Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Diesel Engines

Rating :
51/99

BSE: 501455 | NSE: GREAVESCOT

150.30
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  156.00
  •  156.60
  •  149.50
  •  156.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1458606
  •  2212.33
  •  175.70
  •  118.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,484.64
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,990.29
  • 0.60%
  • 2.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.00%
  • 2.34%
  • 30.84%
  • FII
  • DII
  • Others
  • 3.18%
  • 3.15%
  • 4.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.51
  • 6.02
  • 21.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.37
  • -12.76
  • 10.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.48
  • -13.88
  • 123.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.37
  • 10.91
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.51
  • 3.40
  • 3.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.35
  • 25.77
  • 34.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
665.38
513.51
29.57%
726.69
698.81
3.99%
568.59
660.19
-13.87%
826.94
620.82
33.20%
Expenses
630.02
510.39
23.44%
680.79
655.94
3.79%
582.10
621.76
-6.38%
777.98
580.16
34.10%
EBITDA
35.36
3.12
1,033.33%
45.90
42.87
7.07%
-13.51
38.43
-
48.96
40.66
20.41%
EBIDTM
5.31%
0.61%
6.32%
6.13%
-2.38%
5.82%
5.92%
6.55%
Other Income
14.42
17.82
-19.08%
15.44
15.02
2.80%
21.51
10.54
104.08%
23.76
9.64
146.47%
Interest
2.27
2.37
-4.22%
2.21
2.10
5.24%
1.71
6.07
-71.83%
1.15
2.17
-47.00%
Depreciation
20.33
13.14
54.72%
19.15
14.01
36.69%
16.73
14.33
16.75%
15.20
14.97
1.54%
PBT
74.34
4.75
1,465.05%
-340.52
41.57
-
-9.51
28.94
-
44.39
26.92
64.90%
Tax
28.74
8.90
222.92%
34.07
8.03
324.28%
14.52
10.76
34.94%
15.37
8.82
74.26%
PAT
45.60
-4.15
-
-374.59
33.54
-
-24.03
18.18
-
29.02
18.10
60.33%
PATM
6.85%
-0.81%
-51.55%
4.80%
-4.23%
2.75%
3.51%
2.92%
EPS
2.50
0.28
792.86%
-8.22
1.25
-
-0.22
0.69
-
1.15
0.72
59.72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,787.60
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
1,735.94
Net Sales Growth
11.80%
57.89%
13.95%
-21.48%
-5.18%
12.46%
9.65%
1.14%
-4.81%
-2.20%
 
Cost Of Goods Sold
1,960.91
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
1,191.51
Gross Profit
826.69
729.41
450.70
420.51
593.40
633.65
582.24
573.79
577.44
550.51
544.43
GP Margin
29.66%
27.02%
26.36%
28.03%
31.05%
31.44%
32.49%
35.11%
35.73%
32.43%
31.36%
Total Expenditure
2,670.89
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
1,548.22
Power & Fuel Cost
-
11.51
9.17
10.05
13.64
13.41
12.71
13.36
15.77
16.04
18.38
% Of Sales
-
0.43%
0.54%
0.67%
0.71%
0.67%
0.71%
0.82%
0.98%
0.94%
1.06%
Employee Cost
-
211.91
169.62
141.86
172.61
177.94
167.29
160.08
155.38
163.66
172.11
% Of Sales
-
7.85%
9.92%
9.45%
9.03%
8.83%
9.33%
9.79%
9.61%
9.64%
9.91%
Manufacturing Exp.
-
64.41
57.11
44.77
44.73
40.64
38.17
36.70
32.99
16.42
19.79
% Of Sales
-
2.39%
3.34%
2.98%
2.34%
2.02%
2.13%
2.25%
2.04%
0.97%
1.14%
General & Admin Exp.
-
70.08
32.92
23.94
40.30
41.28
39.85
46.46
55.24
47.67
48.40
% Of Sales
-
2.60%
1.93%
1.60%
2.11%
2.05%
2.22%
2.84%
3.42%
2.81%
2.79%
Selling & Distn. Exp.
-
186.94
111.30
67.10
57.81
54.85
40.08
36.70
27.37
32.04
35.27
% Of Sales
-
6.93%
6.51%
4.47%
3.03%
2.72%
2.24%
2.25%
1.69%
1.89%
2.03%
Miscellaneous Exp.
-
51.26
47.71
53.15
104.89
41.78
31.56
45.72
25.92
75.59
35.27
% Of Sales
-
1.90%
2.79%
3.54%
5.49%
2.07%
1.76%
2.80%
1.60%
4.45%
3.62%
EBITDA
116.71
133.30
22.87
79.64
159.42
263.75
252.58
234.77
264.77
199.09
187.72
EBITDA Margin
4.19%
4.94%
1.34%
5.31%
8.34%
13.09%
14.09%
14.36%
16.38%
11.73%
10.81%
Other Income
75.13
67.22
26.68
8.39
70.87
50.25
48.37
55.63
48.50
24.92
28.99
Interest
7.34
11.69
5.34
6.93
5.07
4.04
0.81
0.81
1.01
2.37
4.93
Depreciation
71.41
56.68
58.73
60.43
60.94
52.17
52.44
46.89
45.62
47.65
44.64
PBT
-231.30
132.15
-14.52
20.67
164.28
257.79
247.70
242.70
266.64
173.99
167.14
Tax
92.70
43.06
15.97
4.99
41.72
77.29
92.97
68.02
92.60
27.32
51.69
Tax Rate
-40.08%
35.99%
-94.89%
-36.19%
24.69%
32.21%
31.50%
27.35%
31.55%
24.62%
29.52%
PAT
-324.00
78.03
-35.30
-18.78
129.17
164.71
202.19
180.66
200.88
83.63
123.40
PAT before Minority Interest
-108.48
69.75
-35.30
-18.78
127.27
162.63
202.19
180.66
200.88
83.63
123.40
Minority Interest
215.52
8.28
0.00
0.00
1.90
2.08
0.00
0.00
0.00
0.00
0.00
PAT Margin
-11.62%
2.89%
-2.06%
-1.25%
6.76%
8.17%
11.28%
11.05%
12.43%
4.93%
7.11%
PAT Growth
-593.38%
-
-
-
-21.58%
-18.54%
11.92%
-10.07%
140.20%
-32.23%
 
EPS
-13.97
3.36
-1.52
-0.81
5.57
7.10
8.72
7.79
8.66
3.60
5.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,586.54
749.30
782.51
798.75
969.12
964.95
925.29
891.13
823.07
819.58
Share Capital
46.33
46.30
46.24
46.24
48.84
48.84
48.84
48.84
48.84
48.84
Total Reserves
1,526.44
697.90
734.36
752.16
920.28
916.11
876.45
842.29
774.23
770.74
Non-Current Liabilities
24.12
194.74
21.59
40.00
45.63
27.53
19.48
31,359.00
26.97
356.57
Secured Loans
0.00
29.02
0.00
0.00
5.27
0.00
0.00
0.00
0.00
0.02
Unsecured Loans
0.00
140.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.13
2.41
1.55
1.34
0.51
0.42
2.20
717.00
10.38
319.24
Current Liabilities
712.99
680.06
462.97
400.23
425.66
353.71
305.10
182,701.00
274.30
333.28
Trade Payables
441.36
378.55
356.43
298.65
324.07
272.96
219.85
81,759.00
145.85
186.45
Other Current Liabilities
189.82
227.20
66.02
62.08
70.00
53.54
62.05
32,568.00
80.12
66.59
Short Term Borrowings
3.39
26.64
3.57
9.57
5.86
0.00
0.00
44,975.00
0.00
0.00
Short Term Provisions
78.42
47.67
36.95
29.93
25.73
27.21
23.20
23,399.00
48.33
80.24
Total Liabilities
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
1,509.43
Net Block
368.68
363.50
372.22
380.48
335.21
274.13
288.28
198,943.00
326.32
370.45
Gross Block
666.20
638.64
638.87
617.94
511.72
408.91
384.98
334.19
624.11
635.98
Accumulated Depreciation
296.26
274.29
266.65
237.46
176.51
134.78
96.70
50.91
297.79
265.53
Non Current Assets
1,068.21
885.61
543.84
525.00
697.92
638.58
618.48
293,240.00
367.56
710.75
Capital Work in Progress
82.56
81.62
74.95
68.57
72.00
27.62
14.69
24.46
8.39
5.33
Non Current Investment
9.56
16.38
0.06
0.03
231.69
294.62
275.81
52,999.00
0.01
0.01
Long Term Loans & Adv.
109.87
80.12
93.99
75.33
57.81
41.80
39.64
32,141.00
31.00
333.28
Other Non Current Assets
497.54
343.99
2.62
0.59
1.21
0.41
0.06
74.00
1.84
1.68
Current Assets
1,623.39
726.18
723.23
713.98
756.20
707.61
631.39
219,272.00
756.78
798.68
Current Investments
113.77
0.00
0.45
2.80
191.33
214.72
138.95
54,086.00
292.51
180.71
Inventories
214.95
193.34
174.72
194.43
133.76
109.42
129.41
54,651.00
106.44
162.91
Sundry Debtors
166.15
186.37
208.95
254.99
342.30
252.69
270.20
23,181.00
231.41
325.57
Cash & Bank
539.45
100.38
280.34
189.69
44.89
33.45
12.89
13,541.00
35.76
34.20
Other Current Assets
589.07
132.21
4.45
7.39
43.92
97.33
79.94
73,813.00
90.66
95.29
Short Term Loans & Adv.
207.94
113.88
54.32
64.68
27.96
76.80
58.93
69,963.00
67.67
91.90
Net Current Assets
910.40
46.12
260.26
313.75
330.54
353.90
326.29
36,571.00
482.48
465.40
Total Assets
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
1,509.43

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-135.16
-56.28
146.80
101.63
145.34
279.62
114.43
230.11
225.10
155.47
PBT
112.81
-19.33
-13.79
168.99
239.92
295.16
248.66
200.88
110.95
175.09
Adjustment
60.88
69.03
77.12
45.56
40.43
-27.73
-2.89
76.89
53.11
24.44
Changes in Working Capital
-262.61
-90.96
105.18
-42.55
-43.49
104.09
-57.65
37.40
105.14
14.11
Cash after chg. in Working capital
-88.92
-41.26
168.51
172.00
236.86
371.52
188.12
315.17
269.20
213.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-46.24
-15.02
-21.71
-70.37
-91.52
-91.90
-73.69
-85.06
-44.10
-58.17
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
-757.68
-238.12
-107.75
255.03
35.45
-97.23
35.88
-69.98
-179.03
-108.33
Net Fixed Assets
20.68
52.46
13.56
-97.74
-65.90
-36.41
-41.25
266.15
6.66
-33.12
Net Investments
-33.67
-0.19
0.00
318.92
10.79
-95.13
-51.78
-75.02
-106.31
-84.17
Others
-744.69
-290.39
-121.31
33.85
90.56
34.31
128.91
-261.11
-79.38
8.96
Cash from Financing Activity
888.59
210.02
-19.99
-241.01
-173.83
-162.46
-147.92
-166.37
-59.61
-55.18
Net Cash Inflow / Outflow
-4.25
-84.38
19.06
115.65
6.96
19.93
2.39
-6.24
-13.54
-8.04
Opening Cash & Equivalents
90.68
175.06
155.79
40.14
30.15
10.22
7.83
14.07
27.61
42.24
Closing Cash & Equivalent
86.43
90.68
175.06
155.79
40.14
30.15
10.22
7.83
14.07
34.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
67.89
32.15
33.76
34.53
39.69
39.51
37.89
36.49
33.54
33.40
ROA
3.22%
-2.44%
-1.50%
9.45%
11.62%
15.58%
14.89%
17.45%
6.35%
9.14%
ROE
6.02%
-4.63%
-2.38%
14.40%
16.82%
21.39%
19.89%
23.49%
10.23%
15.98%
ROCE
9.68%
-1.58%
-0.86%
19.46%
25.08%
31.32%
27.47%
34.44%
13.86%
23.06%
Fixed Asset Turnover
4.14
2.68
2.39
3.38
4.38
4.63
5.06
3.76
2.96
3.07
Receivable days
23.83
42.20
56.43
57.04
53.88
51.87
47.23
43.73
54.50
65.26
Inventory Days
27.60
39.29
44.90
31.34
22.02
23.69
23.83
21.72
26.36
32.41
Payable days
75.95
106.54
110.71
66.87
62.74
59.99
55.48
46.27
42.67
52.01
Cash Conversion Cycle
-24.52
-25.05
-9.38
21.52
13.16
15.58
15.57
19.19
38.19
45.66
Total Debt/Equity
0.00
0.31
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
Interest Cover
10.65
-2.62
-0.99
34.33
60.39
365.40
308.01
291.57
47.81
36.52

News Update:


  • Greaves Cotton reports consolidated net profit of Rs 46 crore in Q3
    8th Feb 2024, 16:00 PM

    Consolidated total income of the company increased by 27.94% at Rs 679.80 crore for Q3FY24

    Read More
  • Greaves Cotton’s arm partners with ElectricPe
    23rd Jan 2024, 15:35 PM

    The alliance between Greaves Finance and ElectricPe signifies a synergy between two industry leaders committed to redefining the electric vehicle journey for customers

    Read More
  • Greaves Cotton’s retail unit inaugurates master distributor outlet in Chennai
    20th Dec 2023, 15:14 PM

    The master distributor outlet in Chennai will serve as a launch pad for the establishment of multiple dealerships across the city, fostering market accessibility

    Read More
  • Greaves Cotton’s arm launches first showroom in Nepal
    4th Dec 2023, 12:42 PM

    The Kedia Organisation will be the exclusive authorised distributor for Ampere Electric two-wheelers' sales, marketing, distribution, and after-sales support in Nepal

    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.