Nifty
:
25323.55
Sensex
:
82605.43
178.05 (0.71%)
575.45 (0.70%)
Nifty
Sensex
:
:
25323.55
82605.43
178.05 (0.71%)
575.45 (0.70%)

Greaves Cotton Ltd.

Diesel Engines

Rating :
57/99

BSE: 501455 | NSE: GREAVESCOT

NSE BSE
205.21
15-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  202.4
  •  206.24
  •  201.5
  •  201.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1021434
  •  208014587.44
  •  319.5
  •  154.5

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,781.46
  • 58.91
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,633.01
  • 0.97%
  • 3.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.81%
  • 2.53%
  • 32.01%
  • FII
  • DII
  • Others
  • 2.45%
  • 2.98%
  • 4.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.09
  • 14.23
  • 2.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.52
  • 11.11
  • 0.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.62
  • 78.14
  • -9.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.83
  • -
  • 45.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.35
  • 3.43
  • 2.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.69
  • 30.08
  • 20.57

Earnings Forecasts:

(Updated: 11-10-2025)
Description
2024
2025
2026
2027
Adj EPS
2.51
7.15
13.8
9.4
P/E Ratio
81.76
28.70
14.87
21.83
Revenue
2918.44
3660.2
4575.15
4367.3
EBITDA
135.73
240.4
294.4
367.3
Net Income
58.4
117.3
165.8
217.6
ROA
2.33
P/B Ratio
3.39
2.92
2.49
2.42
ROE
4.1
10.25
16.35
11
FCFF
-87.61
FCFF Yield
-1.77
Net Debt
-240.89
BVPS
60.46
70.35
82.55
84.9

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
745.43
639.70
16.53%
822.83
672.53
22.35%
750.60
665.38
12.81%
705.31
726.69
-2.94%
Expenses
688.50
612.41
12.42%
777.09
648.79
19.78%
710.93
630.02
12.84%
682.28
680.79
0.22%
EBITDA
56.93
27.29
108.61%
45.74
23.74
92.67%
39.67
35.36
12.19%
23.03
45.90
-49.83%
EBIDTM
7.64%
4.27%
5.56%
3.53%
5.29%
5.31%
3.27%
6.32%
Other Income
18.04
16.96
6.37%
12.28
13.39
-8.29%
11.64
14.42
-19.28%
13.78
15.44
-10.75%
Interest
4.87
2.94
65.65%
5.92
3.04
94.74%
3.15
2.27
38.77%
4.27
2.21
93.21%
Depreciation
26.56
26.05
1.96%
25.27
28.18
-10.33%
25.73
20.33
26.56%
26.43
19.15
38.02%
PBT
43.02
15.26
181.91%
26.83
3.49
668.77%
28.60
74.34
-61.53%
1.81
-340.52
-
Tax
22.17
15.42
43.77%
25.30
16.84
50.24%
21.92
28.74
-23.73%
16.14
34.07
-52.63%
PAT
20.85
-0.16
-
1.53
-13.35
-
6.68
45.60
-85.35%
-14.33
-374.59
-
PATM
2.80%
-0.03%
0.19%
-1.99%
0.89%
6.85%
-2.03%
-51.55%
EPS
1.42
0.44
222.73%
1.03
0.11
836.36%
0.90
2.50
-64.00%
0.14
-8.22
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,024.17
2,918.44
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
Net Sales Growth
11.83%
10.83%
-2.45%
57.89%
13.95%
-21.48%
-5.18%
12.46%
9.65%
1.14%
 
Cost Of Goods Sold
2,040.33
1,987.56
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
Gross Profit
983.84
930.88
833.78
729.41
450.70
420.51
593.40
633.65
582.24
573.79
577.44
GP Margin
32.53%
31.90%
31.66%
27.02%
26.36%
28.03%
31.05%
31.44%
32.49%
35.11%
35.73%
Total Expenditure
2,858.80
2,783.58
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
Power & Fuel Cost
-
20.34
17.16
11.51
9.17
10.05
13.64
13.41
12.71
13.36
15.77
% Of Sales
-
0.70%
0.65%
0.43%
0.54%
0.67%
0.71%
0.67%
0.71%
0.82%
0.98%
Employee Cost
-
325.26
311.18
211.91
169.62
141.86
172.61
177.94
167.29
160.08
155.38
% Of Sales
-
11.14%
11.82%
7.85%
9.92%
9.45%
9.03%
8.83%
9.33%
9.79%
9.61%
Manufacturing Exp.
-
103.55
106.96
64.41
57.11
44.77
44.73
40.64
38.17
36.70
32.99
% Of Sales
-
3.55%
4.06%
2.39%
3.34%
2.98%
2.34%
2.02%
2.13%
2.25%
2.04%
General & Admin Exp.
-
89.34
84.75
69.57
32.92
23.94
40.30
41.28
39.85
46.46
55.24
% Of Sales
-
3.06%
3.22%
2.58%
1.93%
1.60%
2.11%
2.05%
2.22%
2.84%
3.42%
Selling & Distn. Exp.
-
193.13
164.84
186.94
111.30
67.10
57.81
54.85
40.08
36.70
27.37
% Of Sales
-
6.62%
6.26%
6.93%
6.51%
4.47%
3.03%
2.72%
2.24%
2.25%
1.69%
Miscellaneous Exp.
-
64.40
58.90
51.77
47.71
53.15
104.89
41.78
31.56
45.72
27.37
% Of Sales
-
2.21%
2.24%
1.92%
2.79%
3.54%
5.49%
2.07%
1.76%
2.80%
1.60%
EBITDA
165.37
134.86
89.99
133.30
22.87
79.64
159.42
263.75
252.58
234.77
264.77
EBITDA Margin
5.47%
4.62%
3.42%
4.94%
1.34%
5.31%
8.34%
13.09%
14.09%
14.36%
16.38%
Other Income
55.74
55.53
66.26
67.22
26.68
8.39
70.87
50.25
48.37
55.63
48.50
Interest
18.21
16.28
9.23
11.69
5.34
6.93
5.07
4.04
0.81
0.81
1.01
Depreciation
103.99
103.48
84.39
56.68
58.73
60.43
60.94
52.17
52.44
46.89
45.62
PBT
100.26
70.63
62.63
132.15
-14.52
20.67
164.28
257.79
247.70
242.70
266.64
Tax
85.53
78.78
94.17
43.06
15.97
4.99
41.72
77.29
92.97
68.02
92.60
Tax Rate
85.31%
108.66%
-34.60%
35.99%
-94.89%
-36.19%
24.69%
32.21%
31.50%
27.35%
31.55%
PAT
14.73
58.40
-135.27
78.03
-35.30
-18.78
129.17
164.71
202.19
180.66
200.88
PAT before Minority Interest
81.17
-6.28
-367.27
69.75
-35.30
-18.78
127.27
162.63
202.19
180.66
200.88
Minority Interest
66.44
64.68
232.00
8.28
0.00
0.00
1.90
2.08
0.00
0.00
0.00
PAT Margin
0.49%
2.00%
-5.14%
2.89%
-2.06%
-1.25%
6.76%
8.17%
11.28%
11.05%
12.43%
PAT Growth
104.30%
-
-
-
-
-
-21.58%
-18.54%
11.92%
-10.07%
 
EPS
0.63
2.51
-5.81
3.35
-1.52
-0.81
5.55
7.08
8.69
7.76
8.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,405.58
1,440.23
1,586.54
749.30
782.51
798.75
969.12
964.95
925.29
891.13
Share Capital
46.50
46.40
46.33
46.30
46.24
46.24
48.84
48.84
48.84
48.84
Total Reserves
1,345.72
1,372.57
1,526.44
697.90
734.36
752.16
920.28
916.11
876.45
842.29
Non-Current Liabilities
84.84
79.67
24.12
194.74
21.59
40.00
45.63
27.53
19.48
31,359.00
Secured Loans
0.00
0.00
0.00
29.02
0.00
0.00
5.27
0.00
0.00
0.00
Unsecured Loans
0.00
0.27
0.00
140.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.82
5.73
2.13
2.41
1.55
1.34
0.51
0.42
2.20
717.00
Current Liabilities
861.00
689.99
712.99
680.06
462.97
400.23
425.66
353.71
305.10
1,82,701.00
Trade Payables
522.10
386.04
441.36
378.55
356.43
298.65
324.07
272.96
219.85
81,759.00
Other Current Liabilities
177.16
167.74
189.82
227.20
66.02
62.08
70.00
53.54
62.05
32,568.00
Short Term Borrowings
53.26
49.07
3.39
26.64
3.57
9.57
5.86
0.00
0.00
44,975.00
Short Term Provisions
108.48
87.14
78.42
47.67
36.95
29.93
25.73
27.21
23.20
23,399.00
Total Liabilities
2,531.09
2,443.82
2,704.67
1,624.10
1,267.07
1,238.98
1,454.12
1,346.19
1,249.87
3,21,655.13
Net Block
846.33
824.89
368.68
363.50
372.22
380.48
335.21
274.13
288.28
1,98,943.00
Gross Block
1,313.21
1,197.44
666.20
638.64
638.87
617.94
511.72
408.91
384.98
334.19
Accumulated Depreciation
466.88
372.55
297.52
274.29
266.65
237.46
176.51
134.78
96.70
50.91
Non Current Assets
1,075.37
1,257.35
614.98
885.61
543.84
525.00
697.92
638.58
618.48
2,93,240.00
Capital Work in Progress
43.31
62.67
82.56
81.62
74.95
68.57
72.00
27.62
14.69
24.46
Non Current Investment
0.25
0.00
9.56
16.38
0.06
0.03
231.69
294.62
275.81
52,999.00
Long Term Loans & Adv.
170.00
116.38
110.27
80.12
93.99
75.33
57.81
41.80
39.64
32,141.00
Other Non Current Assets
15.48
253.41
43.91
343.99
2.62
0.59
1.21
0.41
0.06
74.00
Current Assets
1,455.72
1,186.47
2,076.62
726.18
723.23
713.98
756.20
707.61
631.39
2,19,272.00
Current Investments
120.42
156.69
113.77
0.00
0.45
2.80
191.33
214.72
138.95
54,086.00
Inventories
335.54
276.12
214.95
193.34
174.72
194.43
133.76
109.42
129.41
54,651.00
Sundry Debtors
334.46
236.40
166.15
186.37
208.95
254.99
342.30
252.69
270.20
23,181.00
Cash & Bank
201.71
314.15
541.41
100.38
280.34
189.69
44.89
33.45
12.89
13,541.00
Other Current Assets
463.59
87.48
407.49
132.21
58.77
72.07
43.92
97.33
79.94
73,813.00
Short Term Loans & Adv.
327.24
115.63
632.85
113.88
54.32
64.68
27.96
76.80
58.93
69,963.00
Net Current Assets
594.72
496.48
1,363.63
46.12
260.26
313.75
330.54
353.90
326.29
36,571.00
Total Assets
2,531.09
2,443.82
2,691.60
1,611.79
1,267.07
1,238.98
1,454.12
1,346.19
1,249.87
5,12,512.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-22.52
-153.04
-135.16
-56.28
146.80
101.63
145.34
279.62
114.43
230.11
PBT
72.50
-273.10
112.81
-19.33
-13.79
168.99
239.92
295.16
248.66
200.88
Adjustment
68.16
393.80
60.88
69.03
77.12
45.56
40.43
-27.73
-2.89
76.89
Changes in Working Capital
-74.20
-159.55
-262.61
-90.96
105.18
-42.55
-43.49
104.09
-57.65
37.40
Cash after chg. in Working capital
66.46
-38.85
-88.92
-41.26
168.51
172.00
236.86
371.52
188.12
315.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-88.98
-114.19
-46.24
-15.02
-21.71
-70.37
-91.52
-91.90
-73.69
-85.06
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
49.71
232.42
-757.68
-238.12
-107.75
255.03
35.45
-97.23
35.88
-69.98
Net Fixed Assets
-48.05
-21.72
20.68
52.46
13.56
-97.74
-65.90
-36.41
-41.25
266.15
Net Investments
-176.01
-277.82
-33.67
-0.19
0.00
318.92
10.79
-95.13
-51.78
-75.02
Others
273.77
531.96
-744.69
-290.39
-121.31
33.85
90.56
34.31
128.91
-261.11
Cash from Financing Activity
-39.98
-32.01
888.59
210.02
-19.99
-241.01
-173.83
-162.46
-147.92
-166.37
Net Cash Inflow / Outflow
-12.79
47.37
-4.25
-84.38
19.06
115.65
6.96
19.93
2.39
-6.24
Opening Cash & Equivalents
147.82
86.43
90.68
175.06
155.79
40.14
30.15
10.22
7.83
14.07
Closing Cash & Equivalent
135.03
147.82
86.43
90.68
175.06
155.79
40.14
30.15
10.22
7.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
59.88
61.16
67.89
32.15
33.76
34.53
39.69
39.51
37.89
36.49
ROA
-0.25%
-14.27%
3.22%
-2.44%
-1.50%
9.45%
11.62%
15.58%
14.89%
17.45%
ROE
-0.45%
-24.55%
6.02%
-4.63%
-2.38%
14.40%
16.82%
21.39%
19.89%
23.49%
ROCE
6.02%
-17.14%
9.68%
-1.58%
-0.86%
19.46%
25.08%
31.32%
27.47%
34.44%
Fixed Asset Turnover
2.32
2.83
4.14
2.68
2.39
3.38
4.38
4.63
5.06
3.76
Receivable days
35.70
27.90
23.83
42.20
56.43
57.04
53.88
51.87
47.23
43.73
Inventory Days
38.25
34.03
27.60
39.29
44.90
31.34
22.02
23.69
23.83
21.72
Payable days
83.39
83.92
75.95
106.54
110.71
66.87
62.74
59.99
55.48
46.27
Cash Conversion Cycle
-9.44
-21.98
-24.52
-25.05
-9.38
21.52
13.16
15.58
15.57
19.19
Total Debt/Equity
0.04
0.03
0.00
0.31
0.00
0.01
0.01
0.00
0.00
0.00
Interest Cover
5.45
-28.59
10.65
-2.62
-0.99
34.33
60.39
365.40
308.01
291.57

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Greaves Cotton’s arm launches Ampere Magnus Grand
    18th Sep 2025, 15:08 PM

    Ampere Magnus Grand is powered by a Lithium Ferro Phosphate (LFP) battery, backed by 5-year or 75,000 km warranty, engineered to meet the demands of India’s diverse travel needs

    Read More
  • Greaves Cotton approves further investment of Rs 22 crore in Greaves Finance
    15th Sep 2025, 10:11 AM

    The said transaction is expected to be completed on or before September 28, 2025

    Read More
  • Greaves Cotton acquires additional 10% stake in Excel Controlinkage
    13th Aug 2025, 10:39 AM

    Following this tranche, the company’s aggregate shareholding in Excel stands increased to 80%

    Read More
  • Greaves Cotton - Quarterly Results
    30th Jul 2025, 12:52 PM

    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.