Grindwell Norton, 506076, GRINDWELL Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

22,029.40
64.43
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

21,753.56
0.60%
13.65

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

38.75
39.88
56.33

P:BV (Average)

8 Years
5 Years
3 Years

7.23
8.22
9.77

EV:EBITDA (Average)

8 Years
5 Years
3 Years

24.68
28.05
33.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 582.33 512.41 13.65% 615.97 437.58 40.77% 555.97 507.51 9.55% 499.66 457.20 9.29%
Expenses 467.47 410.55 13.86% 490.57 349.41 40.40% 433.54 393.52 10.17% 410.36 358.51 14.46%
EBITDA 114.86 101.86 12.76% 125.40 88.17 42.23% 122.43 113.99 7.40% 89.30 98.69 -9.51%
EBIDTM 19.72% 19.88% 20.36% 20.15% 22.02% 22.46% 17.87% 21.59%
Other Income 14.96 10.09 48.27% 10.88 14.23 -23.54% 11.53 12.44 -7.32% 17.21 4.94 248.38%
Interest 0.82 0.65 26.15% 0.39 0.51 -23.53% 2.00 1.04 92.31% 0.80 0.78 2.56%
Depreciation 14.08 12.75 10.43% 12.83 13.39 -4.18% 12.68 13.25 -4.30% 12.42 13.32 -6.76%
PBT 114.92 98.55 16.61% 123.06 88.50 39.05% 119.28 112.14 6.37% 93.29 89.53 4.20%
Tax 28.17 25.24 11.61% 31.50 22.66 39.01% 30.58 29.08 5.16% 23.14 22.66 2.12%
PAT 86.75 73.31 18.33% 91.56 65.84 39.06% 88.70 83.06 6.79% 70.15 66.87 4.91%
PATM 14.90% 14.31% 14.86% 15.05% 15.95% 16.37% 14.04% 14.63%
EPS 7.84 6.62 18.43% 8.27 5.95 38.99% 8.01 7.50 6.80% 6.34 6.04 4.97%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 634.66 512.67 23.80% 638.00 439.34 45.22% 558.87 508.80 9.84% 501.88 457.65 9.66%
Expenses 512.20 411.63 24.43% 509.10 352.38 44.47% 435.23 395.80 9.96% 412.15 359.68 14.59%
EBITDA 122.46 101.04 21.20% 128.90 86.96 48.23% 123.64 113.00 9.42% 89.73 97.97 -8.41%
EBIDTM 19.30% 19.71% 20.20% 19.79% 22.12% 22.21% 17.88% 21.41%
Other Income 14.98 10.09 48.46% 10.88 14.23 -23.54% 11.56 12.44 -7.07% 17.21 4.95 247.68%
Interest 1.46 0.69 111.59% 0.52 0.55 -5.45% 2.04 1.09 87.16% 0.84 0.82 2.44%
Depreciation 15.57 13.30 17.07% 13.71 13.97 -1.86% 13.20 13.84 -4.62% 13.00 13.92 -6.61%
PBT 120.41 97.14 23.96% 125.55 86.67 44.86% 119.96 110.51 8.55% 93.10 88.18 5.58%
Tax 29.52 25.24 16.96% 32.40 22.66 42.98% 29.77 30.86 -3.53% 23.14 22.70 1.94%
PAT 90.89 71.90 26.41% 93.15 64.01 45.52% 90.19 79.65 13.23% 69.96 65.48 6.84%
PATM 14.32% 14.02% 14.60% 14.57% 16.14% 15.65% 13.94% 14.31%
EPS 8.13 6.50 25.08% 8.35 5.80 43.97% 8.10 7.27 11.42% 6.30 5.96 5.70%

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 2,253.93 2,005.62 1,632.90 1,552.35 1,566.85 1,405.38 1,236.43 1,126.00 1,110.39 941.61 945.09 Net Sales Growth 17.72% 22.83% 5.19% -0.93% 11.49% 13.66% 9.81% 1.41% 17.92% -0.37% Cost Of Goods Sold 1,025.40 897.66 732.47 729.78 727.53 643.71 575.10 517.28 505.13 434.46 449.59 Gross Profit 1,228.53 1,107.96 900.43 822.58 839.33 761.67 661.33 608.72 605.26 507.15 495.50 GP Margin 54.51% 55.24% 55.14% 52.99% 53.57% 54.20% 53.49% 54.06% 54.51% 53.86% 52.43% Total Expenditure 1,801.94 1,606.32 1,317.97 1,300.37 1,307.72 1,169.06 1,055.69 957.95 945.93 810.81 802.31 Power & Fuel Cost - 77.88 58.53 66.53 63.12 51.63 42.78 50.19 60.49 57.78 59.35 % Of Sales - 3.88% 3.58% 4.29% 4.03% 3.67% 3.46% 4.46% 5.45% 6.14% 6.28% Employee Cost - 248.12 205.42 201.81 189.54 174.26 168.17 146.26 130.60 112.12 104.27 % Of Sales - 12.37% 12.58% 13.00% 12.10% 12.40% 13.60% 12.99% 11.76% 11.91% 11.03% Manufacturing Exp. - 227.05 193.08 188.84 201.78 182.73 159.22 141.19 134.95 110.03 102.12 % Of Sales - 11.32% 11.82% 12.16% 12.88% 13.00% 12.88% 12.54% 12.15% 11.69% 10.81% General & Admin Exp. - 91.01 69.24 72.94 85.62 77.55 75.88 61.99 50.48 42.74 36.24 % Of Sales - 4.54% 4.24% 4.70% 5.46% 5.52% 6.14% 5.51% 4.55% 4.54% 3.83% 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% 0.27% 0.20% 0.12% 0.09% 0.51% 2.56% 2.71% 2.73% Miscellaneous Exp. - 59.38 54.53 36.33 37.06 37.49 33.36 35.32 35.83 28.14 25.83 % Of Sales - 2.96% 3.34% 2.34% 2.37% 2.67% 2.70% 3.14% 3.23% 2.99% 2.63% EBITDA 451.99 399.30 314.93 251.98 259.13 236.32 180.74 168.05 164.46 130.80 142.78 EBITDA Margin 20.05% 19.91% 19.29% 16.23% 16.54% 16.82% 14.62% 14.92% 14.81% 13.89% 15.11% Other Income 54.58 55.53 59.84 46.31 37.67 29.01 32.94 24.59 20.66 15.45 13.28 Interest 4.01 3.96 3.24 4.28 1.48 1.05 1.10 0.69 0.56 0.45 0.59 Depreciation 52.01 51.24 51.89 54.66 42.22 42.18 39.83 36.85 35.34 25.94 19.42 PBT 450.55 399.62 319.64 239.37 253.10 222.11 172.74 155.10 149.23 119.87 136.05 Tax 113.39 101.63 77.56 56.41 89.26 74.95 56.73 52.96 48.21 37.55 38.38 Tax Rate 25.17% 25.43% 24.26% 23.57% 35.27% 33.74% 32.84% 34.15% 32.31% 31.33% 28.21% PAT 337.16 298.00 242.07 182.95 163.84 147.16 116.01 102.14 101.02 82.32 97.67 PAT before Minority Interest 337.16 298.00 242.07 182.95 163.84 147.16 116.01 102.14 101.02 82.32 97.67 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 14.96% 14.86% 14.82% 11.79% 10.46% 10.47% 9.38% 9.07% 9.10% 8.74% 10.33% PAT Growth 16.63% 23.10% 32.31% 11.66% 11.33% 26.85% 13.58% 1.11% 22.72% -15.72% EPS 30.46 26.92 21.87 16.53 14.80 13.29 10.48 9.23 9.13 7.44 8.82

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 2,333.41 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 21.63% 22.89% 3.69% -1.16% 11.68% 13.27% 9.80% 1.34% 17.59% 1.95% Cost Of Goods Sold 1,052.20 889.94 720.83 712.96 709.53 623.54 554.42 494.23 481.72 412.99 417.58 Gross Profit 1,281.21 1,122.82 917.09 866.60 888.53 807.43 708.94 656.34 653.65 552.52 529.41 GP Margin 54.91% 55.79% 55.99% 54.86% 55.60% 56.42% 56.12% 57.04% 57.57% 57.23% 55.90% Total Expenditure 1,868.68 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 464.73 398.90 315.21 264.43 271.81 246.89 193.11 183.51 179.97 143.34 151.33 EBITDA Margin 19.92% 19.82% 19.24% 16.74% 17.01% 17.25% 15.29% 15.95% 15.85% 14.85% 15.98% Other Income 54.63 55.56 59.84 40.45 35.36 26.95 30.85 22.58 18.35 13.44 11.60 Interest 4.86 4.12 3.42 4.47 1.50 1.53 2.01 2.42 2.91 3.05 3.00 Depreciation 55.48 53.47 54.36 57.78 45.23 44.84 42.25 42.58 41.61 31.83 24.40 PBT 459.02 396.87 317.27 242.63 260.44 227.47 179.72 161.09 153.79 121.90 135.53 Tax 114.83 100.81 79.46 58.74 91.72 76.58 58.83 54.70 49.60 37.48 38.38 Tax Rate 25.02% 25.40% 25.04% 24.21% 35.22% 33.67% 32.73% 33.96% 32.25% 30.75% 28.32% PAT 344.19 296.63 239.25 182.52 167.24 149.75 119.40 105.23 103.21 83.92 97.31 PAT before Minority Interest 343.23 296.06 237.81 183.89 168.72 150.89 120.89 106.38 104.19 84.42 97.15 Minority Interest -0.96 0.57 1.44 -1.37 -1.48 -1.14 -1.49 -1.15 -0.98 -0.50 0.16 PAT Margin 14.75% 14.74% 14.61% 11.56% 10.47% 10.46% 9.45% 9.15% 9.09% 8.69% 10.28% PAT Growth 22.47% 23.98% 31.08% 9.14% 11.68% 25.42% 13.47% 1.96% 22.99% -13.76% EPS 31.09 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 1,563.04 1,357.06 1,176.67 1,086.83 982.84 887.92 761.45 617.02 561.28 521.23 Share Capital 55.36 55.36 55.36 55.36 55.36 55.36 27.68 27.68 27.68 27.68 Total Reserves 1,497.31 1,292.89 1,114.26 1,026.04 923.66 829.95 732.12 589.34 533.60 493.55 Non-Current Liabilities 49.49 50.59 50.15 48.77 47.51 47.21 30.61 38.25 43.18 35.37 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 20.00 17.28 0.00 10.71 15.96 14.94 Current Liabilities 474.41 434.97 341.20 287.01 287.89 254.19 271.21 255.14 203.92 196.10 Trade Payables 320.61 312.27 227.73 180.59 190.87 164.01 84.03 85.60 72.33 61.71 Other Current Liabilities 112.52 93.28 84.47 81.58 65.43 73.91 166.81 113.59 85.87 87.96 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 2.72 3.00 2.27 0.00 0.00 Short Term Provisions 41.28 29.42 28.99 24.84 31.59 13.55 17.37 53.69 45.72 46.43 Total Liabilities 2,086.94 1,842.62 1,568.02 1,422.61 1,318.24 1,189.32 1,063.27 910.41 808.38 752.70 Net Block 365.62 348.10 360.44 321.28 316.76 341.43 322.31 326.75 337.56 286.14 Gross Block 661.73 607.57 573.25 480.44 434.74 417.94 359.09 544.28 522.13 447.06 Accumulated Depreciation 296.11 259.47 212.80 159.16 117.99 76.51 36.78 217.53 184.57 160.93 Non Current Assets 731.85 613.32 598.57 581.60 556.46 527.81 504.91 410.80 412.17 414.05 Capital Work in Progress 66.91 23.79 28.80 41.99 23.43 5.56 13.02 6.69 4.19 59.64 Non Current Investment 221.86 212.37 189.14 190.85 191.14 165.84 155.29 55.49 55.49 51.18 Long Term Loans & Adv. 51.03 28.78 19.91 26.60 24.07 13.74 13.29 21.87 14.94 17.09 Other Non Current Assets 26.44 0.29 0.27 0.87 1.06 1.25 1.01 0.00 0.00 0.00 Current Assets 1,355.09 1,229.30 969.44 841.01 761.78 661.51 558.36 499.62 396.21 338.65 Current Investments 330.25 521.40 413.89 12.14 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 437.37 314.62 293.60 320.61 263.48 235.44 246.75 212.84 178.19 153.13 Sundry Debtors 236.28 199.76 200.63 201.98 173.24 123.42 126.37 125.71 85.75 95.33 Cash & Bank 267.88 122.08 6.92 230.04 269.64 242.34 123.88 113.11 84.38 55.48 Other Current Assets 83.29 22.62 17.08 29.48 55.42 60.31 61.36 47.95 47.89 34.71 Short Term Loans & Adv. 57.96 48.81 37.32 46.76 39.62 37.76 48.27 38.19 33.84 22.80 Net Current Assets 880.67 794.33 628.25 554.00 473.89 407.32 287.15 244.48 192.29 142.55 Total Assets 2,086.94 1,842.62 1,568.01 1,422.61 1,318.24 1,189.32 1,063.27 910.42 808.38 752.70

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 185.52 330.74 307.08 81.88 124.28 160.76 131.24 98.10 96.13 100.56 PBT 399.62 319.64 239.37 253.10 222.11 172.74 155.10 149.23 119.87 136.05 Adjustment 30.13 22.73 31.85 27.88 26.63 32.36 30.14 31.21 23.85 17.22 Changes in Working Capital -144.57 64.95 104.18 -107.95 -53.44 12.36 -5.90 -31.71 -16.07 -15.42 Cash after chg. in Working capital 285.19 407.32 375.39 173.03 195.31 217.47 179.34 148.73 127.65 137.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -99.67 -76.58 -68.31 -91.15 -71.03 -56.71 -48.10 -50.63 -31.53 -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 -55.22 -225.47 -437.16 -52.54 -42.53 -42.77 -36.76 -28.99 -24.78 -75.89 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 -139.60 -65.42 42.50 23.57 17.44 19.17 -115.82 -4.34 -0.85 13.48 Cash from Financing Activity -113.53 -94.69 -93.07 -68.22 -57.07 7.42 -92.03 -39.74 -42.55 -42.43 Net Cash Inflow / Outflow 16.77 10.59 -223.15 -38.89 24.68 125.41 2.45 29.36 28.80 -17.76 Opening Cash & Equivalents 15.90 5.31 228.46 268.27 240.65 115.24 113.94 82.24 53.44 71.21 Closing Cash & Equivalent 32.67 15.90 5.31 228.46 268.27 240.65 116.39 111.61 82.24 53.44

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.) 139.93 121.47 105.34 97.37 88.12 79.66 68.32 110.85 100.75 93.49 ROA 15.17% 14.20% 12.24% 11.96% 11.74% 10.30% 10.35% 11.77% 10.55% 13.28% ROE 20.59% 19.28% 16.30% 15.96% 15.84% 14.16% 14.91% 17.25% 15.31% 19.94% ROCE 27.69% 25.55% 21.59% 24.68% 23.91% 21.09% 22.63% 25.52% 22.38% 27.90% Fixed Asset Turnover 3.22 2.80 2.95 3.42 3.35 3.44 2.69 2.24 2.10 2.59 Receivable days 38.90 44.19 47.33 43.70 37.91 34.10 37.83 31.37 32.51 34.07 Inventory Days 67.09 67.12 72.21 68.03 63.75 65.83 68.97 59.74 59.48 55.92 Payable days 128.67 134.55 60.42 54.64 59.44 45.75 33.79 31.85 31.74 32.01 Cash Conversion Cycle -22.67 -23.24 59.12 57.10 42.22 54.17 73.01 59.25 60.25 57.98 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 101.92 99.58 56.93 171.49 213.18 157.39 225.84 269.50 270.26 230.93

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

Top Investors:

sbi magnum global fund

uti flexi cap fund

axis mutual fund trustee limited a/c axis mutual fund a/c axis midcap fund

sundaram mutual fund a/c sundaram mid cap fund

l&t mutual fund trustee limited-l&t emerging businesses fund

Annual Reports:

News Update:

Grindwell Norton inaugurates Paper Maker manufacturing plant in Bengaluru
26th Dec 2022, 17:59 PM

This plant will cater to emerging high growth needs in construction, furniture and automotive industries
Read More
Grindwell Norton reports 26% rise in Q2 consolidated net profit
2nd Nov 2022, 15:07 PM

Total consolidated income of the company increased by 24.27% to Rs 649.64 crore for Q2FY23
Read More
Grindwell Norton - Quarterly Results
2nd Nov 2022, 13:28 PM

Read More

Grindwell Norton Ltd.

Abrasives

BSE: 506076 | NSE: GRINDWELL

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update:

Grindwell Norton Ltd.

Abrasives

BSE: 506076 | NSE: GRINDWELL

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update: