
17.71
9.66
2.14
2.99
1.35
Changes in Working Capital
43.02
-84.55
-58.50
6.53
-21.21
-20.73
-14.55
-31.53
-31.24
-29.14
Cash after chg. in Working capital
101.36
7.92
3.44
30.18
1.07
21.49
22.40
-10.35
-8.60
-10.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.34
-10.47
-2.44
-1.29
-1.34
-3.52
-3.35
-3.76
-4.74
-3.38
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
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
-66.35
-41.92
-48.64
-10.37
-2.37
-8.34
-11.40
-3.06
-34.87
-5.45
Net Fixed Assets
-26.17
-24.24
-21.45
-12.02
1.38
-26.81
-7.62
-5.72
-2.15
-1.29
Net Investments
-6.79
12.60
-2.13
0.22
-5.67
19.03
-0.95
-3.37
-30.25
-2.62
Others
-33.39
-30.28
-25.06
1.43
1.92
-0.56
-2.83
6.03
-2.47
-1.54
Cash from Financing Activity
-16.66
40.48
49.36
-16.63
5.79
-9.81
-9.55
21.23
46.72
19.47
Net Cash Inflow / Outflow
6.01
-3.99
1.72
1.89
3.15
-0.17
-1.89
4.07
-1.49
0.26
Opening Cash & Equivalents
6.27
10.27
8.55
6.65
3.51
3.68
5.57
1.56
3.05
2.79
Closing Cash & Equivalent
12.28
6.27
10.27
8.55
6.65
3.51
3.68
5.63
1.56
3.05

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
28.85
27.51
21.80
17.31
16.86
16.21
14.45
12.63
11.38
5.61
ROA
3.65%
11.18%
11.86%
2.26%
4.10%
9.92%
12.31%
10.44%
15.11%
24.59%
ROE
10.02%
28.17%
26.27%
4.70%
8.50%
20.70%
25.48%
18.65%
28.02%
69.28%
ROCE
12.79%
22.90%
20.27%
6.75%
8.60%
18.74%
22.62%
16.64%
28.45%
56.10%
Fixed Asset Turnover
8.86
10.56
8.92
5.77
6.95
8.64
9.31
8.99
12.99
11.15
Receivable days
30.81
30.74
23.82
22.69
23.99
28.67
39.21
52.77
35.15
23.61
Inventory Days
50.13
47.48
49.00
66.66
52.42
43.50
42.99
33.76
31.07
37.00
Payable days
22.84
12.06
6.98
9.72
8.05
11.55
14.22
8.12
7.67
7.34
Cash Conversion Cycle
58.10
66.16
65.84
79.62
68.36
60.62
67.99
78.41
58.55
53.27
Total Debt/Equity
1.26
1.23
1.11
0.84
0.89
0.74
0.76
0.71
0.37
0.75
Interest Cover
2.13
4.16
5.11
1.68
1.69
3.46
4.00
8.29
8.97
15.55

News Update:


  • Gravita India’s arm enhances production capacity of existing lead recycling plant
    13th Sep 2019, 10:07 AM

    The Group has made investment of around Rs 21 crore for establishment of this Recycling Plant

    Read More
  • Gravita India reports 12% increase in its production for Q1FY20
    8th Aug 2019, 09:20 AM

    The company has able to procure 20,093 MTPA of Battery Scrap evidencing

    Read More
  • Gravita India - Quarterly Results
    7th Aug 2019, 20:27 PM

    Read More
  • Gravita India’s arm starts commercial production of Aluminum Cast Alloys from its new plant
    12th Jul 2019, 09:01 AM

    The Group has made an investment of around Rs 6 crore for establishment of this New Recycling Plant

    Read More
  • Gravita India’s arm sells entire stake in Met Mauritania Recycling SARL
    4th Jul 2019, 14:23 PM

    The said step down subsidiary do not contribute directly to Gravita India as the company is not having any stake in the subsidiary

    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.