Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Diesel Engines

Rating :
47/99

BSE: 501455 | NSE: GREAVESCOT

158.75
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  151.90
  •  159.75
  •  151.65
  •  148.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1960591
  •  3058.41
  •  258.90
  •  125.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,674.24
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,397.47
  • 0.13%
  • 4.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.55%
  • 3.30%
  • 25.03%
  • FII
  • DII
  • Others
  • 3.13%
  • 9.33%
  • 3.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.75
  • -1.70
  • -9.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.32
  • -19.44
  • -21.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -25.06
  • -43.54
  • -60.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.46
  • 15.71
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.75
  • 3.62
  • 3.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.90
  • 20.84
  • 27.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
620.82
520.40
19.30%
486.40
494.57
-1.65%
373.51
329.38
13.40%
228.97
156.05
46.73%
Expenses
580.16
478.81
21.17%
472.77
445.48
6.13%
383.70
313.66
22.33%
245.87
182.75
34.54%
EBITDA
40.66
41.59
-2.24%
13.63
49.09
-72.23%
-10.19
15.72
-
-16.90
-26.70
-
EBIDTM
6.55%
7.99%
2.80%
9.93%
-2.73%
4.77%
-7.38%
-17.11%
Other Income
9.64
2.48
288.71%
3.42
2.06
66.02%
6.14
1.61
281.37%
3.15
2.18
44.50%
Interest
2.17
1.02
112.75%
1.20
1.22
-1.64%
1.21
2.19
-44.75%
0.76
2.50
-69.60%
Depreciation
14.97
16.22
-7.71%
14.08
15.15
-7.06%
14.95
15.28
-2.16%
14.73
13.78
6.89%
PBT
26.92
27.33
-1.50%
0.44
30.91
-98.58%
-18.98
-31.23
-
-25.21
-40.80
-
Tax
8.82
13.68
-35.53%
5.57
9.99
-44.24%
4.31
-8.74
-
-2.73
-9.94
-
PAT
18.10
13.65
32.60%
-5.13
20.92
-
-23.29
-22.49
-
-22.48
-30.86
-
PATM
2.92%
2.62%
-1.05%
4.23%
-6.24%
-6.83%
-9.82%
-19.78%
EPS
0.72
0.59
22.03%
-0.27
0.90
-
-1.01
-0.97
-
-0.97
-1.33
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
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
1,789.32
Net Sales Growth
13.95%
-21.48%
-5.18%
12.46%
9.65%
1.14%
-4.81%
-2.20%
-8.93%
6.53%
 
Cost Of Goods Sold
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
1,247.81
Gross Profit
450.70
420.51
593.40
633.65
582.24
573.79
577.44
550.51
544.43
578.99
541.51
GP Margin
26.36%
28.03%
31.05%
31.44%
32.49%
35.11%
35.73%
32.43%
31.36%
30.38%
30.26%
Total Expenditure
1,682.50
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
1,552.68
Power & Fuel Cost
-
10.05
13.64
13.41
12.71
13.36
15.77
16.04
18.38
22.35
18.56
% Of Sales
-
0.67%
0.71%
0.67%
0.71%
0.82%
0.98%
0.94%
1.06%
1.17%
1.04%
Employee Cost
-
141.86
172.61
177.94
167.29
160.08
155.38
163.66
172.11
163.61
142.53
% Of Sales
-
9.45%
9.03%
8.83%
9.33%
9.79%
9.61%
9.64%
9.91%
8.58%
7.97%
Manufacturing Exp.
-
44.36
44.73
40.64
38.17
36.70
32.99
16.42
19.79
18.78
21.01
% Of Sales
-
2.96%
2.34%
2.02%
2.13%
2.25%
2.04%
0.97%
1.14%
0.99%
1.17%
General & Admin Exp.
-
23.05
40.30
41.28
39.85
46.46
55.24
47.67
48.40
50.04
39.36
% Of Sales
-
1.54%
2.11%
2.05%
2.22%
2.84%
3.42%
2.81%
2.79%
2.63%
2.20%
Selling & Distn. Exp.
-
61.31
57.81
54.85
40.08
36.70
27.37
32.04
35.27
33.00
34.71
% Of Sales
-
4.09%
3.03%
2.72%
2.24%
2.25%
1.69%
1.89%
2.03%
1.73%
1.94%
Miscellaneous Exp.
-
60.24
104.89
41.78
31.56
45.72
25.92
75.59
62.76
50.66
34.71
% Of Sales
-
4.01%
5.49%
2.07%
1.76%
2.80%
1.60%
4.45%
3.62%
2.66%
2.72%
EBITDA
27.20
79.64
159.42
263.75
252.58
234.77
264.77
199.09
187.72
240.55
236.64
EBITDA Margin
1.59%
5.31%
8.34%
13.09%
14.09%
14.36%
16.38%
11.73%
10.81%
12.62%
13.23%
Other Income
22.35
8.39
70.87
50.25
48.37
55.63
48.50
24.92
28.99
15.93
6.15
Interest
5.34
6.93
5.07
4.04
0.81
0.81
1.01
2.37
4.93
1.54
3.74
Depreciation
58.73
60.43
60.94
52.17
52.44
46.89
45.62
47.65
44.64
40.67
41.60
PBT
-16.83
20.67
164.28
257.79
247.70
242.70
266.64
173.99
167.14
214.27
197.45
Tax
15.97
4.99
41.72
77.29
92.97
68.02
92.60
27.32
51.69
62.82
65.99
Tax Rate
-94.89%
-36.19%
24.69%
32.21%
31.50%
27.35%
31.55%
24.62%
29.52%
29.80%
25.89%
PAT
-32.80
-18.78
129.17
164.71
202.19
180.66
200.88
83.63
123.40
148.02
188.93
PAT before Minority Interest
-32.80
-18.78
127.27
162.63
202.19
180.66
200.88
83.63
123.40
148.02
188.93
Minority Interest
0.00
0.00
1.90
2.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-1.92%
-1.25%
6.76%
8.17%
11.28%
11.05%
12.43%
4.93%
7.11%
7.77%
10.56%
PAT Growth
0.00%
-
-21.58%
-18.54%
11.92%
-10.07%
140.20%
-32.23%
-16.63%
-21.65%
 
EPS
-1.42
-0.81
5.58
7.11
8.73
7.80
8.68
3.61
5.33
6.39
8.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
782.51
798.75
969.12
964.95
925.29
891.13
823.07
819.58
733.30
631.02
Share Capital
46.24
46.24
48.84
48.84
48.84
48.84
48.84
48.84
48.84
48.84
Total Reserves
734.36
752.16
920.28
916.11
876.45
842.29
774.23
770.74
684.46
582.18
Non-Current Liabilities
21.59
40.00
45.63
27.53
19.48
31,359.00
26.97
356.57
51.94
223.52
Secured Loans
0.00
0.00
5.27
0.00
0.00
0.00
0.00
0.02
0.03
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.17
Long Term Provisions
1.55
1.34
0.51
0.42
2.20
717.00
10.38
319.24
13.37
190.17
Current Liabilities
462.97
400.23
425.66
353.71
305.10
182,701.00
274.30
333.28
406.23
418.25
Trade Payables
356.43
298.65
324.07
272.96
219.85
81,759.00
145.85
186.45
236.22
195.82
Other Current Liabilities
66.02
62.08
70.00
53.54
62.05
32,568.00
80.12
66.59
64.80
82.78
Short Term Borrowings
3.57
9.57
5.86
0.00
0.00
44,975.00
0.00
0.00
15.82
32.80
Short Term Provisions
36.95
29.93
25.73
27.21
23.20
23,399.00
48.33
80.24
89.39
106.85
Total Liabilities
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
1,272.79
Net Block
372.22
380.48
335.21
274.13
288.28
198,943.00
326.32
370.45
373.19
330.66
Gross Block
638.87
617.94
511.72
408.91
384.98
334.19
624.11
635.98
621.75
552.48
Accumulated Depreciation
252.47
237.46
176.51
134.78
96.70
50.91
297.79
265.53
248.56
221.82
Non Current Assets
543.84
525.00
697.92
638.58
618.48
293,240.00
367.56
710.75
424.81
576.12
Capital Work in Progress
74.95
68.57
72.00
27.62
14.69
24.46
8.39
5.33
8.02
20.34
Non Current Investment
0.06
0.03
231.69
294.62
275.81
52,999.00
0.01
0.01
20.76
20.76
Long Term Loans & Adv.
96.08
75.33
57.81
41.80
39.64
32,141.00
31.00
333.28
21.43
202.99
Other Non Current Assets
0.53
0.59
1.21
0.41
0.06
74.00
1.84
1.68
1.41
1.37
Current Assets
723.23
713.98
756.20
707.61
631.39
219,272.00
756.78
798.68
766.66
696.67
Current Investments
0.45
2.80
191.33
214.72
138.95
54,086.00
292.51
180.71
71.09
72.89
Inventories
174.72
194.43
133.76
109.42
129.41
54,651.00
106.44
162.91
180.22
182.14
Sundry Debtors
208.95
254.99
342.30
252.69
270.20
23,181.00
231.41
325.57
365.24
258.07
Cash & Bank
280.34
189.69
44.89
33.45
12.89
13,541.00
35.76
34.20
42.24
71.45
Other Current Assets
58.77
7.39
15.96
20.53
79.94
73,813.00
90.66
95.29
107.87
112.12
Short Term Loans & Adv.
50.55
64.68
27.96
76.80
58.93
69,963.00
67.67
91.90
106.13
110.44
Net Current Assets
260.26
313.75
330.54
353.90
326.29
36,571.00
482.48
465.40
360.43
278.42
Total Assets
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
1,272.79

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
146.80
101.63
145.34
279.62
114.43
230.11
225.10
155.47
107.84
109.63
PBT
-13.79
168.99
239.92
295.16
248.66
200.88
110.95
175.09
210.84
254.92
Adjustment
77.12
45.56
40.43
-27.73
-2.89
76.89
53.11
24.44
29.66
-37.20
Changes in Working Capital
105.18
-42.55
-43.49
104.09
-57.65
37.40
105.14
14.11
-72.26
-42.53
Cash after chg. in Working capital
168.51
172.00
236.86
371.52
188.12
315.17
269.20
213.64
168.24
175.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.71
-70.37
-91.52
-91.90
-73.69
-85.06
-44.10
-58.17
-60.40
-65.56
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
-107.75
255.03
35.45
-97.23
35.88
-69.98
-179.03
-108.33
-58.75
-58.44
Net Fixed Assets
13.56
-97.74
-65.90
-36.41
-41.25
266.15
6.66
-33.12
-55.31
-97.36
Net Investments
0.00
318.92
10.79
-95.13
-51.78
-75.02
-106.31
-84.17
17.53
-27.58
Others
-121.31
33.85
90.56
34.31
128.91
-261.11
-79.38
8.96
-20.97
66.50
Cash from Financing Activity
-19.99
-241.01
-173.83
-162.46
-147.92
-166.37
-59.61
-55.18
-78.30
-40.97
Net Cash Inflow / Outflow
19.06
115.65
6.96
19.93
2.39
-6.24
-13.54
-8.04
-29.21
10.22
Opening Cash & Equivalents
155.79
40.14
30.15
10.22
7.83
14.07
27.61
42.24
71.45
61.23
Closing Cash & Equivalent
175.06
155.79
40.14
30.15
10.22
7.83
14.07
34.20
42.24
71.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
33.76
34.53
39.69
39.51
37.89
36.49
33.54
33.40
29.86
25.67
ROA
-1.50%
9.45%
11.62%
15.58%
14.89%
17.45%
6.35%
9.14%
12.01%
15.91%
ROE
-2.38%
14.40%
16.82%
21.39%
19.89%
23.49%
10.23%
15.98%
21.83%
33.51%
ROCE
-0.86%
19.46%
25.08%
31.32%
27.47%
34.44%
13.86%
23.06%
30.22%
43.96%
Fixed Asset Turnover
2.39
3.38
4.38
4.63
5.06
3.76
2.96
3.07
3.63
3.86
Receivable days
56.43
57.04
53.88
51.87
47.23
43.73
54.50
65.26
53.43
48.36
Inventory Days
44.90
31.34
22.02
23.69
23.83
21.72
26.36
32.41
31.06
35.27
Payable days
110.71
66.87
62.74
59.99
55.48
46.27
42.67
52.01
49.20
49.66
Cash Conversion Cycle
-9.38
21.52
13.16
15.58
15.57
19.19
38.19
45.66
35.29
33.97
Total Debt/Equity
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.02
0.05
Interest Cover
-0.99
34.33
60.39
365.40
308.01
291.57
47.81
36.52
137.91
69.16

News Update:


  • Greaves Cotton's arm joins hand with Mesha Energy Solutions
    13th Apr 2022, 09:28 AM

    The partnership is to improve battery technology for its products across the portfolio

    Read More
  • Greaves Cotton’s arm incorporates wholly owned subsidiary in USA
    5th Mar 2022, 10:15 AM

    The business of wholly owned subsidiary would be in the field of engineering services

    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.