Nifty
:
25285.35
Sensex
:
82500.82
103.55 (0.41%)
328.72 (0.40%)
Nifty
Sensex
:
:
25285.35
82500.82
103.55 (0.41%)
328.72 (0.40%)

GRM Overseas Ltd.

Consumer Food

Rating :
68/99

BSE: 531449 | NSE: GRMOVER

NSE BSE
392.75
10-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  404.65
  •  404.65
  •  387.6
  •  401.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  680930
  •  269561565.8
  •  407.25
  •  175.9

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,410.83
  • 38.69
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,722.17
  • N/A
  • 5.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.84%
  • 2.97%
  • 17.33%
  • FII
  • DII
  • Others
  • 1.89%
  • 0.00%
  • 6.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.25
  • 11.01
  • -0.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.84
  • 3.38
  • -4.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.30
  • 6.03
  • -1.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.59
  • 21.68
  • 21.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.93
  • 6.60
  • 4.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.00
  • 16.94
  • 16.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
326.78
370.07
-11.70%
291.39
405.93
-28.22%
371.24
382.48
-2.94%
315.49
203.67
54.90%
Expenses
302.82
346.63
-12.64%
258.74
384.11
-32.64%
358.90
364.19
-1.45%
304.32
195.77
55.45%
EBITDA
23.96
23.44
2.22%
32.65
21.82
49.63%
12.34
18.30
-32.57%
11.17
7.90
41.39%
EBIDTM
7.33%
6.33%
11.20%
5.38%
3.32%
4.78%
3.54%
3.88%
Other Income
7.65
5.18
47.68%
5.12
11.68
-56.16%
10.97
8.60
27.56%
4.73
6.71
-29.51%
Interest
5.43
3.55
52.96%
7.97
5.76
38.37%
3.79
5.18
-26.83%
2.45
4.08
-39.95%
Depreciation
0.80
0.73
9.59%
0.84
1.04
-19.23%
0.74
0.89
-16.85%
0.80
0.87
-8.05%
PBT
25.38
24.35
4.23%
28.95
26.70
8.43%
18.78
20.83
-9.84%
12.66
9.66
31.06%
Tax
6.29
6.33
-0.63%
8.48
5.53
53.35%
5.24
5.34
-1.87%
3.46
3.04
13.82%
PAT
19.09
18.02
5.94%
20.48
21.16
-3.21%
13.54
15.49
-12.59%
9.19
6.62
38.82%
PATM
5.84%
4.87%
7.03%
5.21%
3.65%
4.05%
2.91%
3.25%
EPS
3.11
3.00
3.67%
3.41
3.53
-3.40%
2.26
2.58
-12.40%
1.53
1.10
39.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,304.90
1,348.19
1,312.44
1,379.46
1,134.27
799.76
777.15
1,109.05
944.15
591.15
355.72
Net Sales Growth
-4.20%
2.72%
-4.86%
21.62%
41.83%
2.91%
-29.93%
17.47%
59.71%
66.18%
 
Cost Of Goods Sold
1,084.23
1,124.07
1,124.39
1,136.33
894.70
596.82
610.92
961.74
803.01
498.86
298.29
Gross Profit
220.67
224.12
188.05
243.14
239.58
202.95
166.23
147.31
141.14
92.29
57.43
GP Margin
16.91%
16.62%
14.33%
17.63%
21.12%
25.38%
21.39%
13.28%
14.95%
15.61%
16.14%
Total Expenditure
1,224.78
1,268.59
1,240.25
1,281.21
1,041.60
732.36
729.52
1,074.42
909.15
570.93
341.55
Power & Fuel Cost
-
6.24
6.62
7.03
7.23
5.43
5.22
6.10
7.26
6.85
6.05
% Of Sales
-
0.46%
0.50%
0.51%
0.64%
0.68%
0.67%
0.55%
0.77%
1.16%
1.70%
Employee Cost
-
12.20
9.66
8.00
7.01
5.61
3.82
3.64
3.04
2.18
1.81
% Of Sales
-
0.90%
0.74%
0.58%
0.62%
0.70%
0.49%
0.33%
0.32%
0.37%
0.51%
Manufacturing Exp.
-
13.23
14.68
17.31
15.63
10.99
11.38
20.74
17.84
15.20
10.93
% Of Sales
-
0.98%
1.12%
1.25%
1.38%
1.37%
1.46%
1.87%
1.89%
2.57%
3.07%
General & Admin Exp.
-
38.65
38.67
41.51
45.17
29.40
22.97
39.62
35.40
22.13
11.12
% Of Sales
-
2.87%
2.95%
3.01%
3.98%
3.68%
2.96%
3.57%
3.75%
3.74%
3.13%
Selling & Distn. Exp.
-
70.93
42.11
66.37
68.21
81.69
71.19
39.74
40.54
25.52
13.21
% Of Sales
-
5.26%
3.21%
4.81%
6.01%
10.21%
9.16%
3.58%
4.29%
4.32%
3.71%
Miscellaneous Exp.
-
3.27
4.11
4.66
3.64
2.42
4.01
2.85
2.05
0.20
13.21
% Of Sales
-
0.24%
0.31%
0.34%
0.32%
0.30%
0.52%
0.26%
0.22%
0.03%
0.04%
EBITDA
80.12
79.60
72.19
98.25
92.67
67.40
47.63
34.63
35.00
20.22
14.17
EBITDA Margin
6.14%
5.90%
5.50%
7.12%
8.17%
8.43%
6.13%
3.12%
3.71%
3.42%
3.98%
Other Income
28.47
26.00
32.53
12.76
37.09
6.06
12.82
1.45
0.07
0.00
0.00
Interest
19.64
17.76
20.60
19.82
13.00
11.71
14.49
15.99
14.76
9.82
9.12
Depreciation
3.18
3.11
3.67
3.79
3.13
2.90
2.92
2.16
2.03
1.93
1.95
PBT
85.77
84.74
80.46
87.40
113.64
58.85
43.05
17.93
18.29
8.47
3.10
Tax
23.47
23.51
19.74
24.54
29.11
13.43
11.35
8.86
6.43
2.88
1.05
Tax Rate
27.36%
27.74%
24.53%
28.08%
25.62%
22.82%
26.36%
49.41%
35.16%
34.00%
33.87%
PAT
62.30
60.60
59.78
62.67
83.84
45.22
31.70
9.07
11.85
5.59
2.05
PAT before Minority Interest
62.30
61.24
60.72
62.86
84.52
45.42
31.70
9.07
11.85
5.59
2.05
Minority Interest
0.00
-0.64
-0.94
-0.19
-0.68
-0.20
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.77%
4.49%
4.55%
4.54%
7.39%
5.65%
4.08%
0.82%
1.26%
0.95%
0.58%
PAT Growth
1.65%
1.37%
-4.61%
-25.25%
85.40%
42.65%
249.50%
-23.46%
111.99%
172.68%
 
EPS
10.15
9.87
9.74
10.21
13.65
7.36
5.16
1.48
1.93
0.91
0.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
425.64
330.67
274.00
205.66
135.01
89.92
60.76
53.93
42.07
36.48
Share Capital
12.00
12.00
12.00
12.00
3.94
3.69
3.69
3.69
3.69
3.69
Total Reserves
379.62
318.67
262.00
193.66
130.46
86.23
57.07
50.24
38.38
32.79
Non-Current Liabilities
3.85
2.94
3.36
2.41
1.97
2.07
2.94
2.96
50.68
43.62
Secured Loans
1.59
0.15
0.34
0.44
0.01
0.12
0.47
0.64
0.94
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
47.48
41.36
Long Term Provisions
0.50
0.46
0.36
0.28
0.23
0.26
0.22
0.00
0.00
0.00
Current Liabilities
478.61
434.64
505.58
458.02
277.72
267.42
428.65
388.76
207.32
103.36
Trade Payables
28.54
30.05
76.09
79.36
45.25
33.37
61.29
85.72
25.17
11.27
Other Current Liabilities
85.23
4.73
6.38
26.96
44.83
22.72
19.75
11.16
32.53
1.23
Short Term Borrowings
361.66
392.77
412.34
337.60
187.37
209.67
347.18
290.54
149.62
90.86
Short Term Provisions
3.17
7.10
10.77
14.10
0.28
1.65
0.43
1.34
0.00
0.00
Total Liabilities
910.76
770.27
784.02
666.98
414.90
359.41
492.35
445.65
300.07
183.46
Net Block
40.25
36.96
38.53
37.19
36.01
38.00
30.73
20.78
21.22
21.15
Gross Block
73.79
69.70
67.61
62.83
59.74
59.74
49.54
37.51
35.91
34.22
Accumulated Depreciation
33.54
32.74
29.07
25.64
23.73
21.74
18.82
16.72
14.69
13.07
Non Current Assets
50.97
45.83
51.11
39.63
37.82
38.75
37.20
21.55
21.96
21.84
Capital Work in Progress
0.05
0.00
0.00
0.00
0.00
0.00
3.09
0.00
0.00
0.00
Non Current Investment
10.00
8.00
11.82
1.56
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.66
0.87
0.76
0.78
1.71
0.68
3.35
0.69
0.69
0.69
Other Non Current Assets
0.01
0.00
0.00
0.10
0.10
0.06
0.03
0.07
0.05
0.00
Current Assets
859.79
724.44
732.90
627.36
377.09
320.65
455.15
424.09
278.10
161.62
Current Investments
0.58
0.54
0.41
0.12
0.11
0.00
0.00
0.00
0.00
0.00
Inventories
313.94
217.62
312.97
195.35
109.25
55.93
167.38
226.75
201.04
62.80
Sundry Debtors
480.05
481.88
402.66
404.09
252.56
257.04
278.68
190.98
74.13
82.38
Cash & Bank
52.83
9.67
3.62
7.76
5.16
3.62
3.17
1.06
1.76
15.53
Other Current Assets
12.39
8.85
4.24
7.77
10.01
4.06
5.91
5.29
1.18
0.91
Short Term Loans & Adv.
7.39
5.88
9.00
12.27
8.37
3.43
5.62
5.10
1.01
0.02
Net Current Assets
381.18
289.80
227.32
169.34
99.37
53.24
26.50
35.33
70.79
58.26
Total Assets
910.76
770.27
784.01
666.99
414.91
359.40
492.35
445.64
300.06
183.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
62.34
47.12
-88.71
-115.70
35.20
162.09
-21.26
-77.48
-66.88
45.70
PBT
84.74
80.46
87.40
113.64
58.85
43.05
17.93
18.29
8.47
3.10
Adjustment
18.46
22.33
-14.97
16.24
13.25
17.06
17.93
16.78
11.79
11.07
Changes in Working Capital
-13.56
-32.25
-133.28
-230.22
-22.04
112.70
-47.27
-107.52
-84.25
32.56
Cash after chg. in Working capital
89.64
70.54
-60.85
-100.35
50.05
172.80
-11.41
-72.45
-63.99
46.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.30
-23.41
-27.86
-15.35
-14.85
-10.71
-9.85
-5.02
-2.89
-1.03
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
-7.73
-4.34
-4.76
-5.97
-0.86
-7.12
-14.99
-1.60
-2.04
-0.84
Net Fixed Assets
-4.09
-2.09
-4.26
-3.02
0.38
-6.45
-15.12
-1.59
-1.69
Net Investments
-10.04
-0.13
-1.31
1.41
-0.21
0.00
0.00
-1.18
-0.24
Others
6.40
-2.12
0.81
-4.36
-1.03
-0.67
0.13
1.17
-0.11
Cash from Financing Activity
-11.74
-39.37
89.00
124.57
-32.97
-154.57
38.27
78.38
56.00
-31.82
Net Cash Inflow / Outflow
42.87
3.41
-4.47
2.89
1.37
0.40
2.02
-0.69
-12.92
13.04
Opening Cash & Equivalents
6.55
3.14
7.61
4.72
3.35
2.94
0.93
1.62
14.54
1.50
Closing Cash & Equivalent
49.42
6.55
3.14
7.61
4.72
3.35
2.94
0.93
1.62
14.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
64.95
54.79
45.34
33.95
22.41
15.90
159.41
140.88
108.75
93.61
ROA
7.29%
7.81%
8.66%
15.63%
11.73%
7.44%
1.93%
3.18%
2.31%
1.12%
ROE
17.05%
20.21%
26.43%
50.29%
41.21%
43.19%
16.38%
25.74%
14.97%
5.94%
ROCE
13.58%
14.36%
17.47%
29.36%
22.81%
16.32%
9.04%
11.36%
9.03%
7.33%
Fixed Asset Turnover
18.79
19.12
21.15
18.51
13.39
14.22
25.48
25.72
16.86
10.39
Receivable days
130.21
123.00
106.73
105.65
116.29
125.80
77.29
51.24
48.32
84.53
Inventory Days
71.95
73.78
67.25
49.01
37.69
52.44
64.86
82.69
81.45
64.44
Payable days
9.51
17.23
24.97
25.42
24.04
28.28
26.57
21.96
10.65
12.82
Cash Conversion Cycle
192.66
179.55
149.01
129.25
129.94
149.97
115.58
111.97
119.12
136.14
Total Debt/Equity
0.93
1.20
1.52
1.66
1.42
2.39
5.92
5.61
4.94
3.83
Interest Cover
5.77
4.91
5.41
9.74
6.03
3.97
2.12
2.24
1.86
1.34

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • GRM Overseas gets nod to form wholly owned subsidiary in UAE
    13th Aug 2025, 09:30 AM

    The Board of Directors of the company at their meeting held on August 12, 2025 has approved the same

    Read More
  • GRM Overseas - Quarterly Results
    12th Aug 2025, 21:52 PM

    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.