Nifty
:
8083.80
Sensex
:
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)
Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Greaves Cotton Ltd.

Diesel Engines

Rating :
48/99

BSE: 501455 | NSE: GREAVESCOT

NSE BSE
66.95
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  67.75
  •  68.35
  •  66.05
  •  67.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  138794
  •  93.04
  •  156.85
  •  66.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,550.24
  • 9.49
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,516.48
  • 5.97%
  • 1.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.81%
  • 1.02%
  • 13.13%
  • FII
  • DII
  • Others
  • 15.01%
  • 11.18%
  • 4.85%

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
  • 17.23
  • 17.92
  • 17.96

P:BV (Average)

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

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.30
  • 11.16
  • 10.82

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
520.26
0.00
0
512.42
0.00
0
492.09
0.00
0
541.08
0.00
0
Expenses
447.07
0.00
0
457.39
0.00
0
433.78
0.00
0
472.94
0.00
0
EBITDA
73.19
0.00
0
55.03
0.00
0
58.31
0.00
0
68.14
0.00
0
EBIDTM
14.07%
0.00%
10.74%
0.00%
11.85%
0.00%
12.59%
0.00%
Other Income
3.03
0.00
0
6.43
0.00
0
7.47
0.00
0
8.64
0.00
0
Interest
1.43
0.00
0
1.12
0.00
0
1.04
0.00
0
0.94
0.00
0
Depreciation
12.98
0.00
0
16.12
0.00
0
14.09
0.00
0
13.29
0.00
0
PBT
66.52
0.00
0
49.25
0.00
0
50.65
0.00
0
49.68
0.00
0
Tax
17.93
0.00
0
5.62
0.00
0
16.15
0.00
0
16.15
0.00
0
PAT
48.59
0.00
0
43.63
0.00
0
34.50
0.00
0
33.53
0.00
0
PATM
9.34%
0.00%
8.51%
0.00%
7.01%
0.00%
6.20%
0.00%
EPS
2.12
0.00
0
1.80
0.00
0
1.46
0.00
0
1.43
0.00
0

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
2,065.85
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
0.00%
12.46%
9.65%
1.14%
-4.81%
-2.20%
-8.93%
6.53%
39.73%
-8.02%
 
Cost Of Goods Sold
1,419.54
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
646.31
633.65
582.24
573.79
577.44
550.51
544.43
578.99
541.51
397.80
448.43
GP Margin
31.29%
31.44%
32.49%
35.11%
35.73%
32.43%
31.36%
30.38%
30.26%
31.06%
32.21%
Total Expenditure
1,811.18
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
254.67
268.01
252.58
234.77
264.77
199.09
187.72
240.55
236.64
193.02
210.00
EBITDA Margin
12.33%
13.30%
14.09%
14.36%
16.38%
11.73%
10.81%
12.62%
13.23%
15.07%
15.08%
Other Income
25.57
45.99
48.37
55.63
48.50
24.92
28.99
15.93
6.15
14.95
7.37
Interest
4.53
4.04
0.81
0.81
1.01
2.37
4.93
1.54
3.74
1.34
13.63
Depreciation
56.48
52.17
52.44
46.89
45.62
47.65
44.64
40.67
41.60
23.55
30.51
PBT
216.10
257.79
247.70
242.70
266.64
173.99
167.14
214.27
197.45
183.08
173.23
Tax
55.85
77.29
92.97
68.02
92.60
27.32
51.69
62.82
65.99
56.76
55.76
Tax Rate
25.84%
32.21%
31.50%
27.35%
31.55%
24.62%
29.52%
29.80%
25.89%
31.00%
32.19%
PAT
160.25
164.71
202.19
180.66
200.88
83.63
123.40
148.02
188.93
126.32
117.47
PAT before Minority Interest
163.43
162.63
202.19
180.66
200.88
83.63
123.40
148.02
188.93
126.32
117.47
Minority Interest
3.18
2.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.76%
8.17%
11.28%
11.05%
12.43%
4.93%
7.11%
7.77%
10.56%
9.86%
8.44%
PAT Growth
0.00%
-18.54%
11.92%
-10.07%
140.20%
-32.23%
-16.63%
-21.65%
49.56%
7.53%
 
Unadjusted EPS
6.81
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’s arm opens two new EV dealerships in Delhi-NCR: Report
    20th Feb 2020, 11:08 AM

    Ampere Vehicles aims to strengthen its presence in the city with these showrooms

    Read More
  • Greaves Cotton eyes e-mobility, auto sectors to drive growth
    7th Feb 2020, 10:40 AM

    The company is looking at penetrating key metros across the country as part of its last-mile connectivity initiative

    Read More
  • Greaves Cotton’s arm ties up with RVCE: Report
    14th Jan 2020, 10:47 AM

    The tie-up has been institutionalised as an EV mentorship model where in select students from the college will be inducted into Greaves Cotton

    Read More
  • Greaves Cotton’s arm to power Bigbasket’s delivery fleet
    10th Jan 2020, 14:35 PM

    Bigbasket operates fleets of delivery teams across 26 cities of India to cater to over 2.5 lac customer orders a day

    Read More
  • Greaves Cotton’s arm expands Pan-India EV network with 23 new dealerships
    31st Dec 2019, 10:19 AM

    With the new dealership stores, commuters will now have access to an exciting range of high performing e-scooters

    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.