Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Diesel Engines

Rating :
70/99

BSE: 501455 | NSE: GREAVESCOT

146.45
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  138.70
  •  148.25
  •  134.20
  •  136.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  791738
  •  1133.63
  •  156.85
  •  111.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,570.30
  • 21.30
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,536.54
  • 2.74%
  • 3.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.90%
  • 1.67%
  • 14.37%
  • FII
  • DII
  • Others
  • 0.09%
  • 12.50%
  • 19.47%

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
  • 16.71
  • 18.20
  • 17.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.22
  • 3.59
  • 3.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.12
  • 11.71
  • 10.96

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
492.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
433.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
58.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
11.85%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
7.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
1.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
14.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
50.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
16.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
34.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
7.01%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
2,015.32
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
-
12.46%
9.65%
1.14%
-4.81%
-2.20%
-8.93%
6.53%
39.73%
-8.02%
 
Cost Of Goods Sold
-
1,381.67
1,209.96
1,060.65
1,038.65
1,147.20
1,191.51
1,327.13
1,247.81
882.76
943.85
Gross Profit
-
633.65
582.14
573.79
577.44
550.51
544.43
578.99
541.51
397.80
448.43
GP Margin
-
31.44%
32.48%
35.11%
35.73%
32.43%
31.36%
30.38%
30.26%
31.06%
32.21%
Total Expenditure
-
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
35.81
36.70
32.99
16.42
19.79
18.78
21.01
15.43
14.53
% Of Sales
-
2.15%
2.00%
2.25%
2.04%
0.97%
1.14%
0.99%
1.17%
1.20%
1.04%
General & Admin Exp.
-
39.60
44.06
46.46
55.24
47.67
48.40
50.04
39.36
23.78
30.54
% Of Sales
-
1.96%
2.46%
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
29.61
45.72
25.92
75.59
62.76
50.66
48.70
37.57
28.74
% Of Sales
-
1.81%
1.65%
2.80%
1.60%
4.45%
3.62%
2.66%
2.72%
2.93%
2.57%
EBITDA
-
268.01
252.58
234.77
264.77
199.09
187.72
240.55
236.64
193.02
210.00
EBITDA Margin
-
13.30%
14.09%
14.36%
16.38%
11.73%
10.81%
12.62%
13.23%
15.07%
15.08%
Other Income
-
45.99
48.37
55.63
48.50
24.92
28.99
15.93
6.15
14.95
7.37
Interest
-
4.04
0.81
0.81
1.01
2.37
4.93
1.54
3.74
1.34
13.63
Depreciation
-
52.17
52.44
46.89
45.62
47.65
44.64
40.67
41.60
23.55
30.51
PBT
-
257.79
247.70
242.70
266.64
173.99
167.14
214.27
197.45
183.08
173.23
Tax
-
77.29
92.97
68.02
92.60
27.32
51.69
62.82
65.99
56.76
55.76
Tax Rate
-
32.21%
31.50%
27.35%
31.55%
24.62%
29.52%
29.80%
25.89%
31.00%
32.19%
PAT
-
164.71
202.19
180.66
200.88
83.63
123.40
148.02
188.93
126.32
117.47
PAT before Minority Interest
-
162.63
202.19
180.66
200.88
83.63
123.40
148.02
188.93
126.32
117.47
Minority Interest
-
2.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.17%
11.28%
11.05%
12.43%
4.93%
7.11%
7.77%
10.56%
9.86%
8.44%
PAT Growth
-
-18.54%
11.92%
-10.07%
140.20%
-32.23%
-16.63%
-21.65%
49.56%
7.53%
 
Unadjusted EPS
-
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
52.31
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
28.44
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
60.08
55.48
46.27
42.67
52.01
49.20
49.66
84.54
75.96
Cash Conversion Cycle
13.26
15.49
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

News Update:


  • Greaves Cotton - Quarterly Results
    8th Aug 2019, 13:15 PM

    Read More
  • Greaves Cotton increases stake in Ampere Vehicles
    15th Jul 2019, 16:20 PM

    The company has increased its holding in Ampere to 81.23% from 67.34%

    Read More
  • Greaves Cotton sells over 1,000 e-rickshaws
    12th Jul 2019, 10:21 AM

    The company recently augmented its clean technology portfolio

    Read More
  • Greaves Cotton acquires stake worth Rs 22.5 crore in Ampere Vehicles
    11th Jul 2019, 09:59 AM

    The company's holding in Ampere increased from 67.34% to 72.11%

    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.