Nifty

:

25476.10

Sensex

:

83536.08

-46.40 (-0.18%)
-176.43 (-0.21%)

Login

Nifty
Sensex

:
:

25476.10
83536.08

-46.40 (-0.18%)
-176.43 (-0.21%)

Grindwell Norton Ltd.

Abrasives

Rating :

43/99

BSE: 506076 | NSE: GRINDWELL

Watchlist

NSE BSE

1736.20

09-Jul-2025

Open
High
Low
Previous Close

1757.7
1764.3
1728.1
1757.70

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

18331
31896210.8
2916.7
1356.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

19,209.37
52.10
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

18,952.05
0.98%
8.59

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.35
11.41
3.43

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.83
10.24
0.60

PAT CAGR (%)

10 Years
5 Years
3 Years

13.36
9.04
0.62

P:E (Median)

8 Years
5 Years
3 Years

51.13
61.85
63.46

P:BV (Average)

8 Years
5 Years
3 Years

9.19
11.20
12.19

EV:EBITDA (Average)

8 Years
5 Years
3 Years

31.28
37.93
40.59

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 34.65 33.73 38.94 45.04
P/E Ratio 50.11 51.47 44.59 38.55
Revenue 2669 2822 3162 3553
EBITDA 519 520 599 690
Net Income 384 374 432 500
ROA 14.8 15.6 16.6 17.7
P/B Ratio 9.37 8.53 7.75 6.98
ROE 19.87 17.32 18.08 19.01
FCFF 209 364 281 362
FCFF Yield 1.08 1.89 1.45 1.88
Net Debt -578 807 942 1144
BVPS 185.25 203.6 224.08 248.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 691.23 681.45 1.44% 683.21 651.64 4.84% 671.98 658.50 2.05% 690.94 660.09 4.67%
Expenses 568.36 556.62 2.11% 564.64 524.66 7.62% 546.63 528.64 3.40% 560.39 526.29 6.48%
EBITDA 122.87 124.83 -1.57% 118.57 126.98 -6.62% 125.35 129.86 -3.47% 130.55 133.80 -2.43%
EBIDTM 17.78% 18.32% 17.36% 19.49% 18.65% 19.72% 18.89% 20.27%
Other Income 22.74 17.29 31.52% 17.95 13.83 29.79% 23.40 22.59 3.59% 15.77 14.60 8.01%
Interest 2.31 1.67 38.32% 1.93 1.72 12.21% 2.11 1.60 31.88% 2.29 1.93 18.65%
Depreciation 24.05 18.91 27.18% 22.85 16.99 34.49% 22.18 16.52 34.26% 20.83 16.41 26.93%
PBT 119.25 121.54 -1.88% 111.74 122.10 -8.48% 124.46 131.13 -5.09% 123.20 130.06 -5.27%
Tax 27.92 28.04 -0.43% 28.19 30.01 -6.06% 30.42 33.10 -8.10% 31.29 32.96 -5.07%
PAT 91.33 93.50 -2.32% 83.55 92.09 -9.27% 94.04 98.03 -4.07% 91.91 97.10 -5.35%
PATM 13.21% 13.72% 12.23% 14.13% 13.99% 14.89% 13.30% 14.71%
EPS 8.25 8.45 -2.37% 7.55 8.32 -9.25% 8.50 8.86 -4.06% 8.30 8.77 -5.36%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 709.51 691.08 2.67% 702.61 659.94 6.47% 693.87 667.40 3.97% 705.60 668.35 5.57%
Expenses 582.19 566.09 2.84% 579.16 532.13 8.84% 564.63 535.97 5.35% 572.46 533.15 7.37%
EBITDA 127.32 124.99 1.86% 123.44 127.81 -3.42% 129.24 131.43 -1.67% 133.14 135.20 -1.52%
EBIDTM 17.94% 18.09% 17.57% 19.37% 18.63% 19.69% 18.87% 20.23%
Other Income 22.74 17.29 31.52% 17.95 13.83 29.79% 23.41 22.59 3.63% 15.77 14.60 8.01%
Interest 2.50 1.87 33.69% 2.10 1.92 9.38% 2.29 1.81 26.52% 2.46 2.16 13.89%
Depreciation 24.89 19.66 26.60% 23.49 17.61 33.39% 22.82 16.92 34.87% 21.44 16.69 28.46%
PBT 122.67 120.76 1.58% 115.80 121.75 -4.89% 127.54 135.29 -5.73% 125.01 130.95 -4.54%
Tax 30.06 27.60 8.91% 28.19 30.30 -6.96% 30.42 33.09 -8.07% 32.04 33.39 -4.04%
PAT 92.61 93.16 -0.59% 87.62 91.45 -4.19% 97.12 102.20 -4.97% 92.97 97.56 -4.70%
PATM 13.05% 13.48% 12.47% 13.86% 14.00% 15.31% 13.18% 14.60%
EPS 8.36 8.36 0.00% 7.84 8.32 -5.77% 8.69 9.20 -5.54% 8.42 8.76 -3.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 2,737.36 2,651.68 2,523.76 2,005.62 1,632.90 1,552.35 1,566.85 1,405.38 1,236.43 1,126.00 Net Sales Growth - 3.23% 5.07% 25.83% 22.83% 5.19% -0.93% 11.49% 13.66% 9.81% Cost Of Goods Sold - 1,253.74 1,196.93 1,165.76 897.66 732.47 729.78 727.53 643.71 575.10 517.28 Gross Profit - 1,483.63 1,454.74 1,358.00 1,107.96 900.43 822.58 839.33 761.67 661.33 608.72 GP Margin - 54.20% 54.86% 53.81% 55.24% 55.14% 52.99% 53.57% 54.20% 53.49% 54.06% Total Expenditure - 2,240.02 2,136.22 2,024.96 1,606.32 1,317.97 1,300.37 1,307.72 1,169.06 1,055.69 957.95 Power & Fuel Cost - 119.91 114.13 107.39 77.88 58.53 66.53 63.12 51.63 42.78 50.19 % Of Sales - 4.38% 4.30% 4.26% 3.88% 3.58% 4.29% 4.03% 3.67% 3.46% 4.46% Employee Cost - 333.77 322.91 294.44 248.12 205.42 201.81 189.54 174.26 168.17 146.26 % Of Sales - 12.19% 12.18% 11.67% 12.37% 12.58% 13.00% 12.10% 12.40% 13.60% 12.99% Manufacturing Exp. - 276.74 271.15 256.43 227.05 193.08 188.84 201.78 182.73 159.22 141.19 % Of Sales - 10.11% 10.23% 10.16% 11.32% 11.82% 12.16% 12.88% 13.00% 12.88% 12.54% General & Admin Exp. - 133.23 126.12 109.87 91.01 69.24 72.94 85.62 77.55 75.88 61.99 % Of Sales - 4.87% 4.76% 4.35% 4.54% 4.24% 4.70% 5.46% 5.52% 6.14% 5.51% Selling & Distn. Exp. - 6.49 6.99 8.42 5.23 4.70 4.13 3.07 1.69 1.17 5.71 % Of Sales - 0.24% 0.26% 0.33% 0.26% 0.29% 0.27% 0.20% 0.12% 0.09% 0.51% Miscellaneous Exp. - 116.15 97.98 82.64 59.38 54.53 36.33 37.06 37.49 33.36 5.71 % Of Sales - 4.24% 3.70% 3.27% 2.96% 3.34% 2.34% 2.37% 2.67% 2.70% 3.14% EBITDA - 497.34 515.46 498.80 399.30 314.93 251.98 259.13 236.32 180.74 168.05 EBITDA Margin - 18.17% 19.44% 19.76% 19.91% 19.29% 16.23% 16.54% 16.82% 14.62% 14.92% Other Income - 79.86 68.31 57.68 55.53 59.84 46.31 37.67 29.01 32.94 24.59 Interest - 8.65 6.92 7.53 3.96 3.24 4.28 1.48 1.05 1.10 0.69 Depreciation - 89.91 68.83 58.11 51.24 51.89 54.66 42.22 42.18 39.83 36.85 PBT - 478.64 508.03 490.85 399.62 319.64 239.37 253.10 222.11 172.74 155.10 Tax - 117.81 124.11 124.93 101.63 77.56 56.41 89.26 74.95 56.73 52.96 Tax Rate - 24.61% 24.58% 25.45% 25.43% 24.26% 23.57% 35.27% 33.74% 32.84% 34.15% PAT - 360.83 380.72 365.91 298.00 242.07 182.95 163.84 147.16 116.01 102.14 PAT before Minority Interest - 360.83 380.72 365.91 298.00 242.07 182.95 163.84 147.16 116.01 102.14 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 13.18% 14.36% 14.50% 14.86% 14.82% 11.79% 10.46% 10.47% 9.38% 9.07% PAT Growth - -5.22% 4.05% 22.79% 23.10% 32.31% 11.66% 11.33% 26.85% 13.58% EPS - 32.60 34.39 33.05 26.92 21.87 16.53 14.80 13.29 10.48 9.23

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 2,811.59 2,686.77 2,541.34 2,012.76 1,637.92 1,579.57 1,598.06 1,430.98 1,263.36 1,150.57 Net Sales Growth - 4.65% 5.72% 26.26% 22.89% 3.69% -1.16% 11.68% 13.27% 9.80% Cost Of Goods Sold - 1,276.04 1,206.65 1,161.68 889.94 720.83 712.96 709.53 623.54 554.42 494.23 Gross Profit - 1,535.55 1,480.12 1,379.66 1,122.82 917.09 866.60 888.53 807.43 708.94 656.34 GP Margin - 54.62% 55.09% 54.29% 55.79% 55.99% 54.86% 55.60% 56.42% 56.12% 57.04% Total Expenditure - 2,298.45 2,167.33 2,043.39 1,613.86 1,322.71 1,315.14 1,326.25 1,184.09 1,070.25 967.06 Power & Fuel Cost - 140.92 125.52 115.81 85.15 67.55 83.76 81.78 70.01 60.95 68.15 % Of Sales - 5.01% 4.67% 4.56% 4.23% 4.12% 5.30% 5.12% 4.89% 4.82% 5.92% Employee Cost - 337.00 325.79 297.36 250.69 207.77 204.84 192.58 176.79 170.21 148.33 % Of Sales - 11.99% 12.13% 11.70% 12.46% 12.68% 12.97% 12.05% 12.35% 13.47% 12.89% Manufacturing Exp. - 283.72 274.79 260.54 229.33 194.95 197.26 211.12 192.41 167.93 146.83 % Of Sales - 10.09% 10.23% 10.25% 11.39% 11.90% 12.49% 13.21% 13.45% 13.29% 12.76% General & Admin Exp. - 137.55 129.47 113.37 92.91 70.07 73.41 86.45 78.21 79.83 62.86 % Of Sales - 4.89% 4.82% 4.46% 4.62% 4.28% 4.65% 5.41% 5.47% 6.32% 5.46% Selling & Distn. Exp. - 6.49 6.99 8.42 5.23 4.70 4.13 3.07 1.69 1.17 5.71 % Of Sales - 0.23% 0.26% 0.33% 0.26% 0.29% 0.26% 0.19% 0.12% 0.09% 0.50% Miscellaneous Exp. - 116.74 98.12 86.21 60.60 56.85 38.77 41.71 41.43 35.73 5.71 % Of Sales - 4.15% 3.65% 3.39% 3.01% 3.47% 2.45% 2.61% 2.90% 2.83% 3.56% EBITDA - 513.14 519.44 497.95 398.90 315.21 264.43 271.81 246.89 193.11 183.51 EBITDA Margin - 18.25% 19.33% 19.59% 19.82% 19.24% 16.74% 17.01% 17.25% 15.29% 15.95% Other Income - 79.88 68.31 57.75 55.56 59.84 40.45 35.36 26.95 30.85 22.58 Interest - 9.35 7.76 7.80 4.12 3.42 4.47 1.50 1.53 2.01 2.42 Depreciation - 92.65 70.88 60.15 53.47 54.36 57.78 45.23 44.84 42.25 42.58 PBT - 491.02 509.11 487.76 396.87 317.27 242.63 260.44 227.47 179.72 161.09 Tax - 120.70 124.38 124.37 100.81 79.46 58.74 91.72 76.58 58.83 54.70 Tax Rate - 24.58% 24.45% 25.50% 25.40% 25.04% 24.21% 35.22% 33.67% 32.73% 33.96% PAT - 368.72 383.64 361.90 295.65 239.25 182.52 167.24 149.75 119.40 105.23 PAT before Minority Interest - 371.27 383.96 361.52 295.08 237.81 183.89 168.72 150.89 120.89 106.38 Minority Interest - -2.55 -0.32 0.38 0.57 1.44 -1.37 -1.48 -1.14 -1.49 -1.15 PAT Margin - 13.11% 14.28% 14.24% 14.69% 14.61% 11.56% 10.47% 10.46% 9.45% 9.15% PAT Growth - -3.89% 6.01% 22.41% 23.57% 31.08% 9.14% 11.68% 25.42% 13.47% EPS - 33.31 34.66 32.69 26.71 21.61 16.49 15.11 13.53 10.79 9.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,243.36 2,051.05 1,804.36 1,563.04 1,357.06 1,176.67 1,086.83 982.84 887.92 761.45 Share Capital 55.36 55.36 55.36 55.36 55.36 55.36 55.36 55.36 55.36 27.68 Total Reserves 2,172.52 1,982.29 1,737.23 1,497.31 1,292.89 1,114.26 1,026.04 923.66 829.95 732.12 Non-Current Liabilities 421.05 485.90 491.82 454.59 50.59 50.15 48.77 47.51 47.21 30.61 Secured Loans 0.00 0.00 3.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 1.01 6.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 320.36 403.85 449.23 431.88 25.91 22.97 20.32 20.00 17.28 0.00 Current Liabilities 1,046.80 869.93 1,043.78 916.81 434.97 341.20 287.01 287.89 254.19 271.21 Trade Payables 420.30 361.62 273.81 320.61 312.27 227.73 180.59 190.87 164.01 84.03 Other Current Liabilities 166.54 155.66 157.09 112.52 93.28 84.47 81.58 65.43 73.91 166.81 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.72 3.00 Short Term Provisions 459.96 352.65 612.88 483.68 29.42 28.99 24.84 31.59 13.55 17.37 Total Liabilities 3,711.21 3,406.88 3,339.96 2,934.44 1,842.62 1,568.02 1,422.61 1,318.24 1,189.32 1,063.27 Net Block 860.92 730.89 569.62 365.62 348.10 360.44 321.28 316.76 341.43 322.31 Gross Block 1,337.26 1,120.29 906.63 661.73 607.57 573.25 480.44 434.74 417.94 359.09 Accumulated Depreciation 476.35 389.40 337.01 296.11 259.47 212.80 159.16 117.99 76.51 36.78 Non Current Assets 1,517.57 1,542.05 1,425.66 1,144.36 613.32 598.57 581.60 556.46 527.81 504.91 Capital Work in Progress 25.86 127.50 118.59 66.91 23.79 28.80 41.99 23.43 5.56 13.02 Non Current Investment 295.53 262.92 230.09 221.86 212.37 189.14 190.85 191.14 165.84 155.29 Long Term Loans & Adv. 333.43 405.97 471.18 463.54 28.78 19.91 26.60 24.07 13.74 13.29 Other Non Current Assets 1.84 14.78 36.18 26.44 0.29 0.27 0.87 1.06 1.25 1.01 Current Assets 2,193.63 1,864.82 1,914.30 1,790.09 1,229.30 969.44 841.01 761.78 661.51 558.36 Current Investments 615.86 447.26 435.23 330.25 521.40 413.89 12.14 0.00 0.00 0.00 Inventories 465.35 474.12 451.15 437.37 314.62 293.60 320.61 263.48 235.44 246.75 Sundry Debtors 355.63 352.56 277.43 236.28 199.76 200.63 201.98 173.24 123.42 126.37 Cash & Bank 263.05 212.39 133.31 267.88 122.08 6.92 230.04 269.64 242.34 123.88 Other Current Assets 493.75 23.08 11.36 25.33 71.43 54.40 76.24 55.42 60.31 61.36 Short Term Loans & Adv. 463.99 355.43 605.83 492.96 48.81 37.32 46.76 39.62 37.76 48.27 Net Current Assets 1,146.84 994.90 870.52 873.27 794.33 628.25 554.00 473.89 407.32 287.15 Total Assets 3,711.20 3,406.87 3,339.96 2,934.45 1,842.62 1,568.01 1,422.61 1,318.24 1,189.32 1,063.27

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,255.50 2,055.27 1,805.81 1,568.46 1,364.82 1,187.33 1,097.92 990.52 893.02 763.17 Share Capital 55.36 55.36 55.36 55.36 55.36 55.36 55.36 55.36 55.36 27.68 Total Reserves 2,184.66 1,986.52 1,738.69 1,502.72 1,300.66 1,124.92 1,037.13 931.34 837.66 733.83 Non-Current Liabilities 149.26 128.49 91.77 47.43 49.60 48.55 44.79 43.23 44.15 30.12 Secured Loans 0.00 0.00 3.95 0.00 0.00 0.00 0.00 0.00 1.92 2.78 Unsecured Loans 1.01 6.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 50.20 49.62 52.02 26.77 25.91 22.97 20.32 20.35 17.28 0.00 Current Liabilities 635.78 570.35 497.27 488.46 435.51 342.29 288.72 293.02 261.49 286.03 Trade Payables 425.28 362.37 279.23 327.70 311.79 226.29 180.72 194.80 165.59 83.32 Other Current Liabilities 167.59 158.27 158.57 113.63 94.31 86.30 82.42 65.47 75.23 171.27 Short Term Borrowings 4.37 6.69 8.59 0.00 0.00 0.00 0.00 0.04 5.84 12.39 Short Term Provisions 38.53 43.01 50.87 47.13 29.42 29.70 25.59 32.71 14.84 19.05 Total Liabilities 3,054.59 2,765.61 2,405.93 2,115.92 1,862.06 1,591.74 1,445.29 1,339.15 1,209.90 1,089.07 Net Block 885.72 755.68 585.68 385.53 370.02 384.57 345.07 342.20 368.13 350.47 Gross Block 1,381.01 1,162.79 938.37 701.22 646.92 612.35 516.07 469.01 452.77 392.99 Accumulated Depreciation 495.28 407.11 352.68 315.69 276.90 227.77 171.00 126.82 84.64 42.52 Non Current Assets 1,252.68 1,192.29 1,027.42 738.12 615.19 602.86 586.16 562.76 534.93 513.42 Capital Work in Progress 26.03 127.78 124.21 67.11 24.00 29.12 42.97 24.52 6.21 13.58 Non Current Investment 275.64 242.09 206.84 200.47 191.97 168.81 170.51 170.80 145.49 134.94 Long Term Loans & Adv. 63.44 51.96 74.50 58.58 28.92 20.09 26.73 24.18 13.85 13.41 Other Non Current Assets 1.84 14.78 36.18 26.43 0.29 0.27 0.87 1.06 1.25 1.01 Current Assets 1,801.91 1,573.32 1,378.50 1,377.79 1,246.88 988.89 859.13 776.40 674.97 575.65 Current Investments 615.86 447.26 435.23 330.25 521.40 413.89 12.14 0.00 0.00 0.00 Inventories 489.88 487.61 463.94 447.61 322.54 303.34 328.58 271.89 245.58 257.95 Sundry Debtors 362.43 357.46 280.20 236.87 201.84 205.03 205.62 177.09 127.39 133.54 Cash & Bank 264.64 213.05 139.02 277.99 129.94 14.69 234.12 272.23 242.51 124.07 Other Current Assets 69.10 20.82 10.53 21.33 71.16 51.93 78.67 55.18 59.48 60.09 Short Term Loans & Adv. 41.90 47.14 49.57 63.73 52.06 38.82 52.46 44.94 40.76 45.56 Net Current Assets 1,166.13 1,002.97 881.23 889.33 811.37 646.59 570.40 483.37 413.48 289.62 Total Assets 3,054.59 2,765.61 2,405.92 2,115.91 1,862.07 1,591.75 1,445.29 1,339.16 1,209.90 1,089.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 452.93 363.93 398.40 185.52 330.74 307.08 81.88 124.28 160.76 131.24 PBT 478.64 504.83 490.85 399.62 319.64 239.37 253.10 222.11 172.74 155.10 Adjustment 41.25 29.01 31.85 30.13 22.73 31.85 27.88 26.63 32.36 30.14 Changes in Working Capital 47.42 -32.48 -1.11 -144.57 64.95 104.18 -107.95 -53.44 12.36 -5.90 Cash after chg. in Working capital 567.32 501.36 521.58 285.19 407.32 375.39 173.03 195.31 217.47 179.34 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -114.39 -137.43 -123.19 -99.67 -76.58 -68.31 -91.15 -71.03 -56.71 -48.10 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 -212.50 -175.75 -257.53 -55.22 -225.47 -437.16 -52.54 -42.53 -42.77 -36.76 Net Fixed Assets -115.33 -222.57 -296.58 -97.28 -29.31 -79.62 -64.26 -34.67 -51.39 178.86 Net Investments -201.21 -44.86 -113.21 181.66 -130.74 -400.04 -11.85 -25.30 -10.55 -99.80 Others 104.04 91.68 152.26 -139.60 -65.42 42.50 23.57 17.44 19.17 -115.82 Cash from Financing Activity -219.20 -173.77 -139.78 -113.53 -94.69 -93.07 -68.22 -57.07 7.42 -92.03 Net Cash Inflow / Outflow 21.23 14.41 1.09 16.77 10.59 -223.15 -38.89 24.68 125.41 2.45 Opening Cash & Equivalents 48.45 34.04 32.80 15.90 5.31 228.46 268.27 240.65 115.24 113.94 Closing Cash & Equivalent 69.68 48.45 34.16 32.67 15.90 5.31 228.46 268.27 240.65 116.39

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 458.49 367.94 392.60 186.58 331.28 317.58 84.54 133.89 169.81 139.20 PBT 491.96 508.33 485.90 395.89 317.20 242.64 260.44 227.47 179.72 161.09 Adjustment 43.71 29.47 38.81 33.47 25.44 39.02 30.91 29.78 35.68 37.60 Changes in Working Capital 37.22 -32.43 -8.88 -143.06 67.25 106.00 -113.46 -50.88 15.31 -10.44 Cash after chg. in Working capital 572.89 505.37 515.82 286.30 409.89 387.65 177.90 206.36 230.71 188.25 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -114.40 -137.43 -123.23 -99.72 -78.61 -70.07 -93.35 -72.47 -60.90 -49.05 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 -212.75 -181.68 -260.05 -53.60 -229.58 -442.06 -53.79 -44.37 -43.80 -37.64 Net Fixed Assets -115.33 -222.57 -296.58 -97.28 -29.31 -79.62 -64.26 -34.67 -51.39 178.86 Net Investments -201.21 -44.86 -113.21 181.66 -130.74 -400.04 -11.85 -25.30 -10.55 -99.80 Others 103.79 85.75 149.74 -137.98 -69.53 37.60 22.32 15.60 18.14 -116.70 Cash from Financing Activity -221.25 -174.87 -140.20 -113.88 -95.03 -95.06 -68.24 -60.29 2.89 -99.32 Net Cash Inflow / Outflow 24.49 11.39 -7.65 19.10 6.67 -219.54 -37.48 29.23 128.90 2.23 Opening Cash & Equivalents 46.78 37.72 46.99 19.30 12.63 232.17 269.65 238.40 109.51 114.21 Closing Cash & Equivalent 71.28 49.10 39.61 38.40 19.30 12.63 232.17 270.57 238.40 116.44

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 200.91 183.73 161.60 139.93 121.47 105.34 97.37 88.12 79.66 68.32 ROA 10.14% 11.29% 11.66% 12.48% 14.20% 12.24% 11.96% 11.74% 10.30% 10.35% ROE 16.95% 19.91% 21.92% 20.59% 19.28% 16.30% 15.96% 15.84% 14.16% 14.91% ROCE 22.65% 26.45% 29.56% 27.69% 25.55% 21.59% 24.68% 23.91% 21.09% 22.63% Fixed Asset Turnover 2.28 2.68 3.28 3.22 2.80 2.95 3.42 3.35 3.44 2.69 Receivable days 46.23 42.36 36.43 38.90 44.19 47.33 43.70 37.91 34.10 37.83 Inventory Days 61.33 62.22 63.01 67.09 67.12 72.21 68.03 63.75 65.83 68.97 Payable days 113.82 96.89 93.06 128.67 134.55 60.42 54.64 59.44 45.75 33.79 Cash Conversion Cycle -6.26 7.69 6.38 -22.67 -23.24 59.12 57.10 42.22 54.17 73.01 Total Debt/Equity 0.00 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 56.35 73.95 66.21 101.92 99.58 56.93 171.49 213.18 157.39 225.84

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 202.01 184.12 161.73 140.42 122.17 106.30 98.37 88.81 80.35 68.47 ROA 12.76% 14.85% 15.99% 14.84% 13.77% 12.11% 12.12% 11.84% 10.52% 10.48% ROE 17.37% 20.05% 21.61% 20.30% 18.80% 16.23% 16.28% 16.11% 14.67% 15.52% ROCE 23.16% 26.53% 29.15% 27.32% 25.20% 21.69% 25.17% 24.30% 21.73% 23.32% Fixed Asset Turnover 2.26 2.62 3.16 3.05 2.63 2.80 3.24 3.15 3.23 2.48 Receivable days 45.78 42.33 36.42 39.00 44.77 47.45 43.71 38.22 34.92 38.64 Inventory Days 62.16 63.17 64.20 68.47 68.86 73.01 68.57 64.96 67.38 71.05 Payable days 112.65 97.04 95.35 131.14 136.23 59.46 54.51 59.66 45.41 33.96 Cash Conversion Cycle -4.72 8.46 5.27 -23.66 -22.61 60.99 57.77 43.52 56.89 75.74 Total Debt/Equity 0.00 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.02 Interest Cover 53.63 66.52 63.29 97.08 93.82 55.30 174.68 149.43 90.62 67.69

Top Investors:

sbi magnum midcap fund

uti-flexi cap fund

axis mutual fund trustee limited a/c axis mutual fund a/c axis small cap fund

icici prudential smallcap fund

nippon life india trustee ltd-a/c nippon india small cap fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Grindwell Norton gets nod to invest in Jamnagar Renewals Two
10th May 2025, 11:17 AM

The company’s board has approved investment not exceeding Rs 77 lakh in Jamnagar Renewals Two
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.

Feedback