Nifty
Sensex
:
:
17809.45
60065.42
147.30 (0.83%)
515.52 (0.87%)

Rubber Products

Rating :
69/99

BSE: 509152 | NSE: GRPLTD

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 359.33
  • 34.71
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 458.56
  • 0.33%
  • 2.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.26%
  • 4.38%
  • 48.14%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 6.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.55
  • 5.31
  • 3.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.86
  • -2.94
  • 4.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.86
  • 42.61
  • 24.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.80
  • 20.81
  • 22.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.23
  • 1.13
  • 1.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.31
  • 10.10
  • 10.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
117.03
100.70
16.22%
124.14
83.08
49.42%
111.23
88.33
25.93%
93.42
84.64
10.37%
Expenses
111.05
95.25
16.59%
118.02
78.90
49.58%
103.26
80.84
27.73%
87.81
78.03
12.53%
EBITDA
5.98
5.45
9.72%
6.12
4.18
46.41%
7.97
7.49
6.41%
5.61
6.61
-15.13%
EBIDTM
4.81%
5.10%
4.65%
4.74%
6.75%
7.96%
5.63%
7.33%
Other Income
6.40
0.28
2,185.71%
0.11
0.29
-62.07%
0.55
1.20
-54.17%
0.04
0.32
-87.50%
Interest
1.48
1.01
46.53%
1.61
0.93
73.12%
1.20
0.93
29.03%
1.38
1.38
0.00%
Depreciation
3.28
3.02
8.61%
3.25
2.96
9.80%
3.23
3.09
4.53%
3.19
3.21
-0.62%
PBT
7.62
1.69
350.89%
1.38
0.58
137.93%
4.09
4.67
-12.42%
1.08
2.34
-53.85%
Tax
1.47
-1.67
-
0.29
1.29
-77.52%
1.77
-0.04
-
0.29
0.70
-58.57%
PAT
6.15
3.37
82.49%
1.09
-0.72
-
2.32
4.71
-50.74%
0.79
1.64
-51.83%
PATM
4.95%
3.15%
0.83%
-0.81%
1.97%
5.00%
0.79%
1.82%
EPS
46.17
25.27
82.71%
8.16
-5.38
-
17.40
35.33
-50.75%
5.93
12.32
-51.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
445.82
388.42
279.77
348.70
357.37
299.82
303.79
315.02
339.47
308.79
273.90
Net Sales Growth
24.97%
38.84%
-19.77%
-2.43%
19.19%
-1.31%
-3.56%
-7.20%
9.94%
12.74%
 
Cost Of Goods Sold
201.84
182.05
135.44
170.32
170.68
137.34
138.86
148.67
177.77
145.16
128.18
Gross Profit
243.98
206.38
144.33
178.38
186.69
162.48
164.93
166.35
161.70
163.63
145.71
GP Margin
54.73%
53.13%
51.59%
51.16%
52.24%
54.19%
54.29%
52.81%
47.63%
52.99%
53.20%
Total Expenditure
420.14
372.92
266.21
336.37
336.08
281.83
277.72
286.25
317.05
273.66
242.34
Power & Fuel Cost
-
47.53
38.20
48.10
49.97
42.35
41.75
42.45
45.22
42.70
41.35
% Of Sales
-
12.24%
13.65%
13.79%
13.98%
14.13%
13.74%
13.48%
13.32%
13.83%
15.10%
Employee Cost
-
58.25
48.77
60.78
58.63
52.52
53.45
49.31
43.44
35.52
31.02
% Of Sales
-
15.00%
17.43%
17.43%
16.41%
17.52%
17.59%
15.65%
12.80%
11.50%
11.33%
Manufacturing Exp.
-
22.30
15.69
20.11
21.06
19.03
17.20
15.98
15.55
15.10
14.24
% Of Sales
-
5.74%
5.61%
5.77%
5.89%
6.35%
5.66%
5.07%
4.58%
4.89%
5.20%
General & Admin Exp.
-
6.42
5.49
7.79
8.32
6.47
6.33
6.21
7.25
6.43
5.32
% Of Sales
-
1.65%
1.96%
2.23%
2.33%
2.16%
2.08%
1.97%
2.14%
2.08%
1.94%
Selling & Distn. Exp.
-
54.96
22.33
28.93
26.96
23.37
19.73
22.66
27.25
27.56
21.69
% Of Sales
-
14.15%
7.98%
8.30%
7.54%
7.79%
6.49%
7.19%
8.03%
8.93%
7.92%
Miscellaneous Exp.
-
1.42
0.29
0.35
0.46
0.75
0.40
0.99
0.57
1.19
21.69
% Of Sales
-
0.37%
0.10%
0.10%
0.13%
0.25%
0.13%
0.31%
0.17%
0.39%
0.19%
EBITDA
25.68
15.50
13.56
12.33
21.29
17.99
26.07
28.77
22.42
35.13
31.56
EBITDA Margin
5.76%
3.99%
4.85%
3.54%
5.96%
6.00%
8.58%
9.13%
6.60%
11.38%
11.52%
Other Income
7.10
8.85
5.23
7.24
4.57
1.62
2.74
0.40
7.08
2.06
2.71
Interest
5.67
4.51
5.40
8.18
4.73
4.44
3.83
4.50
4.96
6.96
6.39
Depreciation
12.95
12.40
12.66
13.64
13.31
13.91
14.34
14.19
14.72
12.44
10.16
PBT
14.17
7.44
0.74
-2.25
7.81
1.26
10.65
10.47
9.82
17.78
17.72
Tax
3.82
1.68
-0.93
-5.22
1.89
1.52
3.80
2.55
2.16
6.94
6.01
Tax Rate
26.96%
22.58%
-125.68%
232.00%
24.20%
120.63%
35.68%
24.36%
19.58%
39.03%
33.92%
PAT
10.35
5.76
1.67
2.97
5.93
-0.26
6.84
7.91
8.87
10.85
11.72
PAT before Minority Interest
10.35
5.76
1.67
2.97
5.93
-0.26
6.84
7.91
8.87
10.85
11.72
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
2.32%
1.48%
0.60%
0.85%
1.66%
-0.09%
2.25%
2.51%
2.61%
3.51%
4.28%
PAT Growth
15.00%
244.91%
-43.77%
-49.92%
-
-
-13.53%
-10.82%
-18.25%
-7.42%
 
EPS
79.62
44.31
12.85
22.85
45.62
-2.00
52.62
60.85
68.23
83.46
90.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
136.22
131.58
127.20
129.81
124.07
126.48
119.06
112.75
105.87
97.52
Share Capital
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
Total Reserves
134.89
130.25
125.86
128.48
122.73
125.15
117.72
111.41
104.53
96.18
Non-Current Liabilities
46.89
32.58
28.80
24.92
28.14
36.07
34.27
35.81
50.75
59.95
Secured Loans
29.83
15.60
11.32
2.79
5.04
10.97
9.39
10.45
24.16
37.64
Unsecured Loans
0.09
0.13
0.16
0.10
0.30
0.48
0.54
0.01
0.05
0.21
Long Term Provisions
2.37
0.74
0.66
0.54
0.72
0.62
1.03
1.31
1.65
1.26
Current Liabilities
115.94
83.72
112.85
88.60
77.39
106.47
117.83
147.96
115.73
116.55
Trade Payables
25.14
15.78
23.45
21.70
15.72
21.45
18.79
20.36
18.78
18.04
Other Current Liabilities
23.50
15.14
18.82
10.74
15.43
9.32
16.33
18.69
18.69
19.87
Short Term Borrowings
63.18
51.63
69.52
59.30
45.76
50.64
46.54
42.40
45.20
37.08
Short Term Provisions
4.12
1.16
1.06
-3.14
0.49
25.06
36.17
66.51
33.06
41.56
Total Liabilities
299.05
247.88
268.85
243.33
229.60
269.02
271.16
296.52
272.35
274.02
Net Block
120.80
109.28
121.33
120.95
124.86
134.22
132.29
129.78
136.21
139.19
Gross Block
274.79
253.26
257.78
244.50
237.21
234.13
217.93
201.69
193.60
184.43
Accumulated Depreciation
153.99
143.99
136.45
123.55
112.35
99.92
85.64
71.91
57.39
45.24
Non Current Assets
126.69
115.30
127.95
128.90
133.10
142.94
141.93
143.20
148.79
147.82
Capital Work in Progress
0.14
1.93
1.65
1.09
2.36
2.40
1.96
6.11
3.89
2.06
Non Current Investment
0.19
0.17
1.73
1.71
1.95
0.77
0.67
0.59
0.43
0.14
Long Term Loans & Adv.
4.41
2.82
3.12
4.88
3.67
5.30
6.94
6.66
8.01
6.40
Other Non Current Assets
0.12
0.05
0.13
0.27
0.27
0.26
0.07
0.07
0.26
0.02
Current Assets
172.37
132.58
140.88
114.43
96.49
126.08
129.23
153.32
123.56
126.20
Current Investments
15.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
53.49
43.36
46.77
34.81
34.10
45.86
33.56
30.05
33.26
32.34
Sundry Debtors
86.01
63.91
65.20
65.73
51.52
48.37
54.51
50.48
49.98
47.99
Cash & Bank
0.44
13.83
8.44
4.61
1.17
1.10
2.69
2.18
2.65
2.16
Other Current Assets
17.29
4.49
2.04
2.88
9.71
30.76
38.48
70.60
37.67
43.71
Short Term Loans & Adv.
11.30
6.99
18.44
6.39
8.45
28.73
37.54
66.93
35.63
42.52
Net Current Assets
56.43
48.86
28.04
25.83
19.10
19.61
11.40
5.36
7.83
9.65
Total Assets
299.06
247.88
268.83
243.33
229.59
269.02
271.16
296.52
272.35
274.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
1.52
25.06
7.36
8.41
21.90
20.58
17.74
32.14
28.31
12.91
PBT
7.44
0.74
-2.25
7.21
0.77
10.65
10.47
11.03
17.78
17.72
Adjustment
17.12
17.86
23.30
17.83
18.75
17.31
18.19
17.46
19.23
15.00
Changes in Working Capital
-20.61
6.53
-12.86
-13.74
2.86
-4.78
-7.65
5.11
-2.92
-16.80
Cash after chg. in Working capital
3.95
25.12
8.18
11.31
22.38
23.18
21.00
33.60
34.10
15.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.43
-0.06
-0.83
-2.90
-0.48
-2.60
-3.26
-1.46
-5.79
-3.00
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
-38.34
0.86
-11.18
-8.77
-6.59
-15.99
-12.71
-8.38
-13.96
-32.22
Net Fixed Assets
-19.73
4.09
-14.68
-6.27
-2.80
-14.26
-10.32
-9.99
-11.00
-27.21
Net Investments
-15.14
1.72
-0.32
-6.77
-1.17
-0.57
-0.08
-0.16
-0.29
0.00
Others
-3.47
-4.95
3.82
4.27
-2.62
-1.16
-2.31
1.77
-2.67
-5.01
Cash from Financing Activity
23.38
-20.43
7.66
3.83
-14.77
-5.95
-4.71
-24.46
-13.77
6.05
Net Cash Inflow / Outflow
-13.44
5.49
3.84
3.47
0.53
-1.37
0.33
-0.71
0.58
-13.25
Opening Cash & Equivalents
13.74
8.25
4.40
0.94
0.40
2.00
1.67
2.39
1.81
15.06
Closing Cash & Equivalent
0.30
13.74
8.25
4.40
0.94
0.64
2.00
1.67
2.39
1.81

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
1021.70
986.88
954.00
973.61
930.51
948.61
892.94
845.61
794.01
731.38
ROA
2.11%
0.65%
1.16%
2.51%
-0.10%
2.53%
2.79%
3.12%
3.97%
4.49%
ROE
4.30%
1.29%
2.31%
4.67%
-0.21%
5.57%
6.83%
8.12%
10.67%
12.62%
ROCE
5.45%
2.95%
2.91%
6.68%
3.04%
7.59%
8.15%
8.62%
13.07%
13.70%
Fixed Asset Turnover
1.56
1.16
1.46
1.56
1.34
1.40
1.56
1.78
1.69
1.73
Receivable days
66.27
79.22
65.07
56.78
57.85
59.50
58.72
52.24
55.86
57.82
Inventory Days
42.81
55.30
40.54
33.37
46.31
45.93
35.58
32.92
37.41
34.86
Payable days
41.03
52.86
23.94
20.09
23.76
25.38
24.39
22.03
23.96
25.92
Cash Conversion Cycle
68.06
81.66
81.67
70.06
80.40
80.04
69.91
63.13
69.31
66.76
Total Debt/Equity
0.73
0.54
0.67
0.50
0.46
0.53
0.57
0.60
0.80
0.93
Interest Cover
2.65
1.14
0.72
2.65
1.28
3.78
3.32
3.22
3.56
3.77

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.