Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Rubber Products

Rating :
62/99

BSE: 509152 | NSE: GRPLTD

1900.15
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1899.05
  • 1956.50
  • 1867.50
  • 1897.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6280
  •  119.93
  •  2080.10
  •  900.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 251.29
  • 33.22
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 350.52
  • 0.48%
  • 1.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.49%
  • 4.37%
  • 48.56%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 5.57%

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
  • 19.48
  • 20.77
  • 20.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.21
  • 1.09
  • 1.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.08
  • 9.88
  • 10.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
124.14
83.08
49.42%
111.23
88.33
25.93%
93.42
84.64
10.37%
100.70
75.15
34.00%
Expenses
118.02
78.90
49.58%
103.26
80.84
27.73%
87.81
78.03
12.53%
95.25
69.90
36.27%
EBITDA
6.12
4.18
46.41%
7.97
7.49
6.41%
5.61
6.61
-15.13%
5.45
5.25
3.81%
EBIDTM
4.65%
4.74%
6.75%
7.96%
5.63%
7.33%
5.08%
6.57%
Other Income
0.11
0.29
-62.07%
0.55
1.20
-54.17%
0.04
0.32
-87.50%
0.28
0.22
27.27%
Interest
1.61
0.93
73.12%
1.20
0.93
29.03%
1.38
1.38
0.00%
1.01
0.96
5.21%
Depreciation
3.25
2.96
9.80%
3.23
3.09
4.53%
3.19
3.21
-0.62%
3.02
3.37
-10.39%
PBT
1.38
0.58
137.93%
4.09
4.67
-12.42%
1.08
2.34
-53.85%
1.69
1.13
49.56%
Tax
0.29
1.29
-77.52%
1.77
-0.04
-
0.29
0.70
-58.57%
-1.67
0.23
-
PAT
1.09
-0.72
-
2.32
4.71
-50.74%
0.79
1.64
-51.83%
3.37
0.89
278.65%
PATM
0.83%
-0.81%
1.97%
5.00%
0.79%
1.82%
3.14%
1.12%
EPS
8.16
-5.38
-
17.40
35.33
-50.75%
5.93
12.32
-51.87%
25.27
6.71
276.60%

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
429.49
388.42
279.77
348.70
357.37
299.82
303.79
315.02
339.47
308.79
273.90
Net Sales Growth
29.68%
38.84%
-19.77%
-2.43%
19.19%
-1.31%
-3.56%
-7.20%
9.94%
12.74%
 
Cost Of Goods Sold
200.29
182.05
135.44
170.32
170.68
137.34
138.86
148.67
177.77
145.16
128.18
Gross Profit
229.20
206.38
144.33
178.38
186.69
162.48
164.93
166.35
161.70
163.63
145.71
GP Margin
53.36%
53.13%
51.59%
51.16%
52.24%
54.19%
54.29%
52.81%
47.63%
52.99%
53.20%
Total Expenditure
404.34
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
25.15
15.50
13.56
12.33
21.29
17.99
26.07
28.77
22.42
35.13
31.56
EBITDA Margin
5.86%
3.99%
4.85%
3.54%
5.96%
6.00%
8.58%
9.13%
6.60%
11.38%
11.52%
Other Income
0.98
8.85
5.23
7.24
4.57
1.62
2.74
0.40
7.08
2.06
2.71
Interest
5.20
4.51
5.40
8.18
4.73
4.44
3.83
4.50
4.96
6.96
6.39
Depreciation
12.69
12.40
12.66
13.64
13.31
13.91
14.34
14.19
14.72
12.44
10.16
PBT
8.24
7.44
0.74
-2.25
7.81
1.26
10.65
10.47
9.82
17.78
17.72
Tax
0.68
1.68
-0.93
-5.22
1.89
1.52
3.80
2.55
2.16
6.94
6.01
Tax Rate
8.25%
22.58%
-125.68%
232.00%
24.20%
120.63%
35.68%
24.36%
19.58%
39.03%
33.92%
PAT
7.57
5.76
1.67
2.97
5.93
-0.26
6.84
7.91
8.87
10.85
11.72
PAT before Minority Interest
7.57
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
1.76%
1.48%
0.60%
0.85%
1.66%
-0.09%
2.25%
2.51%
2.61%
3.51%
4.28%
PAT Growth
16.10%
244.91%
-43.77%
-49.92%
-
-
-13.53%
-10.82%
-18.25%
-7.42%
 
EPS
58.23
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
83.57
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
1.02
1.06
-3.14
0.49
25.06
36.17
66.51
33.06
41.56
Total Liabilities
299.05
247.73
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
1.22
1.22
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
132.43
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
6.84
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
247.73
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
-15.11
0.67
-0.32
-6.77
-1.17
-0.57
-0.08
-0.16
-0.29
0.00
Others
-3.50
-3.90
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

News Update:


  • GRP - Quarterly Results
    6th Aug 2022, 20:11 PM

    Read More
  • GRP incorporates wholly owned subsidiary company
    5th Aug 2022, 12:14 PM

    Nature of consideration is 100% subscription to the share capital is in cash

    Read More
  • GRP disposes 50% stake in Marangoni GRP
    28th Jun 2022, 11:16 AM

    Earlier, the company had entered into a non -binding MoU with the Marangoni group

    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.