Nifty
:
15796.60
Sensex
:
52594.63
-72.65 (-0.46%)
-178.42 (-0.34%)
Nifty
Sensex
:
:
15796.60
52594.63
-72.65 (-0.46%)
-178.42 (-0.34%)

Greaves Cotton Ltd.

Diesel Engines

Rating :
57/99

BSE: 501455 | NSE: GREAVESCOT

NSE BSE
156.80
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  152.75
  •  159.40
  •  150.30
  •  151.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11342016
  •  17604.94
  •  159.40
  •  66.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,631.10
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,450.98
  • N/A
  • 4.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.63%
  • 1.87%
  • 22.33%
  • FII
  • DII
  • Others
  • 4.94%
  • 11.69%
  • 3.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.08
  • 3.41
  • 2.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.89
  • -9.65
  • -8.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.22
  • -8.45
  • -13.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.50
  • 16.84
  • 16.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.40
  • 3.43
  • 3.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.33
  • 12.80
  • 13.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
520.40
386.19
34.75%
494.57
520.26
-4.94%
329.38
512.42
-35.72%
156.05
492.09
-68.29%
Expenses
478.81
362.59
32.05%
445.48
447.07
-0.36%
313.66
457.39
-31.42%
182.75
433.78
-57.87%
EBITDA
41.59
23.60
76.23%
49.09
73.19
-32.93%
15.72
55.03
-71.43%
-26.70
58.31
-
EBIDTM
7.99%
6.11%
9.93%
14.07%
4.77%
10.74%
-17.11%
11.85%
Other Income
2.48
3.23
-23.22%
2.06
3.03
-32.01%
1.61
6.43
-74.96%
2.18
7.47
-70.82%
Interest
1.02
1.48
-31.08%
1.22
1.43
-14.69%
2.19
1.12
95.54%
2.50
1.04
140.38%
Depreciation
16.22
17.75
-8.62%
15.15
12.98
16.72%
15.28
16.12
-5.21%
13.78
14.09
-2.20%
PBT
27.33
2.57
963.42%
30.91
66.52
-53.53%
-31.23
49.25
-
-40.80
50.65
-
Tax
13.68
2.02
577.23%
9.99
17.93
-44.28%
-8.74
5.62
-
-9.94
16.15
-
PAT
13.65
0.55
2,381.82%
20.92
48.59
-56.95%
-22.49
43.63
-
-30.86
34.50
-
PATM
2.62%
0.14%
4.23%
9.34%
-6.83%
8.51%
-19.78%
7.01%
EPS
0.59
0.02
2,850.00%
0.90
2.12
-57.55%
-0.97
1.80
-
-1.33
1.46
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
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
1,789.32
1,280.56
Net Sales Growth
-21.48%
-5.18%
12.46%
9.65%
1.14%
-4.81%
-2.20%
-8.93%
6.53%
39.73%
 
Cost Of Goods Sold
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
1,247.81
882.76
Gross Profit
420.51
593.40
633.65
582.24
573.79
577.44
550.51
544.43
578.99
541.51
397.80
GP Margin
28.03%
31.05%
31.44%
32.49%
35.11%
35.73%
32.43%
31.36%
30.38%
30.26%
31.06%
Total Expenditure
1,420.70
1,751.54
1,751.57
1,539.52
1,399.67
1,351.32
1,498.62
1,548.22
1,665.57
1,552.68
1,087.54
Power & Fuel Cost
-
13.64
13.41
12.71
13.36
15.77
16.04
18.38
22.35
18.56
12.15
% Of Sales
-
0.71%
0.67%
0.71%
0.82%
0.98%
0.94%
1.06%
1.17%
1.04%
0.95%
Employee Cost
-
172.61
177.94
167.29
160.08
155.38
163.66
172.11
163.61
142.53
92.62
% Of Sales
-
9.03%
8.83%
9.33%
9.79%
9.61%
9.64%
9.91%
8.58%
7.97%
7.23%
Manufacturing Exp.
-
44.73
40.64
38.17
36.70
32.99
16.42
19.79
18.78
21.01
15.43
% Of Sales
-
2.34%
2.02%
2.13%
2.25%
2.04%
0.97%
1.14%
0.99%
1.17%
1.20%
General & Admin Exp.
-
37.48
41.28
39.85
46.46
55.24
47.67
48.40
50.04
39.36
23.78
% Of Sales
-
1.96%
2.05%
2.22%
2.84%
3.42%
2.81%
2.79%
2.63%
2.20%
1.86%
Selling & Distn. Exp.
-
57.81
54.85
40.08
36.70
27.37
32.04
35.27
33.00
34.71
23.23
% Of Sales
-
3.03%
2.72%
2.24%
2.25%
1.69%
1.89%
2.03%
1.73%
1.94%
1.81%
Miscellaneous Exp.
-
107.71
41.78
31.56
45.72
25.92
75.59
62.76
50.66
48.70
23.23
% Of Sales
-
5.64%
2.07%
1.76%
2.80%
1.60%
4.45%
3.62%
2.66%
2.72%
2.93%
EBITDA
79.70
159.42
263.75
252.58
234.77
264.77
199.09
187.72
240.55
236.64
193.02
EBITDA Margin
5.31%
8.34%
13.09%
14.09%
14.36%
16.38%
11.73%
10.81%
12.62%
13.23%
15.07%
Other Income
8.33
70.87
50.25
48.37
55.63
48.50
24.92
28.99
15.93
6.15
14.95
Interest
6.93
5.07
4.04
0.81
0.81
1.01
2.37
4.93
1.54
3.74
1.34
Depreciation
60.43
60.94
52.17
52.44
46.89
45.62
47.65
44.64
40.67
41.60
23.55
PBT
-13.79
164.28
257.79
247.70
242.70
266.64
173.99
167.14
214.27
197.45
183.08
Tax
4.99
41.72
77.29
92.97
68.02
92.60
27.32
51.69
62.82
65.99
56.76
Tax Rate
-36.19%
24.69%
32.21%
31.50%
27.35%
31.55%
24.62%
29.52%
29.80%
25.89%
31.00%
PAT
-18.78
129.17
164.71
202.19
180.66
200.88
83.63
123.40
148.02
188.93
126.32
PAT before Minority Interest
-18.78
127.27
162.63
202.19
180.66
200.88
83.63
123.40
148.02
188.93
126.32
Minority Interest
0.00
1.90
2.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-1.25%
6.76%
8.17%
11.28%
11.05%
12.43%
4.93%
7.11%
7.77%
10.56%
9.86%
PAT Growth
-114.76%
-21.58%
-18.54%
11.92%
-10.07%
140.20%
-32.23%
-16.63%
-21.65%
49.56%
 
EPS
-0.81
5.59
7.12
8.75
7.81
8.69
3.62
5.34
6.40
8.17
5.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
798.75
969.12
964.95
925.29
891.13
823.07
819.58
733.30
631.02
504.73
Share Capital
46.24
48.84
48.84
48.84
48.84
48.84
48.84
48.84
48.84
48.84
Total Reserves
752.16
920.28
916.11
876.45
842.29
774.23
770.74
684.46
582.18
455.89
Non-Current Liabilities
40.00
45.63
27.53
19.48
31,359.00
26.97
356.57
51.94
223.52
54.81
Secured Loans
0.00
5.27
0.00
0.00
0.00
0.00
0.02
0.03
0.00
0.03
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.17
0.36
Long Term Provisions
1.34
0.51
0.42
2.20
717.00
10.38
319.24
13.37
190.17
24.78
Current Liabilities
400.23
425.66
353.71
305.10
182,701.00
274.30
333.28
406.23
418.25
542.89
Trade Payables
298.65
324.07
272.96
219.85
81,759.00
145.85
186.45
236.22
195.82
218.64
Other Current Liabilities
62.08
70.00
53.54
62.05
32,568.00
80.12
66.59
64.80
82.78
107.32
Short Term Borrowings
9.57
5.86
0.00
0.00
44,975.00
0.00
0.00
15.82
32.80
12.97
Short Term Provisions
29.93
25.73
27.21
23.20
23,399.00
48.33
80.24
89.39
106.85
203.96
Total Liabilities
1,238.98
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
Net Block
380.48
335.21
274.13
288.28
198,943.00
326.32
370.45
373.19
330.66
277.44
Gross Block
617.94
511.72
408.91
384.98
334.19
624.11
635.98
621.75
552.48
465.20
Accumulated Depreciation
237.46
176.51
134.78
96.70
50.91
297.79
265.53
248.56
221.82
187.76
Non Current Assets
525.00
697.92
638.58
618.48
293,240.00
367.56
710.75
424.81
576.12
344.42
Capital Work in Progress
68.57
72.00
27.62
14.69
24.46
8.39
5.33
8.02
20.34
9.29
Non Current Investment
0.03
231.69
294.62
275.81
52,999.00
0.01
0.01
20.76
20.76
34.09
Long Term Loans & Adv.
75.33
57.81
41.80
39.64
32,141.00
31.00
333.28
21.43
202.99
22.23
Other Non Current Assets
0.59
1.21
0.41
0.06
74.00
1.84
1.68
1.41
1.37
1.37
Current Assets
713.98
756.20
707.61
631.39
219,272.00
756.78
798.68
766.66
696.67
758.01
Current Investments
2.80
191.33
214.72
138.95
54,086.00
292.51
180.71
71.09
72.89
19.11
Inventories
194.43
133.76
109.42
129.41
54,651.00
106.44
162.91
180.22
182.14
197.05
Sundry Debtors
254.99
342.30
252.69
270.20
23,181.00
231.41
325.57
365.24
258.07
261.90
Cash & Bank
189.69
44.89
33.45
12.89
13,541.00
35.76
34.20
42.24
71.45
61.23
Other Current Assets
72.07
15.96
20.53
21.01
73,813.00
90.66
95.29
107.87
112.12
218.72
Short Term Loans & Adv.
64.68
27.96
76.80
58.93
69,963.00
67.67
91.90
106.13
110.44
216.60
Net Current Assets
313.75
330.54
353.90
326.29
36,571.00
482.48
465.40
360.43
278.42
215.12
Total Assets
1,238.98
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
101.63
145.34
279.62
114.43
230.11
225.10
155.47
107.84
109.63
109.73
PBT
168.99
239.92
295.16
248.66
200.88
110.95
175.09
210.84
254.92
183.08
Adjustment
45.56
40.43
-27.73
-2.89
76.89
53.11
24.44
29.66
-37.20
13.58
Changes in Working Capital
-42.55
-43.49
104.09
-57.65
37.40
105.14
14.11
-72.26
-42.53
-29.17
Cash after chg. in Working capital
172.00
236.86
371.52
188.12
315.17
269.20
213.64
168.24
175.19
167.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-70.37
-91.52
-91.90
-73.69
-85.06
-44.10
-58.17
-60.40
-65.56
-57.76
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
255.03
35.45
-97.23
35.88
-69.98
-179.03
-108.33
-58.75
-58.44
12.29
Net Fixed Assets
-97.74
-65.90
-36.41
-41.25
266.15
6.66
-33.12
-55.31
-97.36
-21.95
Net Investments
318.92
10.79
-95.13
-51.78
-75.02
-106.31
-84.17
17.53
-27.58
46.29
Others
33.85
90.56
34.31
128.91
-261.11
-79.38
8.96
-20.97
66.50
-12.05
Cash from Financing Activity
-241.01
-173.83
-162.46
-147.92
-166.37
-59.61
-55.18
-78.30
-40.97
-83.32
Net Cash Inflow / Outflow
115.65
6.96
19.93
2.39
-6.24
-13.54
-8.04
-29.21
10.22
38.70
Opening Cash & Equivalents
40.14
30.15
10.22
7.83
14.07
27.61
42.24
71.45
61.23
22.53
Closing Cash & Equivalent
155.79
40.14
30.15
10.22
7.83
14.07
34.20
42.24
71.45
61.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
34.53
39.69
39.51
37.89
36.49
33.54
33.40
29.86
25.67
20.50
ROA
9.45%
11.62%
15.58%
14.89%
17.45%
6.35%
9.14%
12.01%
15.91%
12.81%
ROE
14.40%
16.82%
21.39%
19.89%
23.49%
10.23%
15.98%
21.83%
33.51%
27.54%
ROCE
19.46%
25.08%
31.32%
27.47%
34.44%
13.86%
23.06%
30.22%
43.96%
38.89%
Fixed Asset Turnover
3.38
4.38
4.63
5.06
3.76
2.96
3.07
3.63
3.86
3.15
Receivable days
57.04
53.88
51.87
47.23
43.73
54.50
65.26
53.43
48.36
61.48
Inventory Days
31.34
22.02
23.69
23.83
21.72
26.36
32.41
31.06
35.27
46.53
Payable days
66.88
62.74
59.99
55.48
46.27
42.67
52.01
49.20
49.66
84.54
Cash Conversion Cycle
21.51
13.16
15.58
15.57
19.19
38.19
45.66
35.29
33.97
23.47
Total Debt/Equity
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.02
0.05
0.03
Interest Cover
34.33
60.39
365.40
308.01
291.57
47.81
36.52
137.91
69.16
137.63

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Greaves Cotton records exponential growth in non-automotive business in Q4FY21
    24th May 2021, 09:45 AM

    The company accelerated the non-automotive business and has seen impressive growth year-on-year

    Read More
  • Greaves Cotton initiates free COVID-19 vaccination drive for its employees
    19th May 2021, 14:57 PM

    Over 500 employees have been vaccinated so far, including around 85 per cent of the workforce in the age bracket of 45 years and above

    Read More
  • Greaves Cotton expecting its non-automotive engine business to witness continued growth
    11th May 2021, 15:16 PM

    The company's non-automotive engine business grew 54 per cent to 13,673 units in the March quarter of the previous fiscal

    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.