Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Abrasives

Rating :
73/99

BSE: 506076 | NSE: GRINDWELL

2068.50
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2110.00
  • 2110.00
  • 2060.00
  • 2088.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30199
  •  625.86
  •  2328.35
  •  1385.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23,125.53
  • 71.15
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,849.69
  • 0.57%
  • 13.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.08%
  • 1.75%
  • 13.16%
  • FII
  • DII
  • Others
  • 7.44%
  • 15.10%
  • 4.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.83
  • 7.06
  • 8.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.18
  • 10.07
  • 8.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.79
  • 14.65
  • 17.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.23
  • 39.80
  • 49.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.88
  • 7.74
  • 8.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.63
  • 26.78
  • 31.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
638.00
439.34
45.22%
558.87
508.80
9.84%
501.88
457.65
9.66%
512.67
439.04
16.77%
Expenses
509.10
352.38
44.47%
435.23
395.80
9.96%
412.15
359.68
14.59%
411.63
345.47
19.15%
EBITDA
128.90
86.96
48.23%
123.64
113.00
9.42%
89.73
97.97
-8.41%
101.04
93.57
7.98%
EBIDTM
20.20%
19.79%
22.12%
22.21%
17.88%
21.41%
19.71%
21.31%
Other Income
10.88
14.23
-23.54%
11.56
12.44
-7.07%
17.21
4.95
247.68%
10.09
7.60
32.76%
Interest
0.52
0.55
-5.45%
2.04
1.09
87.16%
0.84
0.82
2.44%
0.69
0.71
-2.82%
Depreciation
13.71
13.97
-1.86%
13.20
13.84
-4.62%
13.00
13.92
-6.61%
13.30
13.92
-4.45%
PBT
125.55
86.67
44.86%
119.96
110.51
8.55%
93.10
88.18
5.58%
97.14
86.54
12.25%
Tax
32.40
22.66
42.98%
29.77
30.86
-3.53%
23.14
22.70
1.94%
25.24
22.10
14.21%
PAT
93.15
64.01
45.52%
90.19
79.65
13.23%
69.96
65.48
6.84%
71.90
64.44
11.58%
PATM
14.60%
14.57%
16.14%
15.65%
13.94%
14.31%
14.02%
14.68%
EPS
8.35
5.80
43.97%
8.10
7.27
11.42%
6.30
5.96
5.70%
6.50
5.81
11.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,211.42
2,012.76
1,637.92
1,579.57
1,598.06
1,430.98
1,263.36
1,150.57
1,135.37
965.50
946.99
Net Sales Growth
19.87%
22.89%
3.69%
-1.16%
11.68%
13.27%
9.80%
1.34%
17.59%
1.95%
 
Cost Of Goods Sold
994.19
889.94
720.83
712.96
709.53
623.54
554.42
494.23
481.72
412.99
417.58
Gross Profit
1,217.23
1,122.82
917.09
866.60
888.53
807.43
708.94
656.34
653.65
552.52
529.41
GP Margin
55.04%
55.79%
55.99%
54.86%
55.60%
56.42%
56.12%
57.04%
57.57%
57.23%
55.90%
Total Expenditure
1,768.11
1,613.86
1,322.71
1,315.14
1,326.25
1,184.09
1,070.25
967.06
955.40
822.16
795.66
Power & Fuel Cost
-
85.15
67.55
83.76
81.78
70.01
60.95
68.15
76.21
74.80
76.22
% Of Sales
-
4.23%
4.12%
5.30%
5.12%
4.89%
4.82%
5.92%
6.71%
7.75%
8.05%
Employee Cost
-
250.69
207.77
204.84
192.58
176.79
170.21
148.33
132.85
114.23
105.85
% Of Sales
-
12.46%
12.68%
12.97%
12.05%
12.35%
13.47%
12.89%
11.70%
11.83%
11.18%
Manufacturing Exp.
-
229.33
194.95
197.26
211.12
192.41
167.93
146.83
140.64
115.54
103.77
% Of Sales
-
11.39%
11.90%
12.49%
13.21%
13.45%
13.29%
12.76%
12.39%
11.97%
10.96%
General & Admin Exp.
-
92.91
70.07
73.41
86.45
78.21
79.83
62.86
51.24
43.38
36.87
% Of Sales
-
4.62%
4.28%
4.65%
5.41%
5.47%
6.32%
5.46%
4.51%
4.49%
3.89%
Selling & Distn. Exp.
-
5.23
4.70
4.13
3.07
1.69
1.17
5.71
28.44
25.54
25.83
% Of Sales
-
0.26%
0.29%
0.26%
0.19%
0.12%
0.09%
0.50%
2.50%
2.65%
2.73%
Miscellaneous Exp.
-
60.60
56.85
38.77
41.71
41.43
35.73
40.94
44.30
35.69
25.83
% Of Sales
-
3.01%
3.47%
2.45%
2.61%
2.90%
2.83%
3.56%
3.90%
3.70%
3.12%
EBITDA
443.31
398.90
315.21
264.43
271.81
246.89
193.11
183.51
179.97
143.34
151.33
EBITDA Margin
20.05%
19.82%
19.24%
16.74%
17.01%
17.25%
15.29%
15.95%
15.85%
14.85%
15.98%
Other Income
49.74
55.56
59.84
40.45
35.36
26.95
30.85
22.58
18.35
13.44
11.60
Interest
4.09
4.12
3.42
4.47
1.50
1.53
2.01
2.42
2.91
3.05
3.00
Depreciation
53.21
53.47
54.36
57.78
45.23
44.84
42.25
42.58
41.61
31.83
24.40
PBT
435.75
396.87
317.27
242.63
260.44
227.47
179.72
161.09
153.79
121.90
135.53
Tax
110.55
100.81
79.46
58.74
91.72
76.58
58.83
54.70
49.60
37.48
38.38
Tax Rate
25.37%
25.40%
25.04%
24.21%
35.22%
33.67%
32.73%
33.96%
32.25%
30.75%
28.32%
PAT
325.20
296.63
239.25
182.52
167.24
149.75
119.40
105.23
103.21
83.92
97.31
PAT before Minority Interest
324.96
296.06
237.81
183.89
168.72
150.89
120.89
106.38
104.19
84.42
97.15
Minority Interest
-0.24
0.57
1.44
-1.37
-1.48
-1.14
-1.49
-1.15
-0.98
-0.50
0.16
PAT Margin
14.71%
14.74%
14.61%
11.56%
10.47%
10.46%
9.45%
9.15%
9.09%
8.69%
10.28%
PAT Growth
18.87%
23.98%
31.08%
9.14%
11.68%
25.42%
13.47%
1.96%
22.99%
-13.76%
 
EPS
29.38
26.80
21.61
16.49
15.11
13.53
10.79
9.51
9.32
7.58
8.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,568.46
1,364.82
1,187.33
1,097.92
990.52
893.02
763.17
615.83
557.90
516.24
Share Capital
55.36
55.36
55.36
55.36
55.36
55.36
27.68
27.68
27.68
27.68
Total Reserves
1,502.72
1,300.66
1,124.92
1,037.13
931.34
837.66
733.83
588.15
530.22
488.56
Non-Current Liabilities
47.43
49.60
48.55
44.79
43.23
44.15
30.12
41.99
52.40
49.38
Secured Loans
0.00
0.00
0.00
0.00
0.00
1.92
2.78
6.38
11.77
13.94
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
26.77
25.91
22.97
20.32
20.35
17.28
0.00
10.79
16.07
15.01
Current Liabilities
482.62
435.51
342.29
288.72
293.02
261.49
286.03
273.79
215.54
210.87
Trade Payables
327.70
311.79
226.29
180.72
194.80
165.59
83.32
88.72
70.63
58.94
Other Current Liabilities
113.63
94.31
86.30
82.42
65.47
75.23
171.27
122.32
94.56
97.07
Short Term Borrowings
0.00
0.00
0.00
0.00
0.04
5.84
12.39
8.53
4.64
8.43
Short Term Provisions
41.29
29.42
29.70
25.59
32.71
14.84
19.05
54.22
45.72
46.43
Total Liabilities
2,110.08
1,862.06
1,591.74
1,445.29
1,339.15
1,209.90
1,089.07
940.20
833.46
783.61
Net Block
385.53
370.02
384.57
345.07
342.20
368.13
350.47
360.23
374.96
327.10
Gross Block
701.22
646.92
612.35
516.07
469.01
452.77
392.99
608.16
583.71
506.43
Accumulated Depreciation
315.69
276.90
227.77
171.00
126.82
84.64
42.52
247.93
208.75
179.33
Non Current Assets
730.72
615.19
602.86
586.16
562.76
534.93
513.42
424.12
430.71
436.87
Capital Work in Progress
67.11
24.00
29.12
42.97
24.52
6.21
13.58
6.73
5.52
61.71
Non Current Investment
200.47
191.97
168.81
170.51
170.80
145.49
134.94
35.15
35.15
30.83
Long Term Loans & Adv.
51.18
28.92
20.09
26.73
24.18
13.85
13.41
22.01
15.07
17.23
Other Non Current Assets
26.43
0.29
0.27
0.87
1.06
1.25
1.01
0.00
0.00
0.00
Current Assets
1,379.34
1,246.88
988.89
859.13
776.40
674.97
575.65
516.09
402.75
346.74
Current Investments
330.25
521.40
413.89
12.14
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
447.61
322.54
303.34
328.58
271.89
245.58
257.95
225.05
184.53
159.34
Sundry Debtors
236.87
201.84
205.03
205.62
177.09
127.39
133.54
129.16
89.96
96.10
Cash & Bank
277.99
129.94
14.69
234.12
272.23
242.51
124.07
113.50
84.71
55.69
Other Current Assets
86.62
19.10
13.11
26.21
55.18
59.48
60.09
48.38
43.55
35.61
Short Term Loans & Adv.
65.29
52.06
38.82
52.46
44.94
40.76
45.56
41.23
33.71
26.23
Net Current Assets
896.73
811.37
646.59
570.40
483.37
413.48
289.62
242.30
187.20
135.87
Total Assets
2,110.06
1,862.07
1,591.75
1,445.29
1,339.16
1,209.90
1,089.07
940.21
833.46
783.61

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
186.58
331.28
317.58
84.54
133.89
169.81
139.20
105.51
106.42
104.27
PBT
395.89
317.20
242.64
260.44
227.47
179.72
161.09
153.79
121.90
135.53
Adjustment
33.47
25.44
39.02
30.91
29.78
35.68
37.60
40.02
32.34
24.60
Changes in Working Capital
-143.06
67.25
106.00
-113.46
-50.88
15.31
-10.44
-36.04
-14.41
-18.58
Cash after chg. in Working capital
286.30
409.89
387.65
177.90
206.36
230.71
188.25
157.77
139.84
141.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-99.72
-78.61
-70.07
-93.35
-72.47
-60.90
-49.05
-52.26
-33.41
-37.28
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
-53.60
-229.58
-442.06
-53.79
-44.37
-43.80
-37.64
-30.22
-26.38
-80.55
Net Fixed Assets
-97.28
-29.31
-79.62
-64.26
-34.67
-51.39
178.86
-24.65
-19.62
-83.53
Net Investments
181.66
-130.74
-400.04
-11.85
-25.30
-10.55
-99.80
0.00
-4.31
-5.84
Others
-137.98
-69.53
37.60
22.32
15.60
18.14
-116.70
-5.57
-2.45
8.82
Cash from Financing Activity
-113.88
-95.03
-95.06
-68.24
-60.29
2.89
-99.32
-45.85
-51.16
-41.40
Net Cash Inflow / Outflow
19.10
6.67
-219.54
-37.48
29.23
128.90
2.23
29.44
28.88
-17.68
Opening Cash & Equivalents
19.30
12.63
232.17
269.65
238.40
109.51
114.21
82.43
53.55
71.23
Closing Cash & Equivalent
38.40
19.30
12.63
232.17
270.57
238.40
116.44
111.87
82.43
53.55

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
140.42
122.17
106.30
98.37
88.81
80.35
68.47
110.64
100.14
92.59
ROA
14.91%
13.77%
12.11%
12.12%
11.84%
10.52%
10.48%
11.77%
10.44%
12.73%
ROE
20.37%
18.80%
16.23%
16.28%
16.11%
14.67%
15.52%
17.86%
15.83%
20.03%
ROCE
27.38%
25.20%
21.69%
25.17%
24.30%
21.73%
23.32%
26.16%
22.60%
27.40%
Fixed Asset Turnover
3.05
2.63
2.80
3.24
3.15
3.23
2.48
2.05
1.91
2.28
Receivable days
39.00
44.77
47.45
43.71
38.22
34.92
38.64
31.87
32.64
34.14
Inventory Days
68.47
68.86
73.01
68.57
64.96
67.38
71.05
61.29
60.32
57.97
Payable days
131.14
136.23
59.46
54.51
59.66
45.41
33.96
31.82
30.26
31.25
Cash Conversion Cycle
-23.66
-22.61
60.99
57.77
43.52
56.89
75.74
61.34
62.69
60.87
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.02
0.02
0.03
0.04
Interest Cover
97.32
93.82
55.30
174.68
149.43
90.62
67.69
53.77
40.92
46.22

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.