Nifty
Sensex
:
:
18142.10
60863.79
-36.00 (-0.20%)
-59.71 (-0.10%)

Rubber Products

Rating :
36/99

BSE: 509152 | NSE: GRPLTD

965.85
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  960.00
  •  984.00
  •  945.20
  •  974.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  296
  •  2.85
  •  1180.00
  •  702.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 129.33
  • 19.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 186.59
  • 0.26%
  • 0.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.74%
  • 3.94%
  • 49.62%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.37
  • -1.63
  • -7.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.20
  • -12.25
  • -8.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -23.98
  • -24.57
  • -34.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.00
  • 22.38
  • 18.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.23
  • 1.14
  • 0.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.69
  • 9.73
  • 9.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
83.08
31.65
162.50%
88.33
79.44
11.19%
84.64
90.58
-6.56%
75.15
88.85
-15.42%
Expenses
78.90
34.08
131.51%
80.84
74.95
7.86%
78.03
86.06
-9.33%
69.90
84.04
-16.83%
EBITDA
4.18
-2.43
-
7.49
4.50
66.44%
6.61
4.51
46.56%
5.25
4.81
9.15%
EBIDTM
4.74%
-7.26%
7.96%
5.37%
7.33%
4.72%
6.57%
5.14%
Other Income
0.29
0.14
107.14%
1.20
0.31
287.10%
0.32
0.10
220.00%
0.22
0.14
57.14%
Interest
0.93
2.13
-56.34%
0.93
3.73
-75.07%
1.38
2.04
-32.35%
0.96
1.26
-23.81%
Depreciation
2.96
2.99
-1.00%
3.09
3.39
-8.85%
3.21
3.57
-10.08%
3.37
3.36
0.30%
PBT
0.58
-7.40
-
4.67
-2.32
-
2.34
-1.00
-
1.13
0.33
242.42%
Tax
1.29
-1.82
-
-0.04
-0.95
-
0.70
-0.70
-
0.23
-0.16
-
PAT
-0.72
-5.58
-
4.71
-1.37
-
1.64
-0.30
-
0.89
0.49
81.63%
PATM
-0.81%
-16.68%
5.01%
-1.63%
1.82%
-0.31%
1.12%
0.53%
EPS
-5.38
-41.83
-
35.33
-10.27
-
12.32
-2.21
-
6.71
3.70
81.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
331.20
279.77
348.70
357.37
299.82
303.79
315.02
339.47
308.79
273.90
244.24
Net Sales Growth
14.00%
-19.77%
-2.43%
19.19%
-1.31%
-3.56%
-7.20%
9.94%
12.74%
12.14%
 
Cost Of Goods Sold
161.25
135.44
170.32
170.68
137.34
138.86
148.67
177.77
145.16
128.18
106.50
Gross Profit
169.95
144.33
178.38
186.69
162.48
164.93
166.35
161.70
163.63
145.71
137.74
GP Margin
51.31%
51.59%
51.16%
52.24%
54.19%
54.29%
52.81%
47.63%
52.99%
53.20%
56.40%
Total Expenditure
307.67
266.21
336.37
336.08
281.83
277.72
286.25
317.05
273.66
242.34
199.78
Power & Fuel Cost
-
38.20
48.10
49.97
42.35
41.75
42.45
45.22
42.70
41.35
29.71
% Of Sales
-
13.65%
13.79%
13.98%
14.13%
13.74%
13.48%
13.32%
13.83%
15.10%
12.16%
Employee Cost
-
48.77
60.78
58.63
52.52
53.45
49.31
43.44
35.52
31.02
24.60
% Of Sales
-
17.43%
17.43%
16.41%
17.52%
17.59%
15.65%
12.80%
11.50%
11.33%
10.07%
Manufacturing Exp.
-
15.69
20.11
21.06
19.03
17.20
15.98
15.55
15.10
14.24
13.15
% Of Sales
-
5.61%
5.77%
5.89%
6.35%
5.66%
5.07%
4.58%
4.89%
5.20%
5.38%
General & Admin Exp.
-
5.49
7.79
8.32
6.47
6.33
6.21
7.25
6.43
5.32
4.43
% Of Sales
-
1.96%
2.23%
2.33%
2.16%
2.08%
1.97%
2.14%
2.08%
1.94%
1.81%
Selling & Distn. Exp.
-
22.33
28.93
26.96
23.37
19.73
22.66
27.25
27.56
21.69
20.39
% Of Sales
-
7.98%
8.30%
7.54%
7.79%
6.49%
7.19%
8.03%
8.93%
7.92%
8.35%
Miscellaneous Exp.
-
0.29
0.35
0.46
0.75
0.40
0.99
0.57
1.19
0.53
20.39
% Of Sales
-
0.10%
0.10%
0.13%
0.25%
0.13%
0.31%
0.17%
0.39%
0.19%
0.41%
EBITDA
23.53
13.56
12.33
21.29
17.99
26.07
28.77
22.42
35.13
31.56
44.46
EBITDA Margin
7.10%
4.85%
3.54%
5.96%
6.00%
8.58%
9.13%
6.60%
11.38%
11.52%
18.20%
Other Income
2.03
5.23
7.24
4.57
1.62
2.74
0.40
7.08
2.06
2.71
5.07
Interest
4.20
5.40
8.18
4.73
4.44
3.83
4.50
4.96
6.96
6.39
4.03
Depreciation
12.63
12.66
13.64
13.31
13.91
14.34
14.19
14.72
12.44
10.16
6.88
PBT
8.72
0.74
-2.25
7.81
1.26
10.65
10.47
9.82
17.78
17.72
38.63
Tax
2.18
-0.93
-5.22
1.89
1.52
3.80
2.55
2.16
6.94
6.01
12.72
Tax Rate
25.00%
-125.68%
232.00%
24.20%
120.63%
35.68%
24.36%
19.58%
39.03%
33.92%
32.93%
PAT
6.52
1.67
2.97
5.93
-0.26
6.84
7.91
8.87
10.85
11.72
25.91
PAT before Minority Interest
6.52
1.67
2.97
5.93
-0.26
6.84
7.91
8.87
10.85
11.72
25.91
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
1.97%
0.60%
0.85%
1.66%
-0.09%
2.25%
2.51%
2.61%
3.51%
4.28%
10.61%
PAT Growth
196.45%
-43.77%
-49.92%
-
-
-13.53%
-10.82%
-18.25%
-7.42%
-54.77%
 
EPS
50.15
12.85
22.85
45.62
-2.00
52.62
60.85
68.23
83.46
90.15
199.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
131.58
127.20
129.81
124.07
126.48
119.06
112.75
105.87
97.52
88.14
Share Capital
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
Total Reserves
130.25
125.86
128.48
122.73
125.15
117.72
111.41
104.53
96.18
86.81
Non-Current Liabilities
32.58
28.80
24.92
28.14
36.07
34.27
35.81
50.75
59.95
61.65
Secured Loans
15.60
11.32
2.79
5.04
10.97
9.39
10.45
24.16
37.64
45.85
Unsecured Loans
0.13
0.16
0.10
0.30
0.48
0.54
0.01
0.05
0.21
0.39
Long Term Provisions
0.74
0.66
0.54
0.72
0.62
1.03
1.31
1.65
1.26
0.43
Current Liabilities
83.57
112.85
88.60
77.39
106.47
117.83
147.96
115.73
116.55
97.75
Trade Payables
15.78
23.45
21.70
15.72
21.45
18.79
20.36
18.78
18.04
17.67
Other Current Liabilities
15.14
18.82
10.74
15.43
9.32
16.33
18.69
18.69
19.87
15.41
Short Term Borrowings
51.63
69.52
59.30
45.76
50.64
46.54
42.40
45.20
37.08
23.83
Short Term Provisions
1.02
1.06
-3.14
0.49
25.06
36.17
66.51
33.06
41.56
40.84
Total Liabilities
247.73
268.85
243.33
229.60
269.02
271.16
296.52
272.35
274.02
247.54
Net Block
109.28
121.33
120.95
124.86
134.22
132.29
129.78
136.21
139.19
106.71
Gross Block
253.26
257.78
244.50
237.21
234.13
217.93
201.69
193.60
184.43
143.70
Accumulated Depreciation
143.99
136.45
123.55
112.35
99.92
85.64
71.91
57.39
45.24
36.99
Non Current Assets
115.30
127.95
128.90
133.10
142.94
141.93
143.20
148.79
147.82
126.78
Capital Work in Progress
1.93
1.65
1.09
2.36
2.40
1.96
6.11
3.89
2.06
15.58
Non Current Investment
1.22
1.73
1.71
1.95
0.77
0.67
0.59
0.43
0.14
0.14
Long Term Loans & Adv.
2.82
3.12
4.88
3.67
5.30
6.94
6.66
8.01
6.40
4.35
Other Non Current Assets
0.05
0.13
0.27
0.27
0.26
0.07
0.07
0.26
0.02
0.01
Current Assets
132.43
140.88
114.43
96.49
126.08
129.23
153.32
123.56
126.20
120.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
43.36
46.77
34.81
34.10
45.86
33.56
30.05
33.26
32.34
21.86
Sundry Debtors
63.91
65.20
65.73
51.52
48.37
54.51
50.48
49.98
47.99
41.89
Cash & Bank
13.83
8.44
4.61
1.17
1.10
2.69
2.18
2.65
2.16
15.25
Other Current Assets
11.33
2.04
2.88
1.26
30.76
38.48
70.60
37.67
43.71
41.76
Short Term Loans & Adv.
6.84
18.44
6.39
8.45
28.73
37.54
66.93
35.63
42.52
41.19
Net Current Assets
48.86
28.04
25.83
19.10
19.61
11.40
5.36
7.83
9.65
23.02
Total Assets
247.73
268.83
243.33
229.59
269.02
271.16
296.52
272.35
274.02
247.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
25.06
7.36
8.41
21.90
20.58
17.74
32.14
28.31
12.91
26.10
PBT
0.74
-2.25
7.21
0.77
10.65
10.47
11.03
17.78
17.72
38.63
Adjustment
17.86
23.30
17.83
18.75
17.31
18.19
17.46
19.23
15.00
10.66
Changes in Working Capital
6.53
-12.86
-13.74
2.86
-4.78
-7.65
5.11
-2.92
-16.80
-14.49
Cash after chg. in Working capital
25.12
8.18
11.31
22.38
23.18
21.00
33.60
34.10
15.92
34.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.06
-0.83
-2.90
-0.48
-2.60
-3.26
-1.46
-5.79
-3.00
-8.70
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
0.86
-11.18
-8.77
-6.59
-15.99
-12.71
-8.38
-13.96
-32.22
-42.05
Net Fixed Assets
4.09
-14.68
-6.27
-2.80
-14.26
-10.32
-9.99
-11.00
-27.21
-49.70
Net Investments
0.67
-0.32
-6.77
-1.17
-0.57
-0.08
-0.16
-0.29
0.00
0.20
Others
-3.90
3.82
4.27
-2.62
-1.16
-2.31
1.77
-2.67
-5.01
7.45
Cash from Financing Activity
-20.43
7.66
3.83
-14.77
-5.95
-4.71
-24.46
-13.77
6.05
27.40
Net Cash Inflow / Outflow
5.49
3.84
3.47
0.53
-1.37
0.33
-0.71
0.58
-13.25
11.46
Opening Cash & Equivalents
8.25
4.40
0.94
0.40
2.00
1.67
2.39
1.81
15.06
3.61
Closing Cash & Equivalent
13.74
8.25
4.40
0.94
0.64
2.00
1.67
2.39
1.81
15.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
986.88
954.00
973.61
930.51
948.61
892.94
845.61
794.01
731.38
661.06
ROA
0.65%
1.16%
2.51%
-0.10%
2.53%
2.79%
3.12%
3.97%
4.49%
12.55%
ROE
1.29%
2.31%
4.67%
-0.21%
5.57%
6.83%
8.12%
10.67%
12.62%
33.32%
ROCE
2.95%
2.91%
6.68%
3.04%
7.59%
8.15%
8.62%
13.07%
13.70%
31.36%
Fixed Asset Turnover
1.16
1.46
1.56
1.34
1.40
1.56
1.78
1.69
1.73
2.08
Receivable days
79.22
65.07
56.78
57.85
59.50
58.72
52.24
55.86
57.82
52.53
Inventory Days
55.30
40.54
33.37
46.31
45.93
35.58
32.92
37.41
34.86
26.65
Payable days
26.31
23.94
20.09
23.76
25.38
24.39
22.03
23.96
25.92
27.84
Cash Conversion Cycle
108.22
81.67
70.06
80.40
80.04
69.91
63.13
69.31
66.76
51.34
Total Debt/Equity
0.54
0.67
0.50
0.46
0.53
0.57
0.60
0.80
0.93
0.86
Interest Cover
1.14
0.72
2.65
1.28
3.78
3.32
3.22
3.56
3.77
10.59

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.