Nifty
:
24834.85
Sensex
:
81332.72
428.75 (1.76%)
1292.92 (1.62%)
Nifty
Sensex
:
:
24834.85
81332.72
428.75 (1.76%)
1292.92 (1.62%)

Greaves Cotton Ltd.

Diesel Engines

Rating :
49/99

BSE: 501455 | NSE: GREAVESCOT

NSE BSE
156.59
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  161.00
  •  162.00
  •  155.66
  •  159.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3604255
  •  5719.72
  •  177.00
  •  112.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,812.70
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,547.89
  • 1.22%
  • 2.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.88%
  • 1.97%
  • 32.90%
  • FII
  • DII
  • Others
  • 1.15%
  • 3.42%
  • 4.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.49
  • 6.62
  • 15.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.63
  • -10.81
  • 31.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.31
  • 14.03
  • 56.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.84
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.43
  • 3.29
  • 3.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.64
  • 26.13
  • 32.12

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
672.53
826.94
-18.67%
665.38
513.51
29.57%
726.69
698.81
3.99%
568.59
660.19
-13.87%
Expenses
648.79
777.98
-16.61%
630.02
510.39
23.44%
680.79
655.94
3.79%
582.10
621.76
-6.38%
EBITDA
23.74
48.96
-51.51%
35.36
3.12
1,033.33%
45.90
42.87
7.07%
-13.51
38.43
-
EBIDTM
3.53%
5.92%
5.31%
0.61%
6.32%
6.13%
-2.38%
5.82%
Other Income
13.39
23.76
-43.64%
14.42
17.82
-19.08%
15.44
15.02
2.80%
21.51
10.54
104.08%
Interest
3.04
1.15
164.35%
2.27
2.37
-4.22%
2.21
2.10
5.24%
1.71
6.07
-71.83%
Depreciation
28.18
15.20
85.39%
20.33
13.14
54.72%
19.15
14.01
36.69%
16.73
14.33
16.75%
PBT
3.49
44.39
-92.14%
74.34
4.75
1,465.05%
-340.52
41.57
-
-9.51
28.94
-
Tax
16.84
15.37
9.56%
28.74
8.90
222.92%
34.07
8.03
324.28%
14.52
10.76
34.94%
PAT
-13.35
29.02
-
45.60
-4.15
-
-374.59
33.54
-
-24.03
18.18
-
PATM
-1.99%
3.51%
6.85%
-0.81%
-51.55%
4.80%
-4.23%
2.75%
EPS
0.11
1.15
-90.43%
2.50
0.28
792.86%
-8.22
1.25
-
-0.22
0.69
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
2,633.19
2,699.45
1,709.70
1,500.40
1,910.96
2,015.32
1,792.10
1,634.44
1,616.09
1,697.71
Net Sales Growth
-
-2.45%
57.89%
13.95%
-21.48%
-5.18%
12.46%
9.65%
1.14%
-4.81%
 
Cost Of Goods Sold
-
1,799.41
1,970.04
1,259.00
1,079.89
1,317.56
1,381.67
1,209.86
1,060.65
1,038.65
1,147.20
Gross Profit
-
833.78
729.41
450.70
420.51
593.40
633.65
582.24
573.79
577.44
550.51
GP Margin
-
31.66%
27.02%
26.36%
28.03%
31.05%
31.44%
32.49%
35.11%
35.73%
32.43%
Total Expenditure
-
2,543.20
2,566.15
1,686.83
1,420.76
1,751.54
1,751.57
1,539.52
1,399.67
1,351.32
1,498.62
Power & Fuel Cost
-
17.16
11.51
9.17
10.05
13.64
13.41
12.71
13.36
15.77
16.04
% Of Sales
-
0.65%
0.43%
0.54%
0.67%
0.71%
0.67%
0.71%
0.82%
0.98%
0.94%
Employee Cost
-
311.18
211.91
169.62
141.86
172.61
177.94
167.29
160.08
155.38
163.66
% Of Sales
-
11.82%
7.85%
9.92%
9.45%
9.03%
8.83%
9.33%
9.79%
9.61%
9.64%
Manufacturing Exp.
-
106.96
64.41
57.11
44.77
44.73
40.64
38.17
36.70
32.99
16.42
% Of Sales
-
4.06%
2.39%
3.34%
2.98%
2.34%
2.02%
2.13%
2.25%
2.04%
0.97%
General & Admin Exp.
-
84.75
69.57
32.92
23.94
40.30
41.28
39.85
46.46
55.24
47.67
% Of Sales
-
3.22%
2.58%
1.93%
1.60%
2.11%
2.05%
2.22%
2.84%
3.42%
2.81%
Selling & Distn. Exp.
-
164.84
186.94
111.30
67.10
57.81
54.85
40.08
36.70
27.37
32.04
% Of Sales
-
6.26%
6.93%
6.51%
4.47%
3.03%
2.72%
2.24%
2.25%
1.69%
1.89%
Miscellaneous Exp.
-
58.90
51.77
47.71
53.15
104.89
41.78
31.56
45.72
25.92
32.04
% Of Sales
-
2.24%
1.92%
2.79%
3.54%
5.49%
2.07%
1.76%
2.80%
1.60%
4.45%
EBITDA
-
89.99
133.30
22.87
79.64
159.42
263.75
252.58
234.77
264.77
199.09
EBITDA Margin
-
3.42%
4.94%
1.34%
5.31%
8.34%
13.09%
14.09%
14.36%
16.38%
11.73%
Other Income
-
66.26
67.22
26.68
8.39
70.87
50.25
48.37
55.63
48.50
24.92
Interest
-
9.23
11.69
5.34
6.93
5.07
4.04
0.81
0.81
1.01
2.37
Depreciation
-
84.39
56.68
58.73
60.43
60.94
52.17
52.44
46.89
45.62
47.65
PBT
-
62.63
132.15
-14.52
20.67
164.28
257.79
247.70
242.70
266.64
173.99
Tax
-
94.17
43.06
15.97
4.99
41.72
77.29
92.97
68.02
92.60
27.32
Tax Rate
-
-34.60%
35.99%
-94.89%
-36.19%
24.69%
32.21%
31.50%
27.35%
31.55%
24.62%
PAT
-
-135.27
78.03
-35.30
-18.78
129.17
164.71
202.19
180.66
200.88
83.63
PAT before Minority Interest
-
-367.27
69.75
-35.30
-18.78
127.27
162.63
202.19
180.66
200.88
83.63
Minority Interest
-
232.00
8.28
0.00
0.00
1.90
2.08
0.00
0.00
0.00
0.00
PAT Margin
-
-5.14%
2.89%
-2.06%
-1.25%
6.76%
8.17%
11.28%
11.05%
12.43%
4.93%
PAT Growth
-
-
-
-
-
-21.58%
-18.54%
11.92%
-10.07%
140.20%
 
EPS
-
-5.82
3.36
-1.52
-0.81
5.56
7.08
8.70
7.77
8.64
3.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,440.23
1,586.54
749.30
782.51
798.75
969.12
964.95
925.29
891.13
823.07
Share Capital
46.40
46.33
46.30
46.24
46.24
48.84
48.84
48.84
48.84
48.84
Total Reserves
1,372.57
1,526.44
697.90
734.36
752.16
920.28
916.11
876.45
842.29
774.23
Non-Current Liabilities
79.67
24.12
194.74
21.59
40.00
45.63
27.53
19.48
31,359.00
26.97
Secured Loans
0.00
0.00
29.02
0.00
0.00
5.27
0.00
0.00
0.00
0.00
Unsecured Loans
0.27
0.00
140.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.73
2.13
2.41
1.55
1.34
0.51
0.42
2.20
717.00
10.38
Current Liabilities
689.99
712.99
680.06
462.97
400.23
425.66
353.71
305.10
182,701.00
274.30
Trade Payables
386.04
441.36
378.55
356.43
298.65
324.07
272.96
219.85
81,759.00
145.85
Other Current Liabilities
167.74
189.82
227.20
66.02
62.08
70.00
53.54
62.05
32,568.00
80.12
Short Term Borrowings
49.07
3.39
26.64
3.57
9.57
5.86
0.00
0.00
44,975.00
0.00
Short Term Provisions
87.14
78.42
47.67
36.95
29.93
25.73
27.21
23.20
23,399.00
48.33
Total Liabilities
2,443.82
2,704.67
1,624.10
1,267.07
1,238.98
1,454.12
1,346.19
1,249.87
321,655.13
1,124.34
Net Block
824.89
368.68
363.50
372.22
380.48
335.21
274.13
288.28
198,943.00
326.32
Gross Block
1,197.44
666.20
638.64
638.87
617.94
511.72
408.91
384.98
334.19
624.11
Accumulated Depreciation
372.55
297.52
274.29
266.65
237.46
176.51
134.78
96.70
50.91
297.79
Non Current Assets
1,257.35
614.98
885.61
543.84
525.00
697.92
638.58
618.48
293,240.00
367.56
Capital Work in Progress
62.67
82.56
81.62
74.95
68.57
72.00
27.62
14.69
24.46
8.39
Non Current Investment
0.00
9.56
16.38
0.06
0.03
231.69
294.62
275.81
52,999.00
0.01
Long Term Loans & Adv.
116.38
110.27
80.12
93.99
75.33
57.81
41.80
39.64
32,141.00
31.00
Other Non Current Assets
253.41
43.91
343.99
2.62
0.59
1.21
0.41
0.06
74.00
1.84
Current Assets
1,186.47
2,076.62
726.18
723.23
713.98
756.20
707.61
631.39
219,272.00
756.78
Current Investments
156.69
113.77
0.00
0.45
2.80
191.33
214.72
138.95
54,086.00
292.51
Inventories
276.12
214.95
193.34
174.72
194.43
133.76
109.42
129.41
54,651.00
106.44
Sundry Debtors
236.40
166.15
186.37
208.95
254.99
342.30
252.69
270.20
23,181.00
231.41
Cash & Bank
314.15
541.41
100.38
280.34
189.69
44.89
33.45
12.89
13,541.00
35.76
Other Current Assets
203.11
407.49
132.21
4.45
72.07
43.92
97.33
79.94
73,813.00
90.66
Short Term Loans & Adv.
115.63
632.85
113.88
54.32
64.68
27.96
76.80
58.93
69,963.00
67.67
Net Current Assets
496.48
1,363.63
46.12
260.26
313.75
330.54
353.90
326.29
36,571.00
482.48
Total Assets
2,443.82
2,691.60
1,611.79
1,267.07
1,238.98
1,454.12
1,346.19
1,249.87
512,512.00
1,124.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-153.04
-135.16
-56.28
146.80
101.63
145.34
279.62
114.43
230.11
225.10
PBT
-273.10
112.81
-19.33
-13.79
168.99
239.92
295.16
248.66
200.88
110.95
Adjustment
393.80
60.88
69.03
77.12
45.56
40.43
-27.73
-2.89
76.89
53.11
Changes in Working Capital
-159.55
-262.61
-90.96
105.18
-42.55
-43.49
104.09
-57.65
37.40
105.14
Cash after chg. in Working capital
-38.85
-88.92
-41.26
168.51
172.00
236.86
371.52
188.12
315.17
269.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-114.19
-46.24
-15.02
-21.71
-70.37
-91.52
-91.90
-73.69
-85.06
-44.10
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
232.42
-757.68
-238.12
-107.75
255.03
35.45
-97.23
35.88
-69.98
-179.03
Net Fixed Assets
-21.72
20.68
52.46
13.56
-97.74
-65.90
-36.41
-41.25
266.15
6.66
Net Investments
-277.82
-33.67
-0.19
0.00
318.92
10.79
-95.13
-51.78
-75.02
-106.31
Others
531.96
-744.69
-290.39
-121.31
33.85
90.56
34.31
128.91
-261.11
-79.38
Cash from Financing Activity
-32.01
888.59
210.02
-19.99
-241.01
-173.83
-162.46
-147.92
-166.37
-59.61
Net Cash Inflow / Outflow
47.37
-4.25
-84.38
19.06
115.65
6.96
19.93
2.39
-6.24
-13.54
Opening Cash & Equivalents
86.43
90.68
175.06
155.79
40.14
30.15
10.22
7.83
14.07
27.61
Closing Cash & Equivalent
147.82
86.43
90.68
175.06
155.79
40.14
30.15
10.22
7.83
14.07

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
61.16
67.89
32.15
33.76
34.53
39.69
39.51
37.89
36.49
33.54
ROA
-14.27%
3.22%
-2.44%
-1.50%
9.45%
11.62%
15.58%
14.89%
17.45%
6.35%
ROE
-24.55%
6.02%
-4.63%
-2.38%
14.40%
16.82%
21.39%
19.89%
23.49%
10.23%
ROCE
-17.14%
9.68%
-1.58%
-0.86%
19.46%
25.08%
31.32%
27.47%
34.44%
13.86%
Fixed Asset Turnover
2.83
4.14
2.68
2.39
3.38
4.38
4.63
5.06
3.76
2.96
Receivable days
27.90
23.83
42.20
56.43
57.04
53.88
51.87
47.23
43.73
54.50
Inventory Days
34.03
27.60
39.29
44.90
31.34
22.02
23.69
23.83
21.72
26.36
Payable days
83.92
75.95
106.54
110.71
66.87
62.74
59.99
55.48
46.27
42.67
Cash Conversion Cycle
-21.98
-24.52
-25.05
-9.38
21.52
13.16
15.58
15.57
19.19
38.19
Total Debt/Equity
0.03
0.00
0.31
0.00
0.01
0.01
0.00
0.00
0.00
0.00
Interest Cover
-28.59
10.65
-2.62
-0.99
34.33
60.39
365.40
308.01
291.57
47.81

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Greaves Cotton’s arm enters into partnership with ACKO
    10th Jul 2024, 12:50 PM

    The customers will get access to specialised financing support, and tailored financing solutions from evfin that are aligned with their unique preferences and requirements

    Read More
  • Greaves Cotton’s engineering division introduces range of new CPCB IV+ Compliant Gensets
    1st Jul 2024, 12:30 PM

    Greaves Engineering is offering CPCB IV+ compliant gensets across its diverse product portfolio, ranging from 5 kVA to 500 kVA in the < 800kW segment

    Read More
  • Greaves Cotton - Quarterly Results
    8th May 2024, 14:51 PM

    Read More
  • Greaves Cotton’s e-mobility arm introduces family electric scooter ‘Ampere Nexus’
    30th Apr 2024, 12:30 PM

    Ampere Nexus is entirely designed, developed, and manufactured in India, featuring multiple first-ever innovations and class-leading specifications

    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.