Nifty
:
17274.30
Sensex
:
58065.47
386.95 (2.29%)
1276.66 (2.25%)
Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Greaves Cotton Ltd.

Diesel Engines

Rating :
46/99

BSE: 501455 | NSE: GREAVESCOT

NSE BSE
151.30
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 148.25
  • 154.00
  • 148.25
  • 146.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1119965
  •  1696.27
  •  258.90
  •  129.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,383.13
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,173.78
  • 0.14%
  • 4.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.54%
  • 2.26%
  • 26.56%
  • FII
  • DII
  • Others
  • 3.47%
  • 8.38%
  • 3.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.08
  • -0.94
  • -3.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.97
  • -38.15
  • -32.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.03
  • -33.14
  • -43.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.87
  • 14.77
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.82
  • 3.68
  • 3.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.86
  • 23.87
  • 32.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
660.19
228.97
188.33%
620.82
520.40
19.30%
486.40
494.57
-1.65%
373.51
329.38
13.40%
Expenses
621.76
245.87
152.88%
580.16
478.81
21.17%
472.77
445.48
6.13%
383.70
313.66
22.33%
EBITDA
38.43
-16.90
-
40.66
41.59
-2.24%
13.63
49.09
-72.23%
-10.19
15.72
-
EBIDTM
5.82%
-7.38%
6.55%
7.99%
2.80%
9.93%
-2.73%
4.77%
Other Income
10.54
3.15
234.60%
9.64
2.48
288.71%
3.42
2.06
66.02%
6.14
1.61
281.37%
Interest
6.07
0.76
698.68%
2.17
1.02
112.75%
1.20
1.22
-1.64%
1.21
2.19
-44.75%
Depreciation
14.33
14.73
-2.72%
14.97
16.22
-7.71%
14.08
15.15
-7.06%
14.95
15.28
-2.16%
PBT
28.94
-25.21
-
26.92
27.33
-1.50%
0.44
30.91
-98.58%
-18.98
-31.23
-
Tax
10.76
-2.73
-
8.82
13.68
-35.53%
5.57
9.99
-44.24%
4.31
-8.74
-
PAT
18.18
-22.48
-
18.10
13.65
32.60%
-5.13
20.92
-
-23.29
-22.49
-
PATM
2.75%
-9.82%
2.92%
2.62%
-1.05%
4.23%
-6.24%
-6.83%
EPS
0.69
-0.97
-
0.72
0.59
22.03%
-0.27
0.90
-
-1.01
-0.97
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,140.92
1,709.70
1,500.40
1,910.96
2,015.32
1,792.10
1,634.44
1,616.09
1,697.71
1,735.94
1,906.12
Net Sales Growth
36.08%
13.95%
-21.48%
-5.18%
12.46%
9.65%
1.14%
-4.81%
-2.20%
-8.93%
 
Cost Of Goods Sold
1,582.53
1,259.00
1,079.89
1,317.56
1,381.67
1,209.86
1,060.65
1,038.65
1,147.20
1,191.51
1,327.13
Gross Profit
558.39
450.70
420.51
593.40
633.65
582.24
573.79
577.44
550.51
544.43
578.99
GP Margin
26.08%
26.36%
28.03%
31.05%
31.44%
32.49%
35.11%
35.73%
32.43%
31.36%
30.38%
Total Expenditure
2,058.39
1,686.83
1,420.76
1,751.54
1,751.57
1,539.52
1,399.67
1,351.32
1,498.62
1,548.22
1,665.57
Power & Fuel Cost
-
9.17
10.05
13.64
13.41
12.71
13.36
15.77
16.04
18.38
22.35
% Of Sales
-
0.54%
0.67%
0.71%
0.67%
0.71%
0.82%
0.98%
0.94%
1.06%
1.17%
Employee Cost
-
169.62
141.86
172.61
177.94
167.29
160.08
155.38
163.66
172.11
163.61
% Of Sales
-
9.92%
9.45%
9.03%
8.83%
9.33%
9.79%
9.61%
9.64%
9.91%
8.58%
Manufacturing Exp.
-
57.53
44.77
44.73
40.64
38.17
36.70
32.99
16.42
19.79
18.78
% Of Sales
-
3.36%
2.98%
2.34%
2.02%
2.13%
2.25%
2.04%
0.97%
1.14%
0.99%
General & Admin Exp.
-
32.50
23.94
40.30
41.28
39.85
46.46
55.24
47.67
48.40
50.04
% Of Sales
-
1.90%
1.60%
2.11%
2.05%
2.22%
2.84%
3.42%
2.81%
2.79%
2.63%
Selling & Distn. Exp.
-
111.30
67.10
57.81
54.85
40.08
36.70
27.37
32.04
35.27
33.00
% Of Sales
-
6.51%
4.47%
3.03%
2.72%
2.24%
2.25%
1.69%
1.89%
2.03%
1.73%
Miscellaneous Exp.
-
47.71
53.15
104.89
41.78
31.56
45.72
25.92
75.59
62.76
33.00
% Of Sales
-
2.79%
3.54%
5.49%
2.07%
1.76%
2.80%
1.60%
4.45%
3.62%
2.66%
EBITDA
82.53
22.87
79.64
159.42
263.75
252.58
234.77
264.77
199.09
187.72
240.55
EBITDA Margin
3.85%
1.34%
5.31%
8.34%
13.09%
14.09%
14.36%
16.38%
11.73%
10.81%
12.62%
Other Income
29.74
26.68
8.39
70.87
50.25
48.37
55.63
48.50
24.92
28.99
15.93
Interest
10.65
5.34
6.93
5.07
4.04
0.81
0.81
1.01
2.37
4.93
1.54
Depreciation
58.33
58.73
60.43
60.94
52.17
52.44
46.89
45.62
47.65
44.64
40.67
PBT
37.32
-14.52
20.67
164.28
257.79
247.70
242.70
266.64
173.99
167.14
214.27
Tax
29.46
15.97
4.99
41.72
77.29
92.97
68.02
92.60
27.32
51.69
62.82
Tax Rate
78.94%
-94.89%
-36.19%
24.69%
32.21%
31.50%
27.35%
31.55%
24.62%
29.52%
29.80%
PAT
7.86
-32.80
-18.78
129.17
164.71
202.19
180.66
200.88
83.63
123.40
148.02
PAT before Minority Interest
7.99
-32.80
-18.78
127.27
162.63
202.19
180.66
200.88
83.63
123.40
148.02
Minority Interest
0.13
0.00
0.00
1.90
2.08
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.37%
-1.92%
-1.25%
6.76%
8.17%
11.28%
11.05%
12.43%
4.93%
7.11%
7.77%
PAT Growth
175.58%
-
-
-21.58%
-18.54%
11.92%
-10.07%
140.20%
-32.23%
-16.63%
 
EPS
0.34
-1.42
-0.81
5.58
7.11
8.73
7.80
8.67
3.61
5.33
6.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
749.30
782.51
798.75
969.12
964.95
925.29
891.13
823.07
819.58
733.30
Share Capital
46.30
46.24
46.24
48.84
48.84
48.84
48.84
48.84
48.84
48.84
Total Reserves
697.90
734.36
752.16
920.28
916.11
876.45
842.29
774.23
770.74
684.46
Non-Current Liabilities
198.10
21.59
40.00
45.63
27.53
19.48
31,359.00
26.97
356.57
51.94
Secured Loans
29.02
0.00
0.00
5.27
0.00
0.00
0.00
0.00
0.02
0.03
Unsecured Loans
140.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
Long Term Provisions
2.41
1.55
1.34
0.51
0.42
2.20
717.00
10.38
319.24
13.37
Current Liabilities
676.70
462.97
400.23
425.66
353.71
305.10
182,701.00
274.30
333.28
406.23
Trade Payables
378.55
356.43
298.65
324.07
272.96
219.85
81,759.00
145.85
186.45
236.22
Other Current Liabilities
223.84
66.02
62.08
70.00
53.54
62.05
32,568.00
80.12
66.59
64.80
Short Term Borrowings
26.64
3.57
9.57
5.86
0.00
0.00
44,975.00
0.00
0.00
15.82
Short Term Provisions
47.67
36.95
29.93
25.73
27.21
23.20
23,399.00
48.33
80.24
89.39
Total Liabilities
1,624.10
1,267.07
1,238.98
1,454.12
1,346.19
1,249.87
321,655.13
1,124.34
1,509.43
1,191.47
Net Block
363.50
372.22
380.48
335.21
274.13
288.28
198,943.00
326.32
370.45
373.19
Gross Block
638.64
638.87
617.94
511.72
408.91
384.98
334.19
624.11
635.98
621.75
Accumulated Depreciation
274.29
266.65
237.46
176.51
134.78
96.70
50.91
297.79
265.53
248.56
Non Current Assets
590.05
543.84
525.00
697.92
638.58
618.48
293,240.00
367.56
710.75
424.81
Capital Work in Progress
81.62
74.95
68.57
72.00
27.62
14.69
24.46
8.39
5.33
8.02
Non Current Investment
16.38
0.06
0.03
231.69
294.62
275.81
52,999.00
0.01
0.01
20.76
Long Term Loans & Adv.
124.10
93.99
75.33
57.81
41.80
39.64
32,141.00
31.00
333.28
21.43
Other Non Current Assets
4.45
2.62
0.59
1.21
0.41
0.06
74.00
1.84
1.68
1.41
Current Assets
1,034.05
723.23
713.98
756.20
707.61
631.39
219,272.00
756.78
798.68
766.66
Current Investments
0.00
0.45
2.80
191.33
214.72
138.95
54,086.00
292.51
180.71
71.09
Inventories
193.34
174.72
194.43
133.76
109.42
129.41
54,651.00
106.44
162.91
180.22
Sundry Debtors
186.37
208.95
254.99
342.30
252.69
270.20
23,181.00
231.41
325.57
365.24
Cash & Bank
441.91
280.34
189.69
44.89
33.45
12.89
13,541.00
35.76
34.20
42.24
Other Current Assets
212.43
4.45
7.39
15.96
97.33
79.94
73,813.00
90.66
95.29
107.87
Short Term Loans & Adv.
67.91
54.32
64.68
27.96
76.80
58.93
69,963.00
67.67
91.90
106.13
Net Current Assets
357.35
260.26
313.75
330.54
353.90
326.29
36,571.00
482.48
465.40
360.43
Total Assets
1,624.10
1,267.07
1,238.98
1,454.12
1,346.19
1,249.87
512,512.00
1,124.34
1,509.43
1,191.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-62.78
146.80
101.63
145.34
279.62
114.43
230.11
225.10
155.47
107.84
PBT
-16.83
-13.79
168.99
239.92
295.16
248.66
200.88
110.95
175.09
210.84
Adjustment
52.79
77.12
45.56
40.43
-27.73
-2.89
76.89
53.11
24.44
29.66
Changes in Working Capital
-83.72
105.18
-42.55
-43.49
104.09
-57.65
37.40
105.14
14.11
-72.26
Cash after chg. in Working capital
-47.76
168.51
172.00
236.86
371.52
188.12
315.17
269.20
213.64
168.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.02
-21.71
-70.37
-91.52
-91.90
-73.69
-85.06
-44.10
-58.17
-60.40
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
-231.62
-107.75
255.03
35.45
-97.23
35.88
-69.98
-179.03
-108.33
-58.75
Net Fixed Assets
52.46
13.56
-97.74
-65.90
-36.41
-41.25
266.15
6.66
-33.12
-55.31
Net Investments
-0.19
0.00
318.92
10.79
-95.13
-51.78
-75.02
-106.31
-84.17
17.53
Others
-283.89
-121.31
33.85
90.56
34.31
128.91
-261.11
-79.38
8.96
-20.97
Cash from Financing Activity
210.02
-19.99
-241.01
-173.83
-162.46
-147.92
-166.37
-59.61
-55.18
-78.30
Net Cash Inflow / Outflow
-84.38
19.06
115.65
6.96
19.93
2.39
-6.24
-13.54
-8.04
-29.21
Opening Cash & Equivalents
175.06
155.79
40.14
30.15
10.22
7.83
14.07
27.61
42.24
71.45
Closing Cash & Equivalent
90.68
175.06
155.79
40.14
30.15
10.22
7.83
14.07
34.20
42.24

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
32.15
33.76
34.53
39.69
39.51
37.89
36.49
33.54
33.40
29.86
ROA
-2.27%
-1.50%
9.45%
11.62%
15.58%
14.89%
17.45%
6.35%
9.14%
12.01%
ROE
-4.30%
-2.38%
14.40%
16.82%
21.39%
19.89%
23.49%
10.23%
15.98%
21.83%
ROCE
-1.30%
-0.86%
19.46%
25.08%
31.32%
27.47%
34.44%
13.86%
23.06%
30.22%
Fixed Asset Turnover
2.68
2.39
3.38
4.38
4.63
5.06
3.76
2.96
3.07
3.63
Receivable days
42.20
56.43
57.04
53.88
51.87
47.23
43.73
54.50
65.26
53.43
Inventory Days
39.29
44.90
31.34
22.02
23.69
23.83
21.72
26.36
32.41
31.06
Payable days
106.54
110.71
66.87
62.74
59.99
55.48
46.27
42.67
52.01
49.20
Cash Conversion Cycle
-25.05
-9.38
21.52
13.16
15.58
15.57
19.19
38.19
45.66
35.29
Total Debt/Equity
0.31
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.02
Interest Cover
-2.15
-0.99
34.33
60.39
365.40
308.01
291.57
47.81
36.52
137.91

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Greaves Cotton exploring export opportunities for Ampere brand of electric two-wheelers
    16th Aug 2022, 14:30 PM

    Greaves Electric Mobility is working on new products, both in two and three-wheeler segments, including on high-speed electric scooters, and may launch a few of them by the fiscal-end

    Read More
  • Greaves Cotton turns black in Q1
    12th Aug 2022, 11:08 AM

    Total consolidated income of the company increased by around 3-fold at Rs 670.73 crore for Q1FY23

    Read More
  • Greaves Cotton - Quarterly Results
    11th Aug 2022, 12:57 PM

    Read More
  • Greaves Cotton’s arm launches new EV dealership of Ampere Electric
    2nd Aug 2022, 17:49 PM

    This dealership will strengthen the brand's presence in Kurnool

    Read More
  • Greaves Cotton inaugurates multibrand EV retail store ‘AutoEVmart’ in Thiruvananthapuram
    14th Jul 2022, 09:28 AM

    The store will offer EV vehicles from over 14 leading EV brands under one roof, to address the rising EV demand

    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.