Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Abrasives

Rating :
71/99

BSE: 506076 | NSE: GRINDWELL

1773.35
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1740.05
  •  1785.00
  •  1706.25
  •  1752.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28133
  •  493.37
  •  2018.35
  •  1130.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,581.94
  • 66.23
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,452.00
  • 0.68%
  • 12.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.08%
  • 1.84%
  • 13.17%
  • FII
  • DII
  • Others
  • 7.05%
  • 15.32%
  • 4.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.10
  • 5.33
  • 0.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.97
  • 10.30
  • 3.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.79
  • 14.91
  • 12.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.48
  • 39.01
  • 40.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.47
  • 7.17
  • 8.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.29
  • 25.05
  • 28.30

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
558.87
508.80
9.84%
501.88
457.65
9.66%
512.67
439.04
16.77%
439.34
232.42
89.03%
Expenses
435.23
395.80
9.96%
412.15
359.68
14.59%
411.63
345.47
19.15%
352.38
212.88
65.53%
EBITDA
123.64
113.00
9.42%
89.73
97.97
-8.41%
101.04
93.57
7.98%
86.96
19.54
345.04%
EBIDTM
22.12%
22.21%
17.88%
21.41%
19.71%
21.31%
19.79%
8.41%
Other Income
11.56
12.44
-7.07%
17.21
4.95
247.68%
10.09
7.60
32.76%
14.23
25.98
-45.23%
Interest
2.04
1.09
87.16%
0.84
0.82
2.44%
0.69
0.71
-2.82%
0.55
0.80
-31.25%
Depreciation
13.20
13.84
-4.62%
13.00
13.92
-6.61%
13.30
13.92
-4.45%
13.97
12.68
10.17%
PBT
119.96
110.51
8.55%
93.10
88.18
5.58%
97.14
86.54
12.25%
86.67
32.04
170.51%
Tax
29.77
30.86
-3.53%
23.14
22.70
1.94%
25.24
22.10
14.21%
22.66
3.80
496.32%
PAT
90.19
79.65
13.23%
69.96
65.48
6.84%
71.90
64.44
11.58%
64.01
28.24
126.66%
PATM
16.14%
15.65%
13.94%
14.31%
14.02%
14.68%
14.57%
12.15%
EPS
8.10
7.27
11.42%
6.30
5.96
5.70%
6.50
5.81
11.88%
5.80
2.57
125.68%

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
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
906.32
Net Sales Growth
22.89%
3.69%
-1.16%
11.68%
13.27%
9.80%
1.34%
17.59%
1.95%
4.49%
 
Cost Of Goods Sold
889.94
720.83
712.96
709.53
623.54
554.42
494.23
481.72
412.99
417.58
377.34
Gross Profit
1,122.82
917.09
866.60
888.53
807.43
708.94
656.34
653.65
552.52
529.41
528.98
GP Margin
55.79%
55.99%
54.86%
55.60%
56.42%
56.12%
57.04%
57.57%
57.23%
55.90%
58.37%
Total Expenditure
1,611.39
1,322.71
1,315.14
1,326.25
1,184.09
1,070.25
967.06
955.40
822.16
795.66
745.64
Power & Fuel Cost
-
67.55
83.76
81.78
70.01
60.95
68.15
76.21
74.80
76.22
72.24
% Of Sales
-
4.12%
5.30%
5.12%
4.89%
4.82%
5.92%
6.71%
7.75%
8.05%
7.97%
Employee Cost
-
207.77
204.84
192.58
176.79
170.21
148.33
132.85
114.23
105.85
96.61
% Of Sales
-
12.68%
12.97%
12.05%
12.35%
13.47%
12.89%
11.70%
11.83%
11.18%
10.66%
Manufacturing Exp.
-
198.75
197.26
211.12
192.41
167.93
146.83
140.64
115.54
103.77
104.07
% Of Sales
-
12.13%
12.49%
13.21%
13.45%
13.29%
12.76%
12.39%
11.97%
10.96%
11.48%
General & Admin Exp.
-
66.27
73.41
86.45
78.21
79.83
62.86
51.24
43.38
36.87
31.87
% Of Sales
-
4.05%
4.65%
5.41%
5.47%
6.32%
5.46%
4.51%
4.49%
3.89%
3.52%
Selling & Distn. Exp.
-
4.70
4.13
3.07
1.69
1.17
5.71
28.44
25.54
25.83
28.38
% Of Sales
-
0.29%
0.26%
0.19%
0.12%
0.09%
0.50%
2.50%
2.65%
2.73%
3.13%
Miscellaneous Exp.
-
56.85
38.77
41.71
41.43
35.73
40.94
44.30
35.69
29.55
28.38
% Of Sales
-
3.47%
2.45%
2.61%
2.90%
2.83%
3.56%
3.90%
3.70%
3.12%
3.88%
EBITDA
401.37
315.21
264.43
271.81
246.89
193.11
183.51
179.97
143.34
151.33
160.68
EBITDA Margin
19.94%
19.24%
16.74%
17.01%
17.25%
15.29%
15.95%
15.85%
14.85%
15.98%
17.73%
Other Income
53.09
59.84
40.45
35.36
26.95
30.85
22.58
18.35
13.44
11.60
12.13
Interest
4.12
3.42
4.47
1.50
1.53
2.01
2.42
2.91
3.05
3.00
3.18
Depreciation
53.47
54.36
57.78
45.23
44.84
42.25
42.58
41.61
31.83
24.40
21.44
PBT
396.87
317.27
242.63
260.44
227.47
179.72
161.09
153.79
121.90
135.53
148.19
Tax
100.81
79.46
58.74
91.72
76.58
58.83
54.70
49.60
37.48
38.38
45.35
Tax Rate
25.40%
25.04%
24.21%
35.22%
33.67%
32.73%
33.96%
32.25%
30.75%
28.32%
30.60%
PAT
296.06
239.18
182.52
167.24
149.75
119.40
105.23
103.21
83.92
97.31
102.96
PAT before Minority Interest
296.63
237.74
183.89
168.72
150.89
120.89
106.38
104.19
84.42
97.15
102.84
Minority Interest
0.57
1.44
-1.37
-1.48
-1.14
-1.49
-1.15
-0.98
-0.50
0.16
0.12
PAT Margin
14.71%
14.60%
11.56%
10.47%
10.46%
9.45%
9.15%
9.09%
8.69%
10.28%
11.36%
PAT Growth
24.49%
31.04%
9.14%
11.68%
25.42%
13.47%
1.96%
22.99%
-13.76%
-5.49%
 
EPS
26.74
21.61
16.49
15.11
13.53
10.79
9.51
9.32
7.58
8.79
9.30

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
1,364.82
1,187.33
1,097.92
990.52
893.02
763.17
615.83
557.90
516.24
461.19
Share Capital
55.36
55.36
55.36
55.36
55.36
27.68
27.68
27.68
27.68
27.68
Total Reserves
1,300.66
1,124.92
1,037.13
931.34
837.66
733.83
588.15
530.22
488.56
433.51
Non-Current Liabilities
49.60
48.55
44.79
43.23
44.15
30.12
41.99
52.40
49.38
47.40
Secured Loans
0.00
0.00
0.00
0.00
1.92
2.78
6.38
11.77
13.94
15.56
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
25.91
22.97
20.32
20.35
17.28
0.00
10.79
16.07
15.01
15.23
Current Liabilities
435.51
342.29
288.72
293.02
261.49
286.03
273.79
215.54
210.87
228.80
Trade Payables
311.79
226.29
180.72
194.80
165.59
83.32
88.72
70.63
58.94
70.25
Other Current Liabilities
94.31
86.30
82.42
65.47
75.23
171.27
122.32
94.56
97.07
109.81
Short Term Borrowings
0.00
0.00
0.00
0.04
5.84
12.39
8.53
4.64
8.43
3.35
Short Term Provisions
29.42
29.70
25.59
32.71
14.84
19.05
54.22
45.72
46.43
45.38
Total Liabilities
1,862.06
1,591.74
1,445.29
1,339.15
1,209.90
1,089.07
940.20
833.46
783.61
743.17
Net Block
370.02
384.57
345.07
342.20
368.13
350.47
360.23
374.96
327.10
232.41
Gross Block
646.92
612.35
516.07
469.01
452.77
392.99
608.16
583.71
506.43
390.40
Accumulated Depreciation
276.90
227.77
171.00
126.82
84.64
42.52
247.93
208.75
179.33
157.99
Non Current Assets
615.19
602.86
586.16
562.76
534.93
513.42
424.12
430.71
436.87
374.23
Capital Work in Progress
24.00
29.12
42.97
24.52
6.21
13.58
6.73
5.52
61.71
84.54
Non Current Investment
191.97
168.81
170.51
170.80
145.49
134.94
35.15
35.15
30.83
28.50
Long Term Loans & Adv.
28.92
20.09
26.73
24.18
13.85
13.41
22.01
15.07
17.23
28.77
Other Non Current Assets
0.29
0.27
0.87
1.06
1.25
1.01
0.00
0.00
0.00
0.01
Current Assets
1,246.88
988.89
859.13
776.40
674.97
575.65
516.09
402.75
346.74
368.95
Current Investments
521.40
413.89
12.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
322.54
303.34
328.58
271.89
245.58
257.95
225.05
184.53
159.34
165.91
Sundry Debtors
201.84
205.03
205.62
177.09
127.39
133.54
129.16
89.96
96.10
95.46
Cash & Bank
129.94
14.69
234.12
272.23
242.51
124.07
113.50
84.71
55.69
73.23
Other Current Assets
71.16
13.11
26.21
10.24
59.48
60.09
48.38
43.55
35.61
34.35
Short Term Loans & Adv.
52.06
38.82
52.46
44.94
40.76
45.56
41.23
33.71
26.23
27.27
Net Current Assets
811.37
646.59
570.40
483.37
413.48
289.62
242.30
187.20
135.87
140.15
Total Assets
1,862.07
1,591.75
1,445.29
1,339.16
1,209.90
1,089.07
940.21
833.46
783.61
743.18

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
331.28
317.58
84.54
133.89
169.81
139.20
105.51
106.42
104.27
118.68
PBT
317.20
242.64
260.44
227.47
179.72
161.09
153.79
121.90
135.53
148.19
Adjustment
25.44
39.02
30.91
29.78
35.68
37.60
40.02
32.34
24.60
19.45
Changes in Working Capital
67.25
106.00
-113.46
-50.88
15.31
-10.44
-36.04
-14.41
-18.58
-8.89
Cash after chg. in Working capital
409.89
387.65
177.90
206.36
230.71
188.25
157.77
139.84
141.56
158.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-78.61
-70.07
-93.35
-72.47
-60.90
-49.05
-52.26
-33.41
-37.28
-40.08
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
-229.58
-442.06
-53.79
-44.37
-43.80
-37.64
-30.22
-26.38
-80.55
-96.33
Net Fixed Assets
-29.31
-79.62
-64.26
-34.67
-51.39
178.86
-24.65
-19.62
-83.53
-94.57
Net Investments
-130.74
-400.04
-11.85
-25.30
-10.55
-99.80
0.00
-4.31
-5.84
7.27
Others
-69.53
37.60
22.32
15.60
18.14
-116.70
-5.57
-2.45
8.82
-9.03
Cash from Financing Activity
-95.03
-95.06
-68.24
-60.29
2.89
-99.32
-45.85
-51.16
-41.40
-44.18
Net Cash Inflow / Outflow
6.67
-219.54
-37.48
29.23
128.90
2.23
29.44
28.88
-17.68
-21.83
Opening Cash & Equivalents
12.63
232.17
269.65
238.40
109.51
114.21
82.43
53.55
71.23
93.06
Closing Cash & Equivalent
19.30
12.63
232.17
270.57
238.40
116.44
111.87
82.43
53.55
71.23

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.)
122.17
106.30
98.37
88.81
80.35
68.47
110.64
100.14
92.59
82.61
ROA
13.77%
12.11%
12.12%
11.84%
10.52%
10.48%
11.77%
10.44%
12.73%
15.02%
ROE
18.80%
16.23%
16.28%
16.11%
14.67%
15.52%
17.86%
15.83%
20.03%
24.10%
ROCE
25.19%
21.69%
25.17%
24.30%
21.73%
23.32%
26.16%
22.60%
27.40%
33.88%
Fixed Asset Turnover
2.60
2.80
3.24
3.15
3.23
2.48
2.05
1.91
2.28
2.58
Receivable days
45.34
47.45
43.71
38.22
34.92
38.64
31.87
32.64
34.14
35.02
Inventory Days
69.74
73.01
68.57
64.96
67.38
71.05
61.29
60.32
57.97
55.77
Payable days
136.23
59.46
54.51
59.66
45.41
33.96
31.82
30.26
31.25
32.80
Cash Conversion Cycle
-21.16
60.99
57.77
43.52
56.89
75.74
61.34
62.69
60.87
57.99
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.02
0.02
0.03
0.04
0.04
Interest Cover
93.80
55.30
174.68
149.43
90.62
67.69
53.77
40.92
46.22
47.62

News Update:


  • Grindwell Norton executes SPA to acquire entire stake in PRS Permacel
    14th May 2022, 10:59 AM

    Post-acquisition, PRS Permacel will become a 100% subsidiary of the company

    Read More
  • Grindwell Norton - Quarterly Results
    6th May 2022, 16:38 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.