Nifty
Sensex
:
:
18213.00
61195.63
-55.40 (-0.30%)
-154.63 (-0.25%)

Abrasives

Rating :
77/99

BSE: 506076 | NSE: GRINDWELL

1595.10
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1538.00
  •  1604.25
  •  1500.00
  •  1523.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  121785
  •  1911.86
  •  1629.80
  •  532.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,717.41
  • 64.43
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,587.48
  • 0.59%
  • 12.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.08%
  • 2.11%
  • 13.43%
  • FII
  • DII
  • Others
  • 4.99%
  • 16.82%
  • 4.57%

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
  • 7.27
  • 10.91
  • 3.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.80
  • 14.91
  • 12.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.61
  • 37.36
  • 37.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.66
  • 6.10
  • 6.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.69
  • 21.85
  • 23.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
439.34
232.42
89.03%
508.80
365.88
39.06%
457.65
410.03
11.61%
439.04
392.30
11.91%
Expenses
352.38
212.88
65.53%
395.80
305.56
29.53%
359.68
340.93
5.50%
345.47
327.20
5.58%
EBITDA
86.96
19.54
345.04%
113.00
60.32
87.33%
97.97
69.10
41.78%
93.57
65.10
43.73%
EBIDTM
19.79%
8.41%
22.21%
16.49%
21.41%
16.85%
21.31%
16.59%
Other Income
14.23
25.98
-45.23%
12.44
9.67
28.65%
4.95
9.00
-45.00%
7.60
10.31
-26.29%
Interest
0.55
0.80
-31.25%
1.09
1.47
-25.85%
0.82
1.02
-19.61%
0.71
0.95
-25.26%
Depreciation
13.97
12.68
10.17%
13.84
14.34
-3.49%
13.92
14.61
-4.72%
13.92
14.54
-4.26%
PBT
86.67
32.04
170.51%
110.51
54.18
103.97%
88.18
62.47
41.16%
86.54
59.92
44.43%
Tax
22.66
3.80
496.32%
30.86
12.43
148.27%
22.70
15.51
46.36%
22.10
7.66
188.51%
PAT
64.01
28.24
126.66%
79.65
41.75
90.78%
65.48
46.96
39.44%
64.44
52.26
23.31%
PATM
14.57%
12.15%
15.65%
11.41%
14.31%
11.45%
14.68%
13.32%
EPS
5.80
2.57
125.68%
7.27
3.74
94.39%
5.96
4.18
42.58%
5.81
4.70
23.62%

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
1,844.83
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
31.71%
3.69%
-1.16%
11.68%
13.27%
9.80%
1.34%
17.59%
1.95%
4.49%
 
Cost Of Goods Sold
808.85
720.83
712.96
709.53
623.54
554.42
494.23
481.72
412.99
417.58
377.34
Gross Profit
1,035.98
917.09
866.60
888.53
807.43
708.94
656.34
653.65
552.52
529.41
528.98
GP Margin
56.16%
55.99%
54.86%
55.60%
56.42%
56.12%
57.04%
57.57%
57.23%
55.90%
58.37%
Total Expenditure
1,453.33
1,313.84
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.
-
47.98
38.77
41.71
41.43
35.73
40.94
44.30
35.69
29.55
28.38
% Of Sales
-
2.93%
2.45%
2.61%
2.90%
2.83%
3.56%
3.90%
3.70%
3.12%
3.88%
EBITDA
391.50
324.08
264.43
271.81
246.89
193.11
183.51
179.97
143.34
151.33
160.68
EBITDA Margin
21.22%
19.79%
16.74%
17.01%
17.25%
15.29%
15.95%
15.85%
14.85%
15.98%
17.73%
Other Income
39.22
50.97
40.45
35.36
26.95
30.85
22.58
18.35
13.44
11.60
12.13
Interest
3.17
3.42
4.47
1.50
1.53
2.01
2.42
2.91
3.05
3.00
3.18
Depreciation
55.65
54.36
57.78
45.23
44.84
42.25
42.58
41.61
31.83
24.40
21.44
PBT
371.90
317.27
242.63
260.44
227.47
179.72
161.09
153.79
121.90
135.53
148.19
Tax
98.32
79.46
58.74
91.72
76.58
58.83
54.70
49.60
37.48
38.38
45.35
Tax Rate
26.44%
25.04%
24.21%
35.22%
33.67%
32.73%
33.96%
32.25%
30.75%
28.32%
30.60%
PAT
273.58
239.25
182.52
167.24
149.75
119.40
105.23
103.21
83.92
97.31
102.96
PAT before Minority Interest
275.41
237.81
183.89
168.72
150.89
120.89
106.38
104.19
84.42
97.15
102.84
Minority Interest
1.83
1.44
-1.37
-1.48
-1.14
-1.49
-1.15
-0.98
-0.50
0.16
0.12
PAT Margin
14.83%
14.61%
11.56%
10.47%
10.46%
9.45%
9.15%
9.09%
8.69%
10.28%
11.36%
PAT Growth
61.68%
31.08%
9.14%
11.68%
25.42%
13.47%
1.96%
22.99%
-13.76%
-5.49%
 
EPS
24.71
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
25.20%
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
78.53
59.46
54.51
59.66
45.41
33.96
31.82
30.26
31.25
32.80
Cash Conversion Cycle
36.54
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
93.82
55.30
174.68
149.43
90.62
67.69
53.77
40.92
46.22
47.62

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.