Grovy India, 539522, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

62.68
17.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

79.16
0.21%
2.85

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.47
13.85
6.71

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
44.13
9.06

PAT CAGR (%)

10 Years
5 Years
3 Years

43.02
4.45
25.30

P:E (Median)

8 Years
5 Years
3 Years

28.14
27.69
31.12

P:BV (Average)

8 Years
5 Years
3 Years

2.08
2.14
2.38

EV:EBITDA (Average)

8 Years
5 Years
3 Years

46.23
47.07
49.51

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 14.96 1.11 1,247.75% 8.25 1.26 554.76% 3.40 3.51 -3.13% 19.65 5.94 230.81%
Expenses 14.58 1.20 1,115.00% 6.79 1.50 352.67% 3.48 3.52 -1.14% 17.25 5.84 195.38%
EBITDA 0.38 -0.09 - 1.46 -0.24 - -0.08 -0.01 - 2.41 0.10 2,310.00%
EBIDTM 2.51% -8.38% 17.70% -19.16% -2.39% -0.23% 12.24% 1.62%
Other Income 0.57 0.14 307.14% 0.04 0.02 100.00% 0.74 0.34 117.65% 0.05 0.14 -64.29%
Interest 0.42 0.00 0 0.02 0.01 100.00% 0.42 0.25 68.00% 0.03 0.03 0.00%
Depreciation 0.01 0.02 -50.00% 0.01 0.02 -50.00% 0.02 0.02 0.00% 0.02 0.02 0.00%
PBT 0.51 0.03 1,600.00% 1.47 -0.25 - 0.22 0.06 266.67% 2.41 0.19 1,168.42%
Tax 0.13 0.00 0 0.37 0.00 0 0.02 0.02 0.00% 0.58 0.03 1,833.33%
PAT 0.38 0.03 1,166.67% 1.09 -0.25 - 0.20 0.04 400.00% 1.82 0.17 970.59%
PATM 2.52% 2.25% 13.27% -19.95% 5.86% 1.17% 9.28% 2.79%
EPS 0.28 0.02 1,300.00% 0.82 -0.19 - 0.15 0.03 400.00% 1.37 0.12 1,041.67%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 46.26 25.42 19.55 20.92 21.54 13.29 17.86 8.77 12.30 9.16 6.03 Net Sales Growth 291.37% 30.03% -6.55% -2.88% 62.08% -25.59% 103.65% -28.70% 34.28% 51.91% Cost Of Goods Sold 6.68 22.69 17.87 19.08 20.57 12.66 18.14 8.17 11.88 9.05 7.11 Gross Profit 39.58 2.72 1.68 1.84 0.96 0.63 -0.28 0.59 0.42 0.11 -1.09 GP Margin 85.57% 10.70% 8.59% 8.80% 4.46% 4.74% -1.57% 6.73% 3.41% 1.20% -18.08% Total Expenditure 42.10 23.43 18.46 19.63 20.93 12.97 20.10 8.67 12.14 9.21 7.39 Power & Fuel Cost - 0.03 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.12% 0% 0.05% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.36 0.29 0.20 0.15 0.16 0.43 0.21 0.08 0.07 0.05 % Of Sales - 1.42% 1.48% 0.96% 0.70% 1.20% 2.41% 2.39% 0.65% 0.76% 0.83% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.01 0.10 0.06 0.03 0.03 0.05 % Of Sales - 0% 0% 0% 0% 0.08% 0.56% 0.68% 0.24% 0.33% 0.83% General & Admin Exp. - 0.29 0.30 0.24 0.12 0.09 0.29 0.21 0.14 0.05 0.18 % Of Sales - 1.14% 1.53% 1.15% 0.56% 0.68% 1.62% 2.39% 1.14% 0.55% 2.99% Selling & Distn. Exp. - 0.06 0.00 0.09 0.07 0.05 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.24% 0% 0.43% 0.32% 0.38% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.00 0.01 0.01 0.00 1.14 0.02 0.00 0.00 0.00 % Of Sales - 0% 0% 0.05% 0.05% 0% 6.38% 0.23% 0% 0% 0% EBITDA 4.17 1.99 1.09 1.29 0.61 0.32 -2.24 0.10 0.16 -0.05 -1.36 EBITDA Margin 9.01% 7.83% 5.58% 6.17% 2.83% 2.41% -12.54% 1.14% 1.30% -0.55% -22.55% Other Income 1.40 0.94 0.69 0.25 0.60 1.27 0.95 0.02 0.03 0.19 1.49 Interest 0.89 0.47 0.40 0.28 0.03 0.10 0.04 0.00 0.00 0.00 0.01 Depreciation 0.06 0.07 0.06 0.05 0.07 0.03 0.01 0.02 0.03 0.04 0.03 PBT 4.61 2.40 1.33 1.22 1.12 1.46 -1.34 0.10 0.16 0.10 0.08 Tax 1.10 0.60 0.33 0.31 0.05 0.02 0.00 0.03 0.04 0.04 0.02 Tax Rate 23.86% 25.00% 24.81% 25.41% 4.46% 1.37% 0.00% 30.00% 25.00% 40.00% 25.00% PAT 3.49 1.79 1.00 0.91 1.07 1.44 -1.34 0.07 0.12 0.06 0.05 PAT before Minority Interest 3.49 1.79 1.00 0.91 1.07 1.44 -1.34 0.07 0.12 0.06 0.05 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.54% 7.04% 5.12% 4.35% 4.97% 10.84% -7.50% 0.80% 0.98% 0.66% 0.83% PAT Growth 35,000.00% 79.00% 9.89% -14.95% -25.69% - - -41.67% 100.00% 20.00% EPS 2.62 1.35 0.75 0.68 0.80 1.08 -1.01 0.05 0.09 0.05 0.04

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 20.42 18.86 17.59 11.71 10.60 8.90 10.29 3.39 3.26 3.07 Share Capital 13.34 3.33 3.33 2.51 2.51 2.51 1.40 1.40 1.40 1.40 Total Reserves 7.08 15.52 14.26 9.20 8.08 6.39 7.77 1.99 1.86 1.67 Non-Current Liabilities 2.70 1.39 3.83 0.45 0.10 0.00 0.00 0.00 0.00 -0.01 Secured Loans 0.05 0.07 0.00 0.05 0.10 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 2.64 1.32 3.83 0.40 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 25.41 10.15 13.71 6.23 6.06 10.30 7.10 5.50 4.87 5.66 Trade Payables 0.01 0.00 0.80 0.00 0.13 0.14 0.00 0.01 0.00 0.00 Other Current Liabilities 3.48 0.20 6.54 0.06 0.06 1.89 0.08 0.08 0.27 0.06 Short Term Borrowings 21.90 9.95 6.33 6.17 5.87 8.27 6.97 5.35 4.54 5.58 Short Term Provisions 0.01 0.00 0.04 0.00 0.00 0.00 0.04 0.06 0.06 0.03 Total Liabilities 48.53 30.40 35.13 18.39 16.76 19.20 17.39 8.89 8.13 8.72 Net Block 0.15 0.21 0.10 0.14 0.21 0.03 0.10 0.12 0.15 0.13 Gross Block 0.41 0.39 0.29 0.28 0.28 0.18 0.24 0.24 0.24 0.24 Accumulated Depreciation 0.25 0.18 0.19 0.14 0.08 0.15 0.14 0.12 0.09 0.10 Non Current Assets 0.92 1.08 0.69 0.79 0.89 0.20 0.25 0.25 0.25 3.55 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.77 0.86 0.57 0.63 0.68 0.17 0.15 0.13 0.10 3.42 Long Term Loans & Adv. 0.00 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 47.60 29.32 34.45 17.60 15.86 19.00 17.13 8.64 7.89 5.18 Current Investments 0.00 0.48 0.25 0.00 0.00 0.11 0.11 0.10 0.10 0.08 Inventories 36.40 24.16 23.23 14.69 12.99 16.24 14.41 4.83 7.43 3.94 Sundry Debtors 3.53 2.01 0.00 0.01 0.15 0.03 0.00 0.00 0.00 0.00 Cash & Bank 0.01 0.01 0.02 0.53 0.50 0.04 0.19 0.09 0.22 0.78 Other Current Assets 7.66 0.01 0.00 0.00 2.23 2.58 2.43 3.62 0.15 0.39 Short Term Loans & Adv. 7.65 2.65 10.95 2.37 2.22 2.58 2.26 3.43 0.15 0.39 Net Current Assets 22.20 19.17 20.74 11.37 9.81 8.70 10.04 3.15 3.02 -0.48 Total Assets 48.52 30.40 35.14 18.39 16.75 19.20 17.38 8.89 8.14 8.73

Cash Flow

Standalone Figures in Rs. Crores

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 -13.42 -0.43 -8.42 -0.39 0.72 -1.07 -3.78 -0.90 -2.91 5.98 PBT 2.40 1.33 1.22 1.12 1.46 -1.34 0.10 0.16 0.10 0.08 Adjustment 0.25 0.37 0.31 0.07 -0.08 -0.92 0.00 0.01 0.03 0.02 Changes in Working Capital -15.47 -1.78 -9.87 -1.47 -0.66 1.22 -3.83 -1.06 -3.04 5.92 Cash after chg. in Working capital -12.82 -0.08 -8.34 -0.28 0.72 -1.05 -3.74 -0.88 -2.90 6.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.60 -0.36 -0.09 -0.11 0.00 -0.03 -0.05 -0.04 -0.03 -0.03 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 0.03 0.02 0.00 Cash From Investing Activity 0.76 -0.30 -0.17 0.12 -0.28 0.96 2.98 -0.02 3.38 -3.53 Net Fixed Assets -0.02 -0.10 -0.01 0.00 -0.10 0.06 0.00 0.00 0.00 -0.07 Net Investments 0.57 -0.52 -0.19 0.05 -0.40 -0.02 -0.03 -0.03 3.30 -3.48 Others 0.21 0.32 0.03 0.07 0.22 0.92 3.01 0.01 0.08 0.02 Cash from Financing Activity 12.66 0.72 8.08 0.30 0.03 -0.03 -0.02 0.79 -1.03 -1.80 Net Cash Inflow / Outflow 0.00 -0.01 -0.51 0.03 0.46 -0.15 -0.82 -0.13 -0.56 0.65 Opening Cash & Equivalents 0.01 0.02 0.53 0.50 0.04 0.19 1.00 0.22 0.78 0.13 Closing Cash & Equivalent 0.01 0.01 0.02 0.53 0.50 0.04 0.19 0.09 0.22 0.78

Financial Ratios

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.) 15.31 14.14 13.19 46.57 42.15 35.41 65.53 24.24 23.30 21.96 ROA 4.55% 3.06% 3.38% 6.12% 8.01% -7.34% 0.56% 1.39% 0.73% 0.55% ROE 9.14% 5.50% 6.18% 9.64% 14.76% -14.86% 1.17% 3.57% 1.93% 1.72% ROCE 7.61% 5.96% 6.49% 6.55% 9.22% -7.58% 0.78% 1.98% 1.23% 0.93% Fixed Asset Turnover 64.13 57.93 73.36 76.20 57.61 85.42 36.85 52.01 38.74 29.60 Receivable days 39.77 37.55 0.00 1.34 2.44 0.61 0.00 0.00 0.00 0.00 Inventory Days 434.87 442.36 330.76 234.55 401.50 313.25 400.45 181.97 226.50 395.82 Payable days 0.06 8.18 15.31 0.00 3.86 1.44 0.11 0.18 0.00 0.00 Cash Conversion Cycle 474.58 471.73 315.45 235.89 400.08 312.42 400.34 181.79 226.50 395.82 Total Debt/Equity 1.21 0.60 0.58 0.57 0.57 0.93 0.76 1.58 1.39 1.81 Interest Cover 6.14 4.34 5.39 45.29 15.66 -34.66 163.53 126.48 216.98 7.17

Top Investors:

vinod aggarwal

oceanic auto finlease pvt ltd

manisha gupta

mehak infracon private limited

deepti jain

camco commodities pvt ltd

pankaj jain

Annual Reports:

News Update:

Grovy India acquires premium residential project in New Delhi
4th Dec 2025, 11:30 AM

This development is expected to enhance Grovy India’s project portfolio and contribute positively to its overall growth and positioning in the premium real estate segment
Read More
Grovy India acquires residential project in New Delhi
14th Oct 2025, 15:41 PM

This development is expected to significantly contribute to Grovy India’s overall revenue growth and enhance its reputation as a trusted name in the premium real estate segment
Read More

Grovy India Ltd.

Construction - Real Estate

BSE: 539522 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update:

Grovy India Ltd.

Construction - Real Estate

BSE: 539522 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update: