Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Abrasives

Rating :
60/99

BSE: 506076 | NSE: GRINDWELL

598.05
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  592.00
  •  609.00
  •  592.00
  •  591.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  61605
  •  369.51
  •  698.00
  •  373.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,612.75
  • 36.66
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,598.06
  • 1.26%
  • 5.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.32%
  • 2.11%
  • 13.94%
  • FII
  • DII
  • Others
  • 3.79%
  • 16.06%
  • 5.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.08
  • 6.54
  • 3.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.78
  • 7.58
  • 1.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.12
  • 11.64
  • 6.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.89
  • 36.28
  • 36.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.93
  • 5.42
  • 5.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.87
  • 19.15
  • 19.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
439.04
392.30
11.91%
232.42
411.36
-43.50%
365.88
405.34
-9.74%
410.03
394.80
3.86%
Expenses
345.47
327.20
5.58%
212.87
341.37
-37.64%
305.56
337.61
-9.49%
340.93
330.76
3.07%
EBITDA
93.57
65.10
43.73%
19.55
69.99
-72.07%
60.32
67.73
-10.94%
69.10
64.04
7.90%
EBIDTM
21.31%
16.59%
8.41%
17.01%
14.01%
14.01%
16.85%
16.22%
Other Income
7.60
10.31
-26.29%
25.98
11.39
128.09%
9.67
10.60
-8.77%
9.00
11.07
-18.70%
Interest
0.71
0.95
-25.26%
0.80
1.03
-22.33%
1.47
0.67
119.40%
1.02
0.35
191.43%
Depreciation
13.92
14.54
-4.26%
12.68
14.29
-11.27%
14.34
11.39
25.90%
14.61
11.54
26.60%
PBT
86.54
59.92
44.43%
32.05
66.06
-51.48%
54.18
66.27
-18.24%
62.47
63.22
-1.19%
Tax
22.10
7.66
188.51%
3.80
23.15
-83.59%
12.43
23.45
-46.99%
15.51
21.60
-28.19%
PAT
64.44
52.26
23.31%
28.25
42.91
-34.16%
41.75
42.82
-2.50%
46.96
41.62
12.83%
PATM
14.68%
13.32%
12.15%
10.43%
7.11%
7.11%
11.45%
10.54%
EPS
5.82
4.72
23.31%
2.55
3.88
-34.28%
3.77
3.87
-2.58%
4.24
3.76
12.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,447.37
1,579.57
1,598.06
1,430.98
1,263.36
1,150.57
1,135.37
965.50
946.99
906.32
796.77
Net Sales Growth
-9.75%
-1.16%
11.68%
13.27%
9.80%
1.34%
17.59%
1.95%
4.49%
13.75%
 
Cost Of Goods Sold
5,131.21
712.96
709.53
623.54
554.42
494.23
481.72
412.99
417.58
377.34
328.22
Gross Profit
-3,683.84
866.60
888.53
807.43
708.94
656.34
653.65
552.52
529.41
528.98
468.55
GP Margin
-254.52%
54.86%
55.60%
56.42%
56.12%
57.04%
57.57%
57.23%
55.90%
58.37%
58.81%
Total Expenditure
1,204.83
1,315.14
1,326.25
1,184.09
1,070.25
967.06
955.40
822.16
795.66
745.64
659.58
Power & Fuel Cost
-
83.76
81.78
70.01
60.95
68.15
76.21
74.80
76.22
72.24
70.42
% Of Sales
-
5.30%
5.12%
4.89%
4.82%
5.92%
6.71%
7.75%
8.05%
7.97%
8.84%
Employee Cost
-
204.84
192.58
176.79
170.21
148.33
132.85
114.23
105.85
96.61
85.61
% Of Sales
-
12.97%
12.05%
12.35%
13.47%
12.89%
11.70%
11.83%
11.18%
10.66%
10.74%
Manufacturing Exp.
-
197.26
211.12
192.41
167.93
146.83
140.64
115.54
103.77
104.07
98.58
% Of Sales
-
12.49%
13.21%
13.45%
13.29%
12.76%
12.39%
11.97%
10.96%
11.48%
12.37%
General & Admin Exp.
-
73.41
86.45
78.21
79.83
62.86
51.24
43.38
36.87
31.87
25.66
% Of Sales
-
4.65%
5.41%
5.47%
6.32%
5.46%
4.51%
4.49%
3.89%
3.52%
3.22%
Selling & Distn. Exp.
-
4.13
3.07
1.69
1.17
5.71
28.44
25.54
25.83
28.38
24.10
% Of Sales
-
0.26%
0.19%
0.12%
0.09%
0.50%
2.50%
2.65%
2.73%
3.13%
3.02%
Miscellaneous Exp.
-
38.77
41.71
41.43
35.73
40.94
44.30
35.69
29.55
35.13
24.10
% Of Sales
-
2.45%
2.61%
2.90%
2.83%
3.56%
3.90%
3.70%
3.12%
3.88%
3.39%
EBITDA
242.54
264.43
271.81
246.89
193.11
183.51
179.97
143.34
151.33
160.68
137.19
EBITDA Margin
16.76%
16.74%
17.01%
17.25%
15.29%
15.95%
15.85%
14.85%
15.98%
17.73%
17.22%
Other Income
52.25
40.45
35.36
26.95
30.85
22.58
18.35
13.44
11.60
12.13
10.07
Interest
4.00
4.47
1.50
1.53
2.01
2.42
2.91
3.05
3.00
3.18
3.42
Depreciation
55.55
57.78
45.23
44.84
42.25
42.58
41.61
31.83
24.40
21.44
21.04
PBT
235.24
242.63
260.44
227.47
179.72
161.09
153.79
121.90
135.53
148.19
122.80
Tax
53.84
58.74
91.72
76.58
58.83
54.70
49.60
37.48
38.38
45.35
40.06
Tax Rate
22.89%
24.21%
35.22%
33.67%
32.73%
33.96%
32.25%
30.75%
28.32%
30.60%
32.62%
PAT
181.40
182.52
167.24
149.75
119.40
105.23
103.21
83.92
97.31
102.96
83.61
PAT before Minority Interest
180.63
183.89
168.72
150.89
120.89
106.38
104.19
84.42
97.15
102.84
82.74
Minority Interest
-0.77
-1.37
-1.48
-1.14
-1.49
-1.15
-0.98
-0.50
0.16
0.12
0.87
PAT Margin
12.53%
11.56%
10.47%
10.46%
9.45%
9.15%
9.09%
8.69%
10.28%
11.36%
10.49%
PAT Growth
1.00%
9.14%
11.68%
25.42%
13.47%
1.96%
22.99%
-13.76%
-5.49%
23.14%
 
EPS
16.39
16.49
15.11
13.53
10.79
9.51
9.32
7.58
8.79
9.30
7.55

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,187.33
1,097.92
990.52
893.02
763.17
615.83
557.90
516.24
461.19
400.23
Share Capital
55.36
55.36
55.36
55.36
27.68
27.68
27.68
27.68
27.68
27.68
Total Reserves
1,124.92
1,037.13
931.34
837.66
733.83
588.15
530.22
488.56
433.51
372.55
Non-Current Liabilities
48.55
44.79
43.23
44.15
30.12
41.99
52.40
49.38
47.40
47.55
Secured Loans
0.00
0.00
0.00
1.92
2.78
6.38
11.77
13.94
15.56
18.26
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
22.97
20.32
20.35
17.28
0.00
10.79
16.07
15.01
15.23
15.56
Current Liabilities
342.29
288.72
293.02
261.49
286.03
273.79
215.54
210.87
228.80
172.81
Trade Payables
226.29
180.72
194.80
165.59
83.32
88.72
70.63
58.94
70.25
56.51
Other Current Liabilities
86.30
82.42
65.47
75.23
171.27
122.32
94.56
97.07
109.81
73.72
Short Term Borrowings
0.00
0.00
0.04
5.84
12.39
8.53
4.64
8.43
3.35
2.79
Short Term Provisions
29.70
25.59
32.71
14.84
19.05
54.22
45.72
46.43
45.38
39.80
Total Liabilities
1,591.74
1,445.29
1,339.15
1,209.90
1,089.07
940.20
833.46
783.61
743.17
626.49
Net Block
384.57
345.07
342.20
368.13
350.47
360.23
374.96
327.10
232.41
226.67
Gross Block
612.35
516.07
469.01
452.77
392.99
608.16
583.71
506.43
390.40
364.58
Accumulated Depreciation
227.77
171.00
126.82
84.64
42.52
247.93
208.75
179.33
157.99
137.91
Non Current Assets
602.86
586.16
562.76
534.93
513.42
424.12
430.71
436.87
374.23
278.39
Capital Work in Progress
29.12
42.97
24.52
6.21
13.58
6.73
5.52
61.71
84.54
12.61
Non Current Investment
168.81
170.51
170.80
145.49
134.94
35.15
35.15
30.83
28.50
27.76
Long Term Loans & Adv.
20.09
26.73
24.18
13.85
13.41
22.01
15.07
17.23
28.77
11.36
Other Non Current Assets
0.27
0.87
1.06
1.25
1.01
0.00
0.00
0.00
0.01
0.00
Current Assets
988.89
859.13
776.40
674.97
575.65
516.09
402.75
346.74
368.95
348.10
Current Investments
413.89
12.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.01
Inventories
303.34
328.58
271.89
245.58
257.95
225.05
184.53
159.34
165.91
131.50
Sundry Debtors
205.03
205.62
177.09
127.39
133.54
129.16
89.96
96.10
95.46
91.32
Cash & Bank
14.69
234.12
272.23
242.51
124.07
113.50
84.71
55.69
73.23
94.79
Other Current Assets
51.93
26.21
10.24
18.72
60.09
48.38
43.55
35.61
34.35
22.48
Short Term Loans & Adv.
38.82
52.46
44.94
40.76
45.56
41.23
33.71
26.23
27.27
17.07
Net Current Assets
646.59
570.40
483.37
413.48
289.62
242.30
187.20
135.87
140.15
175.29
Total Assets
1,591.75
1,445.29
1,339.16
1,209.90
1,089.07
940.21
833.46
783.61
743.18
626.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
317.58
84.54
133.89
169.81
139.20
105.51
106.42
104.27
118.68
83.06
PBT
242.64
260.44
227.47
179.72
161.09
153.79
121.90
135.53
148.19
122.80
Adjustment
39.02
30.91
29.78
35.68
37.60
40.02
32.34
24.60
19.45
20.02
Changes in Working Capital
106.00
-113.46
-50.88
15.31
-10.44
-36.04
-14.41
-18.58
-8.89
-22.16
Cash after chg. in Working capital
387.65
177.90
206.36
230.71
188.25
157.77
139.84
141.56
158.76
120.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-70.07
-93.35
-72.47
-60.90
-49.05
-52.26
-33.41
-37.28
-40.08
-37.59
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
-442.06
-53.79
-44.37
-43.80
-37.64
-30.22
-26.38
-80.55
-96.33
-25.45
Net Fixed Assets
-79.62
-64.26
-34.67
-51.39
178.86
-24.65
-19.62
-83.53
-94.57
-25.86
Net Investments
-400.04
-11.85
-25.30
-10.55
-99.80
0.00
-4.31
-5.84
7.27
-2.48
Others
37.60
22.32
15.60
18.14
-116.70
-5.57
-2.45
8.82
-9.03
2.89
Cash from Financing Activity
-95.06
-68.24
-60.29
2.89
-99.32
-45.85
-51.16
-41.40
-44.18
-44.89
Net Cash Inflow / Outflow
-219.54
-37.48
29.23
128.90
2.23
29.44
28.88
-17.68
-21.83
12.72
Opening Cash & Equivalents
232.17
269.65
238.40
109.51
114.21
82.43
53.55
71.23
93.06
80.34
Closing Cash & Equivalent
12.63
232.17
270.57
238.40
116.44
111.87
82.43
53.55
71.23
93.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
106.30
98.37
88.81
80.35
68.47
110.64
100.14
92.59
82.61
71.57
ROA
12.11%
12.12%
11.84%
10.52%
10.48%
11.77%
10.44%
12.73%
15.02%
11.81%
ROE
16.23%
16.28%
16.11%
14.67%
15.52%
17.86%
15.83%
20.03%
24.10%
22.14%
ROCE
21.69%
25.17%
24.30%
21.73%
23.32%
26.16%
22.60%
27.40%
33.88%
31.77%
Fixed Asset Turnover
2.80
3.24
3.15
3.23
2.48
2.05
1.91
2.28
2.58
2.41
Receivable days
47.45
43.71
38.22
34.92
38.64
31.87
32.64
34.14
35.02
37.69
Inventory Days
73.01
68.57
64.96
67.38
71.05
61.29
60.32
57.97
55.77
49.04
Payable days
59.46
54.51
59.66
45.41
33.96
31.82
30.26
31.25
32.80
33.01
Cash Conversion Cycle
60.99
57.77
43.52
56.89
75.74
61.34
62.69
60.87
57.99
53.72
Total Debt/Equity
0.00
0.00
0.00
0.01
0.02
0.02
0.03
0.04
0.04
0.05
Interest Cover
55.30
174.68
149.43
90.62
67.69
53.77
40.92
46.22
47.62
36.94

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.