Nifty

:

11651.70

Sensex

:

39115.52

-35.80 (-0.31%)
-100.12 (-0.26%)

Login

Nifty
Sensex

:
:

11651.70
39115.52

-35.80 (-0.31%)
-100.12 (-0.26%)

Grindwell Norton Ltd.

Abrasives

Rating :

77/99

BSE: 506076 | NSE: GRINDWELL

Watchlist

NSE BSE

581.45

-3.60 (-0.62%)

18-Jul-2019 | 9:33AM

Day's Open
Day's High
Day's Low
Previous Close

581.45
581.45
581.45
585.05

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1
0.01
616.90
470.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,477.67
38.73
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,243.55
1.03%
5.95

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.57
7.08
8.15

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.38
8.60
7.08

PAT CAGR (%)

10 Years
5 Years
3 Years

6.83
10.13
11.89

P:E (Median)

8 Years
5 Years
3 Years

33.10
36.97
36.82

P:BV (Average)

8 Years
5 Years
3 Years

4.58
5.55
5.46

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.87
18.80
19.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 398.78 377.57 5.62% 386.98 357.36 8.29% 407.83 339.85 20.00% 373.26 353.41 5.62%
Expenses 335.17 307.30 9.07% 325.86 295.40 10.31% 339.63 284.72 19.29% 307.06 304.44 0.86%
EBITDA 63.61 70.27 -9.48% 61.12 61.96 -1.36% 68.20 55.13 23.71% 66.20 48.97 35.18%
EBIDTM 15.95% 18.61% 15.79% 17.34% 16.72% 16.22% 17.74% 13.86%
Other Income 11.17 6.86 62.83% 11.69 7.37 58.62% 5.48 8.24 -33.50% 9.33 6.54 42.66%
Interest 0.67 0.26 157.69% 0.35 0.26 34.62% 0.22 0.25 -12.00% 0.24 0.28 -14.29%
Depreciation 10.62 10.43 1.82% 10.79 11.05 -2.35% 10.58 10.43 1.44% 10.23 10.27 -0.39%
PBT 63.49 66.44 -4.44% 61.67 58.02 6.29% 62.88 52.69 19.34% 65.06 44.96 44.71%
Tax 22.74 22.75 -0.04% 21.02 18.64 12.77% 22.89 17.82 28.45% 22.61 15.74 43.65%
PAT 40.75 43.69 -6.73% 40.65 39.38 3.22% 39.99 34.87 14.68% 42.45 29.22 45.28%
PATM 10.22% 11.57% 10.50% 11.02% 9.81% 10.26% 11.37% 8.27%
EPS 3.68 3.95 -6.84% 3.67 3.56 3.09% 3.61 3.15 14.60% 3.83 2.64 45.08%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 405.34 383.51 5.69% 394.80 365.42 8.04% 416.80 344.38 21.03% 381.12 360.47 5.73%
Expenses 337.61 310.87 8.60% 330.76 300.96 9.90% 346.03 286.48 20.79% 311.85 308.58 1.06%
EBITDA 67.73 72.64 -6.76% 64.04 64.46 -0.65% 70.77 57.90 22.23% 69.27 51.89 33.49%
EBIDTM 16.71% 18.94% 16.22% 17.64% 16.98% 16.81% 18.18% 14.40%
Other Income 10.60 6.31 67.99% 11.07 6.86 61.37% 4.90 7.75 -36.77% 8.79 6.03 45.77%
Interest 0.67 0.26 157.69% 0.35 0.39 -10.26% 0.23 0.40 -42.50% 0.25 0.48 -47.92%
Depreciation 11.39 11.13 2.34% 11.54 11.73 -1.62% 11.32 11.06 2.35% 10.98 10.92 0.55%
PBT 66.27 67.56 -1.91% 63.22 59.20 6.79% 64.12 54.19 18.32% 66.83 46.52 43.66%
Tax 23.45 23.23 0.95% 21.60 18.96 13.92% 23.46 18.20 28.90% 23.21 16.20 43.27%
PAT 42.82 44.33 -3.41% 41.62 40.24 3.43% 40.66 35.99 12.98% 43.62 30.32 43.87%
PATM 10.56% 11.56% 10.54% 11.01% 9.76% 10.45% 11.45% 8.41%
EPS 3.83 3.97 -3.53% 3.73 3.61 3.32% 3.64 3.22 13.04% 3.91 2.71 44.28%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales - 1,566.85 1,405.38 1,236.43 1,126.00 1,110.39 941.61 945.09 906.60 796.73 702.36 Net Sales Growth - 11.49% 13.66% 9.81% 1.41% 17.92% -0.37% 4.25% 13.79% 13.44% Cost Of Goods Sold - 727.53 643.71 575.10 517.28 505.13 434.46 449.59 409.67 355.06 313.47 Gross Profit - 839.33 761.67 661.33 608.72 605.26 507.15 495.50 496.93 441.68 388.89 GP Margin - 53.57% 54.20% 53.49% 54.06% 54.51% 53.86% 52.43% 54.81% 55.44% 55.37% Total Expenditure - 1,307.72 1,169.06 1,055.69 957.95 945.93 810.81 802.31 754.37 665.86 586.33 Power & Fuel Cost - 63.12 51.63 42.78 50.19 60.49 57.78 59.35 56.76 56.69 47.72 % Of Sales - 4.03% 3.67% 3.46% 4.46% 5.45% 6.14% 6.28% 6.26% 7.12% 6.79% Employee Cost - 189.54 174.26 168.17 146.26 130.60 112.12 104.27 94.86 84.31 84.82 % Of Sales - 12.10% 12.40% 13.60% 12.99% 11.76% 11.91% 11.03% 10.46% 10.58% 12.08% Manufacturing Exp. - 201.78 182.73 159.22 141.19 134.95 110.03 102.12 102.95 96.82 79.01 % Of Sales - 12.88% 13.00% 12.88% 12.54% 12.15% 11.69% 10.81% 11.36% 12.15% 11.25% General & Admin Exp. - 85.62 77.55 75.88 61.99 50.48 42.74 36.24 31.26 25.08 18.15 % Of Sales - 5.46% 5.52% 6.14% 5.51% 4.55% 4.54% 3.83% 3.45% 3.15% 2.58% Selling & Distn. Exp. - 3.07 1.69 1.17 5.71 28.44 25.54 25.83 28.38 24.10 15.44 % Of Sales - 0.20% 0.12% 0.09% 0.51% 2.56% 2.71% 2.73% 3.13% 3.02% 2.20% Miscellaneous Exp. - 37.06 37.49 33.36 35.32 35.83 28.14 24.90 30.50 23.79 15.44 % Of Sales - 2.37% 2.67% 2.70% 3.14% 3.23% 2.99% 2.63% 3.36% 2.99% 3.95% EBITDA - 259.13 236.32 180.74 168.05 164.46 130.80 142.78 152.23 130.87 116.03 EBITDA Margin - 16.54% 16.82% 14.62% 14.92% 14.81% 13.89% 15.11% 16.79% 16.43% 16.52% Other Income - 37.67 29.01 32.94 24.59 20.66 15.45 13.28 13.79 11.41 24.31 Interest - 1.48 1.05 1.10 0.69 0.56 0.45 0.59 0.37 0.28 0.25 Depreciation - 42.22 42.18 39.83 36.85 35.34 25.94 19.42 16.68 16.32 17.79 PBT - 253.10 222.11 172.74 155.10 149.23 119.87 136.05 148.98 125.69 122.30 Tax - 89.26 74.95 56.73 52.96 48.21 37.55 38.38 45.35 40.06 42.52 Tax Rate - 35.27% 33.74% 32.84% 34.15% 32.31% 31.33% 28.21% 30.44% 31.87% 32.70% PAT - 163.84 147.16 116.01 102.14 101.02 82.32 97.67 103.63 85.63 87.51 PAT before Minority Interest - 163.84 147.16 116.01 102.14 101.02 82.32 97.67 103.63 85.63 87.51 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 10.46% 10.47% 9.38% 9.07% 9.10% 8.74% 10.33% 11.43% 10.75% 12.46% PAT Growth - 11.33% 26.85% 13.58% 1.11% 22.72% -15.72% -5.75% 21.02% -2.15% Unadjusted EPS - 14.80 13.29 10.48 9.23 18.25 14.87 17.64 18.72 15.47 15.81

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales - 1,598.06 1,430.98 1,263.36 1,150.57 1,135.37 965.50 946.99 906.32 796.77 702.22 Net Sales Growth - 11.68% 13.27% 9.80% 1.34% 17.59% 1.95% 4.49% 13.75% 13.46% Cost Of Goods Sold - 709.53 623.54 554.42 494.23 481.72 412.99 417.58 377.34 328.22 294.52 Gross Profit - 888.53 807.43 708.94 656.34 653.65 552.52 529.41 528.98 468.55 407.71 GP Margin - 55.60% 56.42% 56.12% 57.04% 57.57% 57.23% 55.90% 58.37% 58.81% 58.06% Total Expenditure - 1,326.25 1,184.09 1,070.25 967.06 955.40 822.16 795.66 745.64 659.58 580.62 Power & Fuel Cost - 81.78 70.01 60.95 68.15 76.21 74.80 76.22 72.24 70.42 56.77 % Of Sales - 5.12% 4.89% 4.82% 5.92% 6.71% 7.75% 8.05% 7.97% 8.84% 8.08% Employee Cost - 192.58 176.79 170.21 148.33 132.85 114.23 105.85 96.61 85.61 85.54 % Of Sales - 12.05% 12.35% 13.47% 12.89% 11.70% 11.83% 11.18% 10.66% 10.74% 12.18% Manufacturing Exp. - 211.12 189.02 167.93 146.83 140.64 115.54 103.77 104.07 98.58 79.70 % Of Sales - 13.21% 13.21% 13.29% 12.76% 12.39% 11.97% 10.96% 11.48% 12.37% 11.35% General & Admin Exp. - 86.45 81.59 79.83 62.86 51.24 43.38 36.87 31.87 25.66 18.86 % Of Sales - 5.41% 5.70% 6.32% 5.46% 4.51% 4.49% 3.89% 3.52% 3.22% 2.69% Selling & Distn. Exp. - 3.07 1.69 1.17 5.71 28.44 25.54 25.83 28.38 24.10 15.44 % Of Sales - 0.19% 0.12% 0.09% 0.50% 2.50% 2.65% 2.73% 3.13% 3.02% 2.20% Miscellaneous Exp. - 41.71 41.43 35.73 40.94 44.30 35.69 29.55 35.13 26.99 15.44 % Of Sales - 2.61% 2.90% 2.83% 3.56% 3.90% 3.70% 3.12% 3.88% 3.39% 4.24% EBITDA - 271.81 246.89 193.11 183.51 179.97 143.34 151.33 160.68 137.19 121.60 EBITDA Margin - 17.01% 17.25% 15.29% 15.95% 15.85% 14.85% 15.98% 17.73% 17.22% 17.32% Other Income - 35.36 26.95 30.85 22.58 18.35 13.44 11.60 12.13 10.07 23.45 Interest - 1.50 1.53 2.01 2.42 2.91 3.05 3.00 3.18 3.42 2.51 Depreciation - 45.23 44.84 42.25 42.58 41.61 31.83 24.40 21.44 21.04 21.70 PBT - 260.44 227.47 179.72 161.09 153.79 121.90 135.53 148.19 122.80 120.84 Tax - 91.72 76.58 58.83 54.70 49.60 37.48 38.38 45.35 40.06 42.52 Tax Rate - 35.22% 33.67% 32.73% 33.96% 32.25% 30.75% 28.32% 30.60% 32.62% 33.07% PAT - 167.24 149.75 119.40 105.23 103.21 83.92 97.31 102.96 83.61 86.36 PAT before Minority Interest - 168.72 150.89 120.89 106.38 104.19 84.42 97.15 102.84 82.74 86.05 Minority Interest - -1.48 -1.14 -1.49 -1.15 -0.98 -0.50 0.16 0.12 0.87 0.31 PAT Margin - 10.47% 10.46% 9.45% 9.15% 9.09% 8.69% 10.28% 11.36% 10.49% 12.30% PAT Growth - 11.68% 25.42% 13.47% 1.96% 22.99% -13.76% -5.49% 23.14% -3.18% Unadjusted EPS - 15.11 13.52 10.78 9.61 18.64 15.16 17.58 18.60 14.94 15.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 1,086.83 982.84 887.92 761.45 617.02 561.28 521.23 465.83 404.19 357.33 Share Capital 55.36 55.36 55.36 27.68 27.68 27.68 27.68 27.68 27.68 27.68 Total Reserves 1,026.04 923.66 829.95 732.12 589.34 533.60 493.55 438.15 376.51 329.65 Non-Current Liabilities 48.77 47.51 47.21 30.61 38.25 43.18 35.37 31.75 29.24 8.08 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 20.32 20.00 17.28 0.00 10.71 15.96 14.94 15.14 15.53 0.00 Current Liabilities 287.01 287.89 254.19 271.21 255.14 203.92 196.10 220.23 164.76 375.76 Trade Payables 180.59 190.87 164.01 84.03 85.60 72.33 61.71 71.69 56.86 57.63 Other Current Liabilities 81.58 65.43 73.91 166.81 113.59 85.87 87.96 103.16 68.10 56.14 Short Term Borrowings 0.00 0.00 2.72 3.00 2.27 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 24.84 31.59 13.55 17.37 53.69 45.72 46.43 45.38 39.80 262.00 Total Liabilities 1,422.61 1,318.24 1,189.32 1,063.27 910.41 808.38 752.70 717.81 598.19 741.17 Net Block 321.28 316.76 341.43 322.31 326.75 337.56 286.14 197.06 186.84 182.34 Gross Block 480.44 434.74 417.94 359.09 544.28 522.13 447.06 341.61 316.07 295.92 Accumulated Depreciation 159.16 117.99 76.51 36.78 217.53 184.57 160.93 144.55 129.23 113.58 Non Current Assets 581.60 556.46 527.81 504.91 410.80 412.17 414.05 355.90 256.91 239.29 Capital Work in Progress 41.99 23.43 5.56 13.02 6.69 4.19 59.64 81.56 12.53 6.82 Non Current Investment 190.85 191.14 165.84 155.29 55.49 55.49 51.18 45.34 44.60 50.13 Long Term Loans & Adv. 26.60 23.85 13.74 13.29 21.87 14.94 17.09 28.63 11.23 0.00 Other Non Current Assets 0.87 1.28 1.25 1.01 0.00 0.00 0.00 3.30 1.70 0.00 Current Assets 841.01 761.78 661.51 558.36 499.62 396.21 338.65 361.91 341.29 501.88 Current Investments 12.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.01 0.00 Inventories 320.61 263.48 235.44 246.75 212.84 178.19 153.13 159.99 124.79 93.55 Sundry Debtors 201.98 173.24 123.42 126.37 125.71 85.75 95.33 95.46 91.32 84.99 Cash & Bank 230.04 269.64 242.34 123.88 113.11 84.38 55.48 73.14 94.69 81.96 Other Current Assets 76.24 15.80 22.55 13.09 47.95 47.89 34.71 33.32 22.48 241.39 Short Term Loans & Adv. 46.76 39.62 37.76 48.27 38.19 33.84 22.80 25.47 16.33 241.14 Net Current Assets 554.00 473.89 407.32 287.15 244.48 192.29 142.55 141.68 176.53 126.12 Total Assets 1,422.61 1,318.24 1,189.32 1,063.27 910.42 808.38 752.70 717.81 598.20 741.17

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 1,097.92 990.52 893.02 763.17 615.83 557.90 516.24 461.19 400.23 355.39 Share Capital 55.36 55.36 55.36 27.68 27.68 27.68 27.68 27.68 27.68 27.68 Total Reserves 1,037.13 935.16 837.66 733.83 588.15 530.22 488.56 433.51 372.55 327.71 Non-Current Liabilities 44.79 43.23 44.15 30.12 41.99 52.40 49.38 47.40 47.55 34.20 Secured Loans 0.00 0.00 1.92 2.78 6.38 11.77 13.94 15.56 18.26 26.11 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 20.32 20.35 17.28 0.00 10.79 16.07 15.01 15.23 15.56 0.00 Current Liabilities 288.72 293.02 261.49 286.03 273.79 215.54 210.87 228.80 172.81 378.19 Trade Payables 180.72 194.80 165.59 83.32 88.72 70.63 58.94 70.25 56.51 58.99 Other Current Liabilities 82.42 65.47 75.23 171.27 122.32 94.56 97.07 109.81 73.72 57.20 Short Term Borrowings 0.00 0.04 5.84 12.39 8.53 4.64 8.43 3.35 2.79 0.00 Short Term Provisions 25.59 32.71 14.84 19.05 54.22 45.72 46.43 45.38 39.80 262.00 Total Liabilities 1,445.29 1,339.15 1,209.90 1,089.07 940.20 833.46 783.61 743.17 626.49 774.16 Net Block 345.07 342.20 368.13 350.47 360.23 374.96 327.10 232.41 226.67 225.74 Gross Block 516.07 469.01 452.77 392.99 608.16 583.71 506.43 390.40 364.58 343.28 Accumulated Depreciation 171.00 126.82 84.64 42.52 247.93 208.75 179.33 157.99 137.91 117.54 Non Current Assets 586.16 562.76 534.93 513.42 424.12 430.71 436.87 374.23 278.39 267.73 Capital Work in Progress 42.97 24.52 6.21 13.58 6.73 5.52 61.71 84.54 12.61 7.73 Non Current Investment 170.51 170.80 145.49 134.94 35.15 35.15 30.83 28.50 27.76 34.26 Long Term Loans & Adv. 26.73 23.97 13.85 13.41 22.01 15.07 17.23 28.77 11.36 0.00 Other Non Current Assets 0.87 1.28 1.25 1.01 0.00 0.00 0.00 0.01 0.00 0.00 Current Assets 859.13 776.40 674.97 575.65 516.09 402.75 346.74 368.95 348.10 506.42 Current Investments 12.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.01 0.00 Inventories 328.58 271.89 245.58 257.95 225.05 184.53 159.34 165.91 131.50 97.89 Sundry Debtors 205.62 177.09 127.39 133.54 129.16 89.96 96.10 95.46 91.32 84.99 Cash & Bank 234.12 272.23 242.51 124.07 113.50 84.71 55.69 73.23 94.79 82.03 Other Current Assets 78.67 10.24 18.72 14.53 48.38 43.55 35.61 34.35 22.48 241.51 Short Term Loans & Adv. 52.46 44.94 40.76 45.56 41.23 33.71 26.23 27.27 17.07 241.26 Net Current Assets 570.40 483.37 413.48 289.62 242.30 187.20 135.87 140.15 175.29 128.23 Total Assets 1,445.29 1,339.16 1,209.90 1,089.07 940.21 833.46 783.61 743.18 626.49 774.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 81.88 123.96 160.76 131.24 98.10 96.13 100.56 110.55 78.20 107.37 PBT 253.10 222.11 172.74 155.10 149.23 119.87 136.05 148.98 125.69 130.02 Adjustment 27.88 24.34 32.36 30.14 31.21 23.85 17.22 11.89 12.15 15.05 Changes in Working Capital -107.95 -51.46 12.36 -5.90 -31.71 -16.07 -15.42 -10.23 -22.05 2.89 Cash after chg. in Working capital 173.03 194.99 217.47 179.34 148.73 127.65 137.84 150.63 115.79 147.96 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -91.15 -71.03 -56.71 -48.10 -50.63 -31.53 -37.28 -40.08 -37.59 -40.59 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 -52.54 -43.96 -42.77 -36.76 -28.99 -24.78 -75.89 -93.16 -26.54 -36.88 Net Fixed Assets -64.26 -34.67 -51.39 178.86 -24.65 -19.62 -83.53 -94.57 -25.86 -21.01 Net Investments -11.85 -25.30 -10.55 -99.80 0.00 -4.31 -5.84 7.27 -2.48 12.59 Others 23.57 16.01 19.17 -115.82 -4.34 -0.85 13.48 -5.86 1.80 -28.46 Cash from Financing Activity -68.22 -56.75 7.42 -92.03 -39.74 -42.55 -42.43 -39.23 -38.93 -26.11 Net Cash Inflow / Outflow -38.89 23.24 125.41 2.45 29.36 28.80 -17.76 -21.84 12.73 44.38 Opening Cash & Equivalents 268.27 245.03 115.24 113.94 82.24 53.44 71.21 93.04 80.31 37.58 Closing Cash & Equivalent 228.46 268.27 240.65 116.39 111.61 82.24 53.44 71.21 93.04 81.96

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 84.54 133.71 169.81 139.20 105.51 106.42 104.27 118.68 83.06 103.57 PBT 260.44 227.47 179.72 161.09 153.79 121.90 135.53 148.19 122.80 128.56 Adjustment 30.91 27.48 35.68 37.60 40.02 32.34 24.60 19.45 20.02 21.21 Changes in Working Capital -113.46 -48.77 15.31 -10.44 -36.04 -14.41 -18.58 -8.89 -22.16 -5.62 Cash after chg. in Working capital 177.90 206.18 230.71 188.25 157.77 139.84 141.56 158.76 120.65 144.16 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -93.35 -72.47 -60.90 -49.05 -52.26 -33.41 -37.28 -40.08 -37.59 -40.59 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 -53.79 -45.81 -43.80 -37.64 -30.22 -26.38 -80.55 -96.33 -25.45 -41.08 Net Fixed Assets -64.26 -34.67 -51.39 178.86 -24.65 -19.62 -83.53 -94.57 -25.86 -21.01 Net Investments -11.85 -25.30 -10.55 -99.80 0.00 -4.31 -5.84 7.27 -2.48 12.59 Others 22.32 14.16 18.14 -116.70 -5.57 -2.45 8.82 -9.03 2.89 -32.66 Cash from Financing Activity -68.24 -60.11 2.89 -99.32 -45.85 -51.16 -41.40 -44.18 -44.89 -18.72 Net Cash Inflow / Outflow -37.48 27.79 128.90 2.23 29.44 28.88 -17.68 -21.83 12.72 43.77 Opening Cash & Equivalents 270.57 242.78 109.51 114.21 82.43 53.55 71.23 93.06 80.34 38.26 Closing Cash & Equivalent 232.17 270.57 238.40 116.44 111.87 82.43 53.55 71.23 93.06 82.03

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 97.37 88.12 79.66 68.32 110.85 100.75 93.49 83.45 72.28 63.79 ROA 11.96% 11.74% 10.30% 10.35% 11.77% 10.55% 13.28% 15.75% 12.79% 12.79% ROE 15.96% 15.84% 14.16% 14.91% 17.25% 15.31% 19.94% 24.04% 22.73% 26.62% ROCE 24.68% 23.91% 21.09% 22.63% 25.52% 22.38% 27.90% 34.65% 33.44% 39.63% Fixed Asset Turnover 3.42 3.35 3.44 2.69 2.24 2.10 2.59 2.96 2.79 2.69 Receivable days 43.70 37.91 34.10 37.83 31.37 32.51 34.07 35.01 37.69 38.14 Inventory Days 68.03 63.75 65.83 68.97 59.74 59.48 55.92 53.38 46.68 47.62 Payable days 54.64 59.44 45.75 33.79 31.85 31.74 32.01 32.84 32.47 32.62 Cash Conversion Cycle 57.10 42.22 54.17 73.01 59.25 60.25 57.98 55.55 51.90 53.13 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 171.49 213.18 157.39 225.84 269.50 270.26 230.93 407.05 445.92 511.29

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 98.37 89.16 80.35 68.47 110.64 100.14 92.59 82.61 71.57 63.44 ROA 12.12% 11.84% 10.52% 10.48% 11.77% 10.44% 12.73% 15.02% 11.81% 12.06% ROE 16.28% 16.08% 14.67% 15.52% 17.86% 15.83% 20.03% 24.10% 22.14% 26.28% ROCE 25.17% 24.30% 21.73% 23.32% 26.16% 22.60% 27.40% 33.88% 31.77% 37.59% Fixed Asset Turnover 3.24 3.15 3.23 2.48 2.05 1.91 2.28 2.58 2.41 2.48 Receivable days 43.71 38.22 34.92 38.64 31.87 32.64 34.14 35.02 37.69 37.45 Inventory Days 68.57 64.96 67.38 71.05 61.29 60.32 57.97 55.77 49.04 48.69 Payable days 54.51 59.84 45.41 33.96 31.82 30.26 31.25 32.80 33.01 34.83 Cash Conversion Cycle 57.77 43.34 56.89 75.74 61.34 62.69 60.87 57.99 53.72 51.31 Total Debt/Equity 0.00 0.00 0.01 0.02 0.02 0.03 0.04 0.04 0.05 0.07 Interest Cover 174.68 149.43 90.62 67.69 53.77 40.92 46.22 47.62 36.94 52.22

Top Investors:

sundaram mutual fund a/c sundaran mid cap fund

sbi magnum global fund

uti -equity fund

l and t mutual fund trustee ltd- l and t infrastructure fund

hdfc trustee company ltd - a/c hdfc mid - capopportunities fund

goldman sachs india limited

nina g bharucha

Annual Reports:

News Update:

Grindwell Norton executes definitive agreement with Shinagawa Refractories
13th Jul 2019, 10:04 AM

The agreement aims to form a Private Limited Company for Tap hole clay refractory products for the steel industry
Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback