Nifty
:
14371.90
Sensex
:
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)
Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Gravita India Ltd.

Metal - Non Ferrous

Rating :
73/99

BSE: 533282 | NSE: GRAVITA

NSE BSE
78.65
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  78.00
  •  83.50
  •  77.75
  •  77.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  429416
  •  345.07
  •  88.70
  •  30.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 539.88
  • 13.49
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 795.21
  • 0.89%
  • 2.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.51%
  • 1.29%
  • 21.29%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.38%
  • 4.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.18
  • 25.60
  • 9.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.48
  • 42.32
  • 1.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.45
  • 50.00
  • -9.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.75
  • 24.47
  • 17.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.84
  • 2.84
  • 2.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.89
  • 11.83
  • 9.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
339.38
327.67
3.57%
258.45
264.36
-2.24%
379.26
338.99
11.88%
376.51
305.07
23.42%
Expenses
315.16
306.99
2.66%
245.81
249.41
-1.44%
350.26
327.35
7.00%
343.66
294.92
16.53%
EBITDA
24.22
20.68
17.12%
12.64
14.94
-15.39%
28.99
11.64
149.05%
32.86
10.15
223.74%
EBIDTM
7.14%
6.31%
4.89%
5.65%
7.64%
3.43%
8.73%
3.33%
Other Income
8.00
0.17
4,605.88%
5.81
0.55
956.36%
-0.14
4.67
-
0.40
-0.30
-
Interest
6.56
7.64
-14.14%
7.23
6.28
15.13%
6.83
5.90
15.76%
7.42
5.80
27.93%
Depreciation
5.17
4.63
11.66%
5.13
4.10
25.12%
4.50
3.16
42.41%
4.90
3.04
61.18%
PBT
20.50
8.58
138.93%
6.08
5.12
18.75%
12.30
7.24
69.89%
20.94
1.01
1,973.27%
Tax
7.78
1.18
559.32%
2.14
2.60
-17.69%
-1.18
7.23
-
7.75
-0.03
-
PAT
12.72
7.40
71.89%
3.94
2.52
56.35%
13.48
0.00
0
13.19
1.04
1,168.27%
PATM
3.75%
2.26%
1.53%
0.95%
3.55%
0.00%
3.50%
0.34%
EPS
1.67
0.93
79.57%
0.56
0.28
100.00%
1.83
-0.08
-
1.78
0.05
3,460.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,353.60
1,347.80
1,241.73
1,017.40
654.83
431.20
501.29
517.18
399.58
268.96
253.68
Net Sales Growth
9.51%
8.54%
22.05%
55.37%
51.86%
-13.98%
-3.07%
29.43%
48.56%
6.02%
 
Cost Of Goods Sold
1,100.92
1,091.07
1,035.44
808.54
515.32
339.91
405.45
402.75
314.30
208.44
200.46
Gross Profit
252.68
256.73
206.28
208.87
139.51
91.29
95.83
114.43
85.28
60.52
53.22
GP Margin
18.67%
19.05%
16.61%
20.53%
21.30%
21.17%
19.12%
22.13%
21.34%
22.50%
20.98%
Total Expenditure
1,254.89
1,247.07
1,179.86
925.79
597.50
413.95
481.82
478.12
364.04
249.22
233.56
Power & Fuel Cost
-
13.37
10.83
8.27
5.05
3.71
3.17
2.96
2.04
1.10
0.80
% Of Sales
-
0.99%
0.87%
0.81%
0.77%
0.86%
0.63%
0.57%
0.51%
0.41%
0.32%
Employee Cost
-
66.92
63.47
52.06
35.81
24.58
25.15
21.89
17.34
13.47
10.02
% Of Sales
-
4.97%
5.11%
5.12%
5.47%
5.70%
5.02%
4.23%
4.34%
5.01%
3.95%
Manufacturing Exp.
-
16.87
14.13
11.22
6.95
22.50
24.62
24.82
12.20
12.47
8.91
% Of Sales
-
1.25%
1.14%
1.10%
1.06%
5.22%
4.91%
4.80%
3.05%
4.64%
3.51%
General & Admin Exp.
-
14.20
15.92
16.84
11.69
8.11
8.48
7.30
5.80
4.50
6.23
% Of Sales
-
1.05%
1.28%
1.66%
1.79%
1.88%
1.69%
1.41%
1.45%
1.67%
2.46%
Selling & Distn. Exp.
-
23.52
23.64
19.92
13.24
10.50
10.54
10.71
10.04
7.17
7.01
% Of Sales
-
1.75%
1.90%
1.96%
2.02%
2.44%
2.10%
2.07%
2.51%
2.67%
2.76%
Miscellaneous Exp.
-
21.11
16.43
8.94
9.43
4.65
4.41
7.71
2.32
2.06
7.01
% Of Sales
-
1.57%
1.32%
0.88%
1.44%
1.08%
0.88%
1.49%
0.58%
0.77%
0.05%
EBITDA
98.71
100.73
61.87
91.61
57.33
17.25
19.47
39.06
35.54
19.74
20.12
EBITDA Margin
7.29%
7.47%
4.98%
9.00%
8.75%
4.00%
3.88%
7.55%
8.89%
7.34%
7.93%
Other Income
14.07
0.99
5.45
1.59
2.63
4.20
4.63
1.22
2.77
3.95
3.65
Interest
28.04
31.43
26.16
20.32
10.58
8.78
10.51
9.96
9.09
2.54
2.46
Depreciation
19.70
18.13
11.56
8.69
5.85
6.71
6.36
6.03
2.19
1.52
1.16
PBT
59.82
52.17
29.59
64.19
43.53
5.96
7.22
24.28
27.03
19.64
20.15
Tax
16.49
10.35
10.19
16.55
8.39
0.48
-2.36
2.87
3.79
3.27
4.84
Tax Rate
27.57%
22.05%
34.44%
25.78%
19.27%
8.05%
-32.69%
11.71%
13.89%
17.66%
24.64%
PAT
43.33
33.19
15.50
44.09
32.70
4.37
6.59
21.30
19.04
14.52
14.75
PAT before Minority Interest
40.26
36.59
19.40
47.64
35.14
5.48
9.58
21.63
23.50
15.25
14.80
Minority Interest
-3.07
-3.40
-3.90
-3.55
-2.44
-1.11
-2.99
-0.33
-4.46
-0.73
-0.05
PAT Margin
3.20%
2.46%
1.25%
4.33%
4.99%
1.01%
1.31%
4.12%
4.77%
5.40%
5.81%
PAT Growth
295.35%
114.13%
-64.84%
34.83%
648.28%
-33.69%
-69.06%
11.87%
31.13%
-1.56%
 
EPS
6.28
4.81
2.25
6.39
4.74
0.63
0.96
3.09
2.76
2.10
2.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
225.18
199.32
189.68
150.14
119.16
116.02
111.74
99.39
86.46
77.49
Share Capital
13.81
13.75
13.74
13.69
13.67
13.65
13.63
13.63
13.62
13.62
Total Reserves
211.37
184.61
175.24
135.56
104.67
101.46
96.90
84.82
72.36
63.87
Non-Current Liabilities
54.12
33.83
18.62
19.93
5.56
0.58
8.89
15.68
10.75
1.64
Secured Loans
42.90
28.46
14.82
19.82
6.29
1.47
7.09
14.41
9.89
0.34
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
4.06
3.07
2.32
1.66
1.13
0.98
0.44
0.09
0.00
0.61
Current Liabilities
329.46
334.71
278.59
180.24
108.09
124.13
93.26
93.06
66.49
45.08
Trade Payables
85.31
98.22
47.49
14.10
8.19
13.04
7.98
21.74
7.27
3.74
Other Current Liabilities
27.84
20.77
13.70
19.31
5.93
14.58
13.28
15.32
4.47
5.12
Short Term Borrowings
212.29
211.70
210.75
141.73
91.76
94.00
66.87
53.52
50.00
27.84
Short Term Provisions
4.02
4.02
6.65
5.10
2.21
2.51
5.13
2.48
4.75
8.39
Total Liabilities
613.96
572.53
491.79
354.96
237.79
248.17
219.71
216.17
165.50
126.49
Net Block
181.64
136.52
108.91
68.09
53.92
53.88
60.59
44.10
32.87
20.27
Gross Block
221.50
159.25
120.95
73.60
80.62
75.79
76.21
50.61
37.45
24.01
Accumulated Depreciation
39.86
22.74
12.04
5.51
26.70
21.91
15.62
6.51
4.58
3.74
Non Current Assets
203.85
202.96
145.18
114.34
75.17
70.51
77.01
67.23
52.90
25.26
Capital Work in Progress
14.65
46.22
23.88
32.44
15.42
6.14
6.23
12.84
0.86
0.00
Non Current Investment
0.01
0.02
0.04
0.04
0.04
0.04
0.02
0.15
5.75
4.94
Long Term Loans & Adv.
7.32
13.75
5.40
6.40
5.74
3.88
3.25
3.66
0.77
0.05
Other Non Current Assets
0.23
6.45
6.95
7.37
0.04
6.57
6.93
6.49
12.65
0.00
Current Assets
410.11
369.57
346.62
240.64
162.62
177.66
142.70
148.94
112.60
101.24
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.58
14.15
26.45
Inventories
224.36
182.61
158.48
109.37
75.39
89.46
62.29
68.35
28.19
22.91
Sundry Debtors
67.53
96.46
113.15
60.27
29.56
26.55
42.89
43.22
44.84
35.03
Cash & Bank
20.32
21.87
16.58
17.76
12.72
6.68
3.53
3.71
5.63
1.56
Other Current Assets
97.91
6.54
3.22
0.75
44.95
54.98
33.99
25.08
19.78
15.28
Short Term Loans & Adv.
82.16
62.09
55.18
52.48
23.52
25.33
29.05
23.68
18.84
11.92
Net Current Assets
80.65
34.86
68.03
60.39
54.53
53.53
49.44
55.88
46.12
56.15
Total Assets
613.96
572.53
491.80
354.98
237.79
248.17
219.71
216.17
165.50
126.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
33.87
89.02
-2.55
1.00
28.89
-0.27
17.97
19.06
-14.10
-13.34
PBT
46.94
29.59
47.64
43.52
5.96
7.22
24.50
27.29
19.04
19.64
Adjustment
38.18
28.75
44.83
18.41
17.70
15.05
17.71
9.66
2.14
2.99
Changes in Working Capital
-40.13
43.02
-84.55
-58.50
6.53
-21.21
-20.73
-14.55
-31.53
-31.24
Cash after chg. in Working capital
44.99
101.36
7.92
3.44
30.18
1.07
21.49
22.40
-10.35
-8.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.12
-12.34
-10.47
-2.44
-1.29
-1.34
-3.52
-3.35
-3.76
-4.74
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
-14.30
-66.35
-41.92
-48.64
-10.37
-2.37
-8.34
-11.40
-3.06
-34.87
Net Fixed Assets
-12.03
-26.17
-24.24
-21.45
-12.02
1.38
-26.81
-7.62
-5.72
-2.15
Net Investments
8.57
-6.79
12.60
-2.13
0.22
-5.67
19.03
-0.95
-3.37
-30.25
Others
-10.84
-33.39
-30.28
-25.06
1.43
1.92
-0.56
-2.83
6.03
-2.47
Cash from Financing Activity
-21.18
-16.66
40.48
49.36
-16.63
5.79
-9.81
-9.55
21.23
46.72
Net Cash Inflow / Outflow
-1.61
6.01
-3.99
1.72
1.89
3.15
-0.17
-1.89
4.07
-1.49
Opening Cash & Equivalents
12.28
6.27
10.27
8.55
6.65
3.51
3.68
5.57
1.56
3.05
Closing Cash & Equivalent
10.67
12.28
6.27
10.27
8.55
6.65
3.51
3.68
5.63
1.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
32.62
28.85
27.51
21.80
17.31
16.86
16.21
14.45
12.63
11.38
ROA
6.17%
3.65%
11.25%
11.86%
2.26%
4.10%
9.92%
12.31%
10.44%
15.11%
ROE
17.28%
10.02%
28.17%
26.27%
4.70%
8.50%
20.70%
25.48%
18.65%
28.02%
ROCE
16.55%
12.79%
22.90%
20.27%
6.75%
8.60%
18.74%
22.62%
16.64%
28.45%
Fixed Asset Turnover
7.08
8.86
10.58
8.92
5.77
6.95
8.64
9.31
8.99
12.99
Receivable days
22.21
30.81
30.74
23.82
22.69
23.99
28.67
39.21
52.77
35.15
Inventory Days
55.11
50.13
47.48
49.00
66.66
52.42
43.50
42.99
33.76
31.07
Payable days
27.17
22.90
12.04
6.98
9.72
8.05
11.55
14.22
8.12
7.67
Cash Conversion Cycle
50.14
58.04
66.18
65.84
79.62
68.36
60.62
67.99
78.41
58.55
Total Debt/Equity
1.21
1.26
1.23
1.11
0.84
0.89
0.74
0.76
0.71
0.37
Interest Cover
2.49
2.13
4.16
5.11
1.68
1.69
3.46
4.00
8.29
8.97

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Gravita India signs annual agreement with Sorin Corporation
    18th Jan 2021, 11:20 AM

    The company has signed an annual agreement with Sorin Corporation, a subsidiary of Korea Zinc Co for supplying of approximately 8,000 MT of refined lead to be executed in calendar year 2021

    Read More
  • Gravita India wins major contract from Luminous Power Technologies
    5th Jan 2021, 14:31 PM

    The company has signed an annual agreement with Luminous Power Technologies

    Read More
  • Gravita India - Quarterly Results
    10th Nov 2020, 23:40 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.