Nifty
Sensex
:
:
11796.45
39434.94
96.80 (0.83%)
311.98 (0.80%)

Metal - Non Ferrous

Rating :
55/99

BSE: 533282 | NSE: GRAVITA

59.00
-0.20 (-0.34%)
25-Jun-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  59.85
  •  60.00
  •  57.50
  •  59.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42332
  •  24.98
  •  160.00
  •  55.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 409.05
  • 26.40
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 624.99
  • 1.18%
  • 2.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.77%
  • 2.30%
  • 20.56%
  • FII
  • DII
  • Others
  • 0.11%
  • 1.90%
  • 2.36%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.79
  • 14.49
  • 33.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.05
  • 18.59
  • 39.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.42
  • 15.66
  • 116.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.39
  • 25.88
  • 25.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.66
  • 3.26
  • 3.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.02
  • 13.95
  • 14.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
338.99
362.44
-6.47%
305.07
240.89
26.64%
292.72
224.67
30.29%
304.95
201.47
51.36%
Expenses
327.35
337.46
-3.00%
294.92
221.83
32.95%
278.36
198.90
39.95%
282.39
182.59
54.66%
EBITDA
11.64
24.99
-53.42%
10.15
19.06
-46.75%
14.36
25.77
-44.28%
22.56
18.88
19.49%
EBIDTM
3.43%
6.89%
3.33%
7.91%
4.90%
11.47%
7.40%
9.37%
Other Income
4.67
0.63
641.27%
-0.30
0.13
-
0.28
0.41
-31.71%
0.80
0.42
90.48%
Interest
5.90
6.44
-8.39%
5.80
2.90
100.00%
6.33
5.62
12.63%
4.97
2.45
102.86%
Depreciation
3.16
2.34
35.04%
3.04
2.29
32.75%
2.75
2.10
30.95%
2.61
1.96
33.16%
PBT
7.24
16.84
-57.01%
1.01
14.00
-92.79%
5.56
18.46
-69.88%
15.79
14.90
5.97%
Tax
7.23
4.82
50.00%
-0.03
3.53
-
-0.81
4.23
-
3.80
3.97
-4.28%
PAT
0.01
12.01
-99.92%
1.04
10.47
-90.07%
6.37
14.22
-55.20%
11.99
10.93
9.70%
PATM
0.00%
3.31%
0.34%
4.35%
2.18%
6.33%
3.93%
5.43%
EPS
-0.08
1.57
-
0.05
1.48
-96.62%
0.74
1.95
-62.05%
1.55
1.42
9.15%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
1,241.73
1,017.40
654.83
431.20
501.29
517.18
399.58
268.96
253.68
158.76
111.10
Net Sales Growth
20.62%
55.37%
51.86%
-13.98%
-3.07%
29.43%
48.56%
6.02%
59.79%
42.90%
 
Cost Of Goods Sold
1,035.45
808.54
515.32
339.91
405.45
402.75
314.30
208.44
200.46
121.13
86.94
Gross Profit
206.28
208.87
139.51
91.29
95.83
114.43
85.28
60.52
53.22
37.64
24.16
GP Margin
16.61%
20.53%
21.30%
21.17%
19.12%
22.13%
21.34%
22.50%
20.98%
23.71%
21.75%
Total Expenditure
1,183.02
925.79
597.50
413.95
481.82
478.12
364.04
249.22
233.56
141.88
102.74
Power & Fuel Cost
-
8.27
5.05
3.71
3.17
2.96
2.04
1.10
0.80
0.40
0.00
% Of Sales
-
0.81%
0.77%
0.86%
0.63%
0.57%
0.51%
0.41%
0.32%
0.25%
0%
Employee Cost
-
52.06
35.81
24.58
25.15
21.89
17.34
13.47
10.02
4.13
3.27
% Of Sales
-
5.12%
5.47%
5.70%
5.02%
4.23%
4.34%
5.01%
3.95%
2.60%
2.94%
Manufacturing Exp.
-
10.33
6.95
22.50
24.62
24.82
12.20
12.47
8.91
5.77
3.56
% Of Sales
-
1.02%
1.06%
5.22%
4.91%
4.80%
3.05%
4.64%
3.51%
3.63%
3.20%
General & Admin Exp.
-
17.54
11.69
8.11
8.48
7.30
5.80
4.50
6.23
4.92
3.81
% Of Sales
-
1.72%
1.79%
1.88%
1.69%
1.41%
1.45%
1.67%
2.46%
3.10%
3.43%
Selling & Distn. Exp.
-
19.28
13.24
10.50
10.54
10.71
10.04
7.17
7.01
5.02
5.16
% Of Sales
-
1.90%
2.02%
2.44%
2.10%
2.07%
2.51%
2.67%
2.76%
3.16%
4.64%
Miscellaneous Exp.
-
9.78
9.43
4.65
4.41
7.71
2.32
2.06
0.13
0.51
5.16
% Of Sales
-
0.96%
1.44%
1.08%
0.88%
1.49%
0.58%
0.77%
0.05%
0.32%
0%
EBITDA
58.71
91.61
57.33
17.25
19.47
39.06
35.54
19.74
20.12
16.88
8.36
EBITDA Margin
4.73%
9.00%
8.75%
4.00%
3.88%
7.55%
8.89%
7.34%
7.93%
10.63%
7.52%
Other Income
5.45
1.59
2.63
4.20
4.63
1.22
2.77
3.95
3.65
1.75
1.22
Interest
23.00
20.32
10.58
8.78
10.51
9.96
9.09
2.54
2.46
1.14
1.67
Depreciation
11.56
8.69
5.85
6.71
6.36
6.03
2.19
1.52
1.16
0.84
0.68
PBT
29.60
64.19
43.53
5.96
7.22
24.28
27.03
19.64
20.15
16.65
7.23
Tax
10.19
16.55
8.39
0.48
-2.36
2.87
3.79
3.27
4.84
3.42
1.81
Tax Rate
34.43%
25.78%
19.27%
8.05%
-32.69%
11.71%
13.89%
17.66%
24.64%
20.54%
25.03%
PAT
19.41
44.09
32.70
4.37
6.59
21.30
19.04
14.52
14.75
11.57
4.23
PAT before Minority Interest
15.51
47.64
35.14
5.48
9.58
21.63
23.50
15.25
14.80
13.22
5.42
Minority Interest
-3.90
-3.55
-2.44
-1.11
-2.99
-0.33
-4.46
-0.73
-0.05
-1.65
-1.19
PAT Margin
1.56%
4.33%
4.99%
1.01%
1.31%
4.12%
4.77%
5.40%
5.81%
7.29%
3.81%
PAT Growth
-59.25%
34.83%
648.28%
-33.69%
-69.06%
11.87%
31.13%
-1.56%
27.48%
173.52%
 
Unadjusted EPS
2.26
6.42
4.78
0.64
0.97
3.13
2.79
2.21
12.95
25.17
21.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
189.68
150.14
119.16
116.02
111.74
99.39
86.46
77.49
29.31
10.48
Share Capital
13.74
13.69
13.67
13.65
13.63
13.63
13.62
13.62
10.02
2.53
Total Reserves
175.24
135.56
104.67
101.46
96.90
84.82
72.36
63.87
19.29
7.95
Non-Current Liabilities
18.62
19.93
5.56
0.58
8.89
15.68
10.75
1.64
21.85
4.61
Secured Loans
14.82
19.82
6.29
1.47
7.09
14.41
9.89
0.34
20.32
1.61
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.90
2.41
Long Term Provisions
2.32
1.66
1.13
0.98
0.44
0.09
0.00
0.61
0.00
0.00
Current Liabilities
284.27
180.24
108.09
124.13
93.26
93.06
66.49
45.08
16.63
19.30
Trade Payables
47.49
14.10
8.19
13.04
7.98
21.74
7.27
3.74
5.78
0.00
Other Current Liabilities
13.70
19.31
5.93
14.58
13.28
15.32
4.47
5.12
9.61
19.30
Short Term Borrowings
210.75
141.73
91.76
94.00
66.87
53.52
50.00
27.84
0.00
0.00
Short Term Provisions
12.33
5.10
2.21
2.51
5.13
2.48
4.75
8.39
1.23
0.00
Total Liabilities
497.47
354.96
237.79
248.17
219.71
216.17
165.50
126.49
69.35
38.22
Net Block
108.91
68.09
53.92
53.88
60.59
44.10
32.87
20.27
13.89
10.82
Gross Block
121.46
73.60
80.62
75.79
76.21
50.61
37.45
24.01
16.64
12.85
Accumulated Depreciation
12.55
5.51
26.70
21.91
15.62
6.51
4.58
3.74
2.75
2.02
Non Current Assets
145.18
114.34
75.17
70.51
77.01
67.23
52.90
25.26
17.75
13.68
Capital Work in Progress
23.88
32.44
15.42
6.14
6.23
12.84
0.86
0.00
0.28
1.69
Non Current Investment
0.04
0.04
0.04
0.04
0.02
0.15
5.75
4.94
3.58
1.17
Long Term Loans & Adv.
5.40
6.40
5.74
3.88
3.25
3.66
0.77
0.05
0.00
0.00
Other Non Current Assets
6.95
7.37
0.04
6.57
6.93
6.49
12.65
0.00
0.00
0.00
Current Assets
352.30
240.64
162.62
177.66
142.70
148.94
112.60
101.24
50.42
24.11
Current Investments
0.00
0.00
0.00
0.00
0.00
8.58
14.15
26.45
0.00
0.00
Inventories
158.48
109.37
75.39
89.46
62.29
68.35
28.19
22.91
22.03
11.31
Sundry Debtors
113.15
60.27
29.56
26.55
42.89
43.22
44.84
35.03
15.82
5.45
Cash & Bank
16.58
17.76
12.72
6.68
3.53
3.71
5.63
1.56
3.05
2.79
Other Current Assets
64.08
0.75
21.43
29.65
33.99
25.08
19.78
15.28
9.52
4.55
Short Term Loans & Adv.
60.86
52.48
23.52
25.33
29.05
23.68
18.84
11.92
9.09
4.55
Net Current Assets
68.03
60.39
54.53
53.53
49.44
55.88
46.12
56.15
33.79
4.81
Total Assets
497.48
354.98
237.79
248.17
219.71
216.17
165.50
126.50
69.35
38.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-2.55
1.00
28.89
-0.27
17.97
19.06
-14.10
-13.34
-13.77
9.27
PBT
64.19
43.52
5.96
7.22
24.50
27.29
19.04
19.64
17.41
7.23
Adjustment
28.28
18.41
17.70
15.05
17.71
9.66
2.14
2.99
1.35
1.93
Changes in Working Capital
-84.55
-58.50
6.53
-21.21
-20.73
-14.55
-31.53
-31.24
-29.14
1.79
Cash after chg. in Working capital
7.92
3.44
30.18
1.07
21.49
22.40
-10.35
-8.60
-10.38
10.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.47
-2.44
-1.29
-1.34
-3.52
-3.35
-3.76
-4.74
-3.38
-1.68
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
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
-41.92
-48.64
-10.37
-2.37
-8.34
-11.40
-3.06
-34.87
-5.45
-5.30
Net Fixed Assets
-24.24
-21.45
-12.02
1.38
-26.81
-7.62
-5.72
-2.15
-1.29
-0.61
Net Investments
12.60
-2.13
0.22
-5.67
19.03
-0.95
-3.37
-30.25
-2.62
-1.75
Others
-30.28
-25.06
1.43
1.92
-0.56
-2.83
6.03
-2.47
-1.54
-2.94
Cash from Financing Activity
40.48
49.36
-16.63
5.79
-9.81
-9.55
21.23
46.72
19.47
-2.10
Net Cash Inflow / Outflow
-3.99
1.72
1.89
3.15
-0.17
-1.89
4.07
-1.49
0.26
1.86
Opening Cash & Equivalents
10.27
8.55
6.65
3.51
3.68
5.57
1.56
3.05
2.79
0.93
Closing Cash & Equivalent
6.27
10.27
8.55
6.65
3.51
3.68
5.63
1.56
3.05
2.79

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
27.51
21.80
17.31
16.86
16.21
14.45
12.63
11.38
5.61
5.29
ROA
11.18%
11.86%
2.26%
4.10%
9.92%
12.31%
10.44%
15.11%
24.59%
16.25%
ROE
28.17%
26.27%
4.70%
8.50%
20.70%
25.48%
18.65%
28.02%
69.28%
72.62%
ROCE
22.90%
20.27%
6.75%
8.60%
18.74%
22.62%
16.64%
28.45%
56.10%
73.15%
Fixed Asset Turnover
10.56
8.92
5.77
6.95
8.64
9.31
8.99
12.99
11.15
12.40
Receivable days
30.74
23.82
22.69
23.99
28.67
39.21
52.77
35.15
23.61
19.83
Inventory Days
47.48
49.00
66.66
52.42
43.50
42.99
33.76
31.07
37.00
34.17
Payable days
12.06
6.98
9.72
8.05
11.55
14.22
8.12
7.67
7.34
0.00
Cash Conversion Cycle
66.16
65.84
79.62
68.36
60.62
67.99
78.41
58.55
53.27
54.01
Total Debt/Equity
1.23
1.11
0.84
0.89
0.74
0.76
0.71
0.37
0.75
0.40
Interest Cover
4.16
5.11
1.68
1.69
3.46
4.00
8.29
8.97
15.55
5.32

News Update:


  • Gravita India’s arm starts commercial production of Lead at Ghana plant
    4th Jun 2019, 11:15 AM

    The company has plans to increase the capacity of said plant by adding further capacity of 6000 MTPA

    Read More
  • Gravita India planning to establish some more scrap collection yards in Nicaragua
    29th May 2019, 11:14 AM

    The company is increasing its customer base to have better sales realization for its plastic products

    Read More
  • Gravita India’s arm starts commercial production of Lead from Tanzania plant
    20th Apr 2019, 16:32 PM

    The company also plans to start recycling of Aluminum from this plant in the future with a capacity of 6000 MTPA

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.