Nifty
:
11895.45
Sensex
:
40356.69
23.35 (0.20%)
70.21 (0.17%)
Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Greaves Cotton Ltd.

Diesel Engines

Rating :
66/99

BSE: 501455 | NSE: GREAVESCOT

NSE BSE
139.70
15-Nov-2019
  • Open
  • High
  • Low
  • Previous Close
  •  140.00
  •  148.00
  •  139.00
  •  139.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1192524
  •  1702.95
  •  156.85
  •  112.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,410.35
  • 20.85
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,376.59
  • 2.86%
  • 3.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.90%
  • 1.15%
  • 14.51%
  • FII
  • DII
  • Others
  • 0.04%
  • 12.53%
  • 19.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.32
  • 6.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.32
  • 2.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.74
  • -2.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.88
  • 18.21
  • 17.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.21
  • 3.57
  • 3.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.18
  • 11.60
  • 10.99

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
512.42
0.00
0.00
492.09
0.00
0.00
541.08
0.00
0.00
0.00
0.00
0.00
Expenses
457.39
0.00
0.00
433.78
0.00
0.00
472.94
0.00
0.00
0.00
0.00
0.00
EBITDA
55.03
0.00
0.00
58.31
0.00
0.00
68.14
0.00
0.00
0.00
0.00
0.00
EBIDTM
10.74%
0.00%
11.85%
0.00%
12.59%
0.00%
0.00%
0.00%
Other Income
6.43
0.00
0.00
7.47
0.00
0.00
8.64
0.00
0.00
0.00
0.00
0.00
Interest
1.12
0.00
0.00
1.04
0.00
0.00
0.94
0.00
0.00
0.00
0.00
0.00
Depreciation
16.12
0.00
0.00
14.09
0.00
0.00
13.29
0.00
0.00
0.00
0.00
0.00
PBT
49.25
0.00
0.00
50.65
0.00
0.00
49.68
0.00
0.00
0.00
0.00
0.00
Tax
5.62
0.00
0.00
16.15
0.00
0.00
16.15
0.00
0.00
0.00
0.00
0.00
PAT
43.63
0.00
0.00
34.50
0.00
0.00
33.53
0.00
0.00
0.00
0.00
0.00
PATM
8.51%
0.00%
7.01%
0.00%
6.20%
0.00%
0.00%
0.00%
EPS
1.80
0.00
0.00
1.46
0.00
0.00
1.43
0.00
0.00
0.00
0.00
0.00

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
Jun 10
Net Sales
-
2,015.32
1,792.10
1,634.44
1,616.09
1,697.71
1,735.94
1,906.12
1,789.32
1,280.56
1,392.28
Net Sales Growth
-
12.46%
9.65%
1.14%
-4.81%
-2.20%
-8.93%
6.53%
39.73%
-8.02%
 
Cost Of Goods Sold
-
1,381.67
1,209.86
1,060.65
1,038.65
1,147.20
1,191.51
1,327.13
1,247.81
882.76
943.85
Gross Profit
-
633.65
582.24
573.79
577.44
550.51
544.43
578.99
541.51
397.80
448.43
GP Margin
-
31.44%
32.49%
35.11%
35.73%
32.43%
31.36%
30.38%
30.26%
31.06%
32.21%
Total Expenditure
-
1,747.31
1,539.52
1,399.67
1,351.32
1,498.62
1,548.22
1,665.57
1,552.68
1,087.54
1,182.28
Power & Fuel Cost
-
13.41
12.71
13.36
15.77
16.04
18.38
22.35
18.56
12.15
13.77
% Of Sales
-
0.67%
0.71%
0.82%
0.98%
0.94%
1.06%
1.17%
1.04%
0.95%
0.99%
Employee Cost
-
177.94
167.29
160.08
155.38
163.66
172.11
163.61
142.53
92.62
115.12
% Of Sales
-
8.83%
9.33%
9.79%
9.61%
9.64%
9.91%
8.58%
7.97%
7.23%
8.27%
Manufacturing Exp.
-
43.31
38.17
36.70
32.99
16.42
19.79
18.78
21.01
15.43
14.53
% Of Sales
-
2.15%
2.13%
2.25%
2.04%
0.97%
1.14%
0.99%
1.17%
1.20%
1.04%
General & Admin Exp.
-
39.60
39.85
46.46
55.24
47.67
48.40
50.04
39.36
23.78
30.54
% Of Sales
-
1.96%
2.22%
2.84%
3.42%
2.81%
2.79%
2.63%
2.20%
1.86%
2.19%
Selling & Distn. Exp.
-
54.85
40.08
36.70
27.37
32.04
35.27
33.00
34.71
23.23
28.74
% Of Sales
-
2.72%
2.24%
2.25%
1.69%
1.89%
2.03%
1.73%
1.94%
1.81%
2.06%
Miscellaneous Exp.
-
36.53
31.56
45.72
25.92
75.59
62.76
50.66
48.70
37.57
28.74
% Of Sales
-
1.81%
1.76%
2.80%
1.60%
4.45%
3.62%
2.66%
2.72%
2.93%
2.57%
EBITDA
-
268.01
252.58
234.77
264.77
199.09
187.72
240.55
236.64
193.02
210.00
EBITDA Margin
-
13.30%
14.09%
14.36%
16.38%
11.73%
10.81%
12.62%
13.23%
15.07%
15.08%
Other Income
-
45.99
48.37
55.63
48.50
24.92
28.99
15.93
6.15
14.95
7.37
Interest
-
4.04
0.81
0.81
1.01
2.37
4.93
1.54
3.74
1.34
13.63
Depreciation
-
52.17
52.44
46.89
45.62
47.65
44.64
40.67
41.60
23.55
30.51
PBT
-
257.79
247.70
242.70
266.64
173.99
167.14
214.27
197.45
183.08
173.23
Tax
-
77.29
92.97
68.02
92.60
27.32
51.69
62.82
65.99
56.76
55.76
Tax Rate
-
32.21%
31.50%
27.35%
31.55%
24.62%
29.52%
29.80%
25.89%
31.00%
32.19%
PAT
-
164.71
202.19
180.66
200.88
83.63
123.40
148.02
188.93
126.32
117.47
PAT before Minority Interest
-
162.63
202.19
180.66
200.88
83.63
123.40
148.02
188.93
126.32
117.47
Minority Interest
-
2.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.17%
11.28%
11.05%
12.43%
4.93%
7.11%
7.77%
10.56%
9.86%
8.44%
PAT Growth
-
-18.54%
11.92%
-10.07%
140.20%
-32.23%
-16.63%
-21.65%
49.56%
7.53%
 
Unadjusted EPS
-
6.74
8.28
7.40
8.30
3.42
5.05
6.06
7.74
5.17
4.81

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
Jun 10
Shareholder's Funds
969.12
964.95
925.29
891.13
823.07
819.58
733.30
631.02
504.73
421.12
Share Capital
48.84
48.84
48.84
48.84
48.84
48.84
48.84
48.84
48.84
48.84
Total Reserves
920.28
916.11
876.45
842.29
774.23
770.74
684.46
582.18
455.89
372.28
Non-Current Liabilities
45.63
27.53
19.48
31,359.00
26.97
356.57
51.94
223.52
54.81
39.22
Secured Loans
5.27
0.00
0.00
0.00
0.00
0.02
0.03
0.00
0.03
0.37
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.17
0.36
14.25
Long Term Provisions
0.51
0.42
2.20
717.00
10.38
319.24
13.37
190.17
24.78
0.00
Current Liabilities
425.66
353.71
305.10
182,701.00
274.30
333.28
406.23
418.25
542.89
409.76
Trade Payables
324.07
272.96
219.85
81,759.00
145.85
186.45
236.22
195.82
218.64
270.98
Other Current Liabilities
70.00
53.54
62.05
32,568.00
80.12
66.59
64.80
82.78
107.32
4.70
Short Term Borrowings
5.86
0.00
0.00
44,975.00
0.00
0.00
15.82
32.80
12.97
0.00
Short Term Provisions
25.73
27.21
23.20
23,399.00
48.33
80.24
89.39
106.85
203.96
134.08
Total Liabilities
1,454.12
1,346.19
1,249.87
321,655.13
1,124.34
1,509.43
1,191.47
1,272.79
1,102.43
870.10
Net Block
335.21
274.13
288.28
198,943.00
326.32
370.45
373.19
330.66
277.44
252.30
Gross Block
511.72
408.91
384.98
334.19
624.11
635.98
621.75
552.48
465.20
423.26
Accumulated Depreciation
176.51
134.78
96.70
50.91
297.79
265.53
248.56
221.82
187.76
170.96
Non Current Assets
697.92
638.58
618.48
293,240.00
367.56
710.75
424.81
576.12
344.42
314.57
Capital Work in Progress
72.00
27.62
14.69
24.46
8.39
5.33
8.02
20.34
9.29
28.18
Non Current Investment
231.69
294.62
275.81
52,999.00
0.01
0.01
20.76
20.76
34.09
34.09
Long Term Loans & Adv.
57.81
41.80
39.64
32,141.00
31.00
333.28
21.43
202.99
22.23
0.00
Other Non Current Assets
1.21
0.41
0.06
74.00
1.84
1.68
1.41
1.37
1.37
0.00
Current Assets
756.20
707.61
631.39
219,272.00
756.78
798.68
766.66
696.67
758.01
555.53
Current Investments
191.33
214.72
138.95
54,086.00
292.51
180.71
71.09
72.89
19.11
64.21
Inventories
133.76
109.42
129.41
54,651.00
106.44
162.91
180.22
182.14
197.05
159.44
Sundry Debtors
342.30
252.69
270.20
23,181.00
231.41
325.57
365.24
258.07
261.90
209.20
Cash & Bank
44.89
33.45
12.89
13,541.00
35.76
34.20
42.24
71.45
61.23
22.53
Other Current Assets
43.92
20.53
21.01
3,850.00
90.66
95.29
107.87
112.12
218.72
100.15
Short Term Loans & Adv.
27.96
76.80
58.93
69,963.00
67.67
91.90
106.13
110.44
216.60
100.09
Net Current Assets
330.54
353.90
326.29
36,571.00
482.48
465.40
360.43
278.42
215.12
145.77
Total Assets
1,454.12
1,346.19
1,249.87
512,512.00
1,124.34
1,509.43
1,191.47
1,272.79
1,102.43
870.10

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
Jun 10
Cash From Operating Activity
145.34
279.62
114.43
230.11
225.10
155.47
107.84
109.63
109.73
179.02
PBT
239.92
295.16
248.66
200.88
110.95
175.09
210.84
254.92
183.08
173.23
Adjustment
40.43
-27.73
-2.89
76.89
53.11
24.44
29.66
-37.20
13.58
40.48
Changes in Working Capital
-43.49
104.09
-57.65
37.40
105.14
14.11
-72.26
-42.53
-29.17
11.32
Cash after chg. in Working capital
236.86
371.52
188.12
315.17
269.20
213.64
168.24
175.19
167.49
225.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-91.52
-91.90
-73.69
-85.06
-44.10
-58.17
-60.40
-65.56
-57.76
-46.01
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
35.45
-97.23
35.88
-69.98
-179.03
-108.33
-58.75
-58.44
12.29
-88.55
Net Fixed Assets
-65.90
-36.41
-41.25
266.15
6.66
-33.12
-55.31
-97.36
-21.95
-24.75
Net Investments
10.79
-95.13
-51.78
-75.02
-106.31
-84.17
17.53
-27.58
46.29
-64.28
Others
90.56
34.31
128.91
-261.11
-79.38
8.96
-20.97
66.50
-12.05
0.48
Cash from Financing Activity
-173.83
-162.46
-147.92
-166.37
-59.61
-55.18
-78.30
-40.97
-83.32
-87.09
Net Cash Inflow / Outflow
6.96
19.93
2.39
-6.24
-13.54
-8.04
-29.21
10.22
38.70
3.38
Opening Cash & Equivalents
30.15
10.22
7.83
14.07
27.61
42.24
71.45
61.23
22.53
19.15
Closing Cash & Equivalent
40.14
30.15
10.22
7.83
14.07
34.20
42.24
71.45
61.23
22.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Jun 10
Book Value (Rs.)
39.69
39.51
37.89
36.49
33.54
33.40
29.86
25.67
20.50
17.07
ROA
11.62%
15.58%
14.89%
17.45%
6.35%
9.14%
12.01%
15.91%
12.81%
14.79%
ROE
16.82%
21.39%
19.89%
23.49%
10.23%
15.98%
21.83%
33.51%
27.54%
29.30%
ROCE
25.08%
31.32%
27.47%
34.44%
13.86%
23.06%
30.22%
43.96%
38.89%
42.79%
Fixed Asset Turnover
4.38
4.63
5.06
3.76
2.96
3.07
3.63
3.86
3.15
3.62
Receivable days
53.88
51.87
47.23
43.73
54.50
65.26
53.43
48.36
61.48
43.98
Inventory Days
22.02
23.69
23.83
21.72
26.36
32.41
31.06
35.27
46.53
37.62
Payable days
62.64
59.99
55.48
46.27
42.67
52.01
49.20
49.66
84.54
75.96
Cash Conversion Cycle
13.26
15.58
15.57
19.19
38.19
45.66
35.29
33.97
23.47
5.65
Total Debt/Equity
0.01
0.00
0.00
0.00
0.00
0.00
0.02
0.05
0.03
0.04
Interest Cover
60.39
365.40
308.01
291.57
47.81
36.52
137.91
69.16
137.63
13.71

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Greaves Cotton completes acquisition of Ampere Vehicles
    14th Nov 2019, 10:34 AM

    This is part of Greaves’ long-term strategy to strengthen and expand its presence in last-mile e-Mobility space

    Read More
  • Greaves Cotton’s arm ties up with WheelsEMI
    8th Nov 2019, 14:41 PM

    This move will make cost-conscious customers take a prudent decision while buying Ampere electric scooters

    Read More
  • Greaves Cotton to acquire 18.77% stake in Ampere Vehicles
    6th Nov 2019, 10:13 AM

    Ampere will become a wholly owned subsidiary of the Company

    Read More
  • Greaves Cotton - Quarterly Results
    5th Nov 2019, 15:44 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.