Nifty
:
25461.00
Sensex
:
83432.89
55.70 (0.22%)
193.42 (0.23%)
Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Greaves Cotton Ltd.

Diesel Engines

Rating :
58/99

BSE: 501455 | NSE: GREAVESCOT

NSE BSE
204.65
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  207
  •  211.4
  •  203.76
  •  206.67
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2058424
  •  425817066.38
  •  319.5
  •  148.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,766.43
  • 81.62
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,617.98
  • 0.98%
  • 3.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.88%
  • 3.48%
  • 30.79%
  • FII
  • DII
  • Others
  • 2.86%
  • 2.84%
  • 4.15%

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
  • 15.71
  • -
  • 40.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.36
  • 3.37
  • 2.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.41
  • 29.36
  • 22.70

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
-5.83
2.51
6.05
12.1
P/E Ratio
-35.10
81.53
33.83
16.91
Revenue
2633
2918
3497
4267
EBITDA
91
136
195
362
Net Income
-135
58
140
279
ROA
-5.2
2.3
P/B Ratio
3.61
3.39
2.87
2.49
ROE
-8.94
4.1
8.6
13.95
FCFF
-213
-88
FCFF Yield
-4.53
-1.86
Net Debt
-390
-241
BVPS
56.64
60.38
71.35
82.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
822.83
672.53
22.35%
750.60
665.38
12.81%
705.31
726.69
-2.94%
639.70
568.59
12.51%
Expenses
777.09
648.79
19.78%
710.93
630.02
12.84%
682.28
680.79
0.22%
612.41
582.10
5.21%
EBITDA
45.74
23.74
92.67%
39.67
35.36
12.19%
23.03
45.90
-49.83%
27.29
-13.51
-
EBIDTM
5.56%
3.53%
5.29%
5.31%
3.27%
6.32%
4.27%
-2.38%
Other Income
12.28
13.39
-8.29%
11.64
14.42
-19.28%
13.78
15.44
-10.75%
16.96
21.51
-21.15%
Interest
5.92
3.04
94.74%
3.15
2.27
38.77%
4.27
2.21
93.21%
2.94
1.71
71.93%
Depreciation
25.27
28.18
-10.33%
25.73
20.33
26.56%
26.43
19.15
38.02%
26.05
16.73
55.71%
PBT
26.83
3.49
668.77%
28.60
74.34
-61.53%
1.81
-340.52
-
15.26
-9.51
-
Tax
25.30
16.84
50.24%
21.92
28.74
-23.73%
16.14
34.07
-52.63%
15.42
14.52
6.20%
PAT
1.53
-13.35
-
6.68
45.60
-85.35%
-14.33
-374.59
-
-0.16
-24.03
-
PATM
0.19%
-1.99%
0.89%
6.85%
-2.03%
-51.55%
-0.03%
-4.23%
EPS
1.03
0.11
836.36%
0.90
2.50
-64.00%
0.14
-8.22
-
0.44
-0.22
-

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
-
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
-
10.83%
-2.45%
57.89%
13.95%
-21.48%
-5.18%
12.46%
9.65%
1.14%
 
Cost Of Goods Sold
-
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
-
930.88
833.78
729.41
450.70
420.51
593.40
633.65
582.24
573.79
577.44
GP Margin
-
31.90%
31.66%
27.02%
26.36%
28.03%
31.05%
31.44%
32.49%
35.11%
35.73%
Total Expenditure
-
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
-
134.86
89.99
133.30
22.87
79.64
159.42
263.75
252.58
234.77
264.77
EBITDA Margin
-
4.62%
3.42%
4.94%
1.34%
5.31%
8.34%
13.09%
14.09%
14.36%
16.38%
Other Income
-
55.53
66.26
67.22
26.68
8.39
70.87
50.25
48.37
55.63
48.50
Interest
-
16.28
9.23
11.69
5.34
6.93
5.07
4.04
0.81
0.81
1.01
Depreciation
-
103.48
84.39
56.68
58.73
60.43
60.94
52.17
52.44
46.89
45.62
PBT
-
70.63
62.63
132.15
-14.52
20.67
164.28
257.79
247.70
242.70
266.64
Tax
-
78.78
94.17
43.06
15.97
4.99
41.72
77.29
92.97
68.02
92.60
Tax Rate
-
108.66%
-34.60%
35.99%
-94.89%
-36.19%
24.69%
32.21%
31.50%
27.35%
31.55%
PAT
-
58.40
-135.27
78.03
-35.30
-18.78
129.17
164.71
202.19
180.66
200.88
PAT before Minority Interest
-
-6.28
-367.27
69.75
-35.30
-18.78
127.27
162.63
202.19
180.66
200.88
Minority Interest
-
64.68
232.00
8.28
0.00
0.00
1.90
2.08
0.00
0.00
0.00
PAT Margin
-
2.00%
-5.14%
2.89%
-2.06%
-1.25%
6.76%
8.17%
11.28%
11.05%
12.43%
PAT Growth
-
-
-
-
-
-
-21.58%
-18.54%
11.92%
-10.07%
 
EPS
-
2.51
-5.82
3.36
-1.52
-0.81
5.56
7.08
8.70
7.77
8.64

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 further invests Rs 55 crore in MLR Auto
    20th Jun 2025, 12:22 PM

    With this, GEML's shareholding in MLR increased from 51% to 67.41% of the total shareholding

    Read More
  • Greaves Cotton reports consolidated net profit of Rs 1.53 crore in Q4
    30th Apr 2025, 16:58 PM

    Total consolidated income of the company increased by 21.75% at Rs 835.11 crore for Q4FY25

    Read More
  • Greaves Cotton joins hands with Chara Technologies to revolutionize electric mobility landscape
    10th Apr 2025, 10:43 AM

    The synchronous reluctance motors and controllers will be exclusively manufactured by the company

    Read More
  • Greaves Cotton’s electric mobility arm launches Ampere Reo 80
    9th Apr 2025, 12:39 PM

    Deliveries of the new Ampere Reo 80 will begin across India starting April 2025

    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.