Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Rubber Products

Rating :
71/99

BSE: 509152 | NSE: GRPLTD

10688.75
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  10899.00
  •  10907.85
  •  10555.55
  •  10608.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1316
  •  140.97
  •  11063.95
  •  3375.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,424.77
  • 62.94
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,537.06
  • 0.35%
  • 8.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.36%
  • 4.70%
  • 47.97%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.86
  • 4.76
  • 17.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.04
  • -0.32
  • 9.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.54
  • 18.66
  • 102.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.75
  • 26.40
  • 33.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.74
  • 1.92
  • 2.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.53
  • 12.79
  • 14.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
137.94
95.54
44.38%
109.69
114.29
-4.02%
114.41
117.03
-2.24%
99.34
124.14
-19.98%
Expenses
115.23
89.71
28.45%
99.27
107.44
-7.60%
103.34
111.05
-6.94%
92.82
118.02
-21.35%
EBITDA
22.71
5.84
288.87%
10.42
6.85
52.12%
11.07
5.98
85.12%
6.52
6.12
6.54%
EBIDTM
15.48%
5.72%
8.80%
5.61%
9.01%
4.81%
6.12%
4.65%
Other Income
0.17
1.16
-85.34%
0.48
1.84
-73.91%
0.43
6.40
-93.28%
0.52
0.11
372.73%
Interest
1.69
1.78
-5.06%
1.91
1.63
17.18%
1.88
1.48
27.03%
1.80
1.61
11.80%
Depreciation
3.44
2.93
17.41%
3.28
3.05
7.54%
2.98
3.28
-9.15%
2.76
3.25
-15.08%
PBT
15.36
2.29
570.74%
5.71
4.01
42.39%
6.65
7.62
-12.73%
2.47
1.38
78.99%
Tax
3.68
-0.46
-
1.40
0.06
2,233.33%
1.96
1.47
33.33%
0.50
0.29
72.41%
PAT
11.67
2.75
324.36%
4.31
3.95
9.11%
4.69
6.15
-23.74%
1.97
1.09
80.73%
PATM
7.96%
2.70%
3.64%
3.24%
3.82%
4.95%
1.85%
0.83%
EPS
87.56
20.65
324.02%
32.35
29.65
9.11%
35.17
46.17
-23.82%
14.75
8.16
80.76%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
461.38
451.00
388.42
279.77
348.70
357.37
299.82
303.79
315.02
339.47
308.79
Net Sales Growth
2.30%
16.11%
38.84%
-19.77%
-2.43%
19.19%
-1.31%
-3.56%
-7.20%
9.94%
 
Cost Of Goods Sold
209.29
209.34
182.05
135.44
170.32
170.68
137.34
138.86
148.67
177.77
145.16
Gross Profit
252.09
241.66
206.38
144.33
178.38
186.69
162.48
164.93
166.35
161.70
163.63
GP Margin
54.64%
53.58%
53.13%
51.59%
51.16%
52.24%
54.19%
54.29%
52.81%
47.63%
52.99%
Total Expenditure
410.66
430.05
372.92
266.21
336.37
336.08
281.83
277.72
286.25
317.05
273.66
Power & Fuel Cost
-
54.73
47.53
38.20
48.10
49.97
42.35
41.75
42.45
45.22
42.70
% Of Sales
-
12.14%
12.24%
13.65%
13.79%
13.98%
14.13%
13.74%
13.48%
13.32%
13.83%
Employee Cost
-
53.20
47.61
48.77
60.78
58.63
52.52
53.45
49.31
43.44
35.52
% Of Sales
-
11.80%
12.26%
17.43%
17.43%
16.41%
17.52%
17.59%
15.65%
12.80%
11.50%
Manufacturing Exp.
-
38.96
32.95
15.69
20.11
21.06
19.03
17.20
15.98
15.55
15.10
% Of Sales
-
8.64%
8.48%
5.61%
5.77%
5.89%
6.35%
5.66%
5.07%
4.58%
4.89%
General & Admin Exp.
-
9.50
6.42
5.49
7.79
8.32
6.47
6.33
6.21
7.25
6.43
% Of Sales
-
2.11%
1.65%
1.96%
2.23%
2.33%
2.16%
2.08%
1.97%
2.14%
2.08%
Selling & Distn. Exp.
-
63.46
54.96
22.33
28.93
26.96
23.37
19.73
22.66
27.25
27.56
% Of Sales
-
14.07%
14.15%
7.98%
8.30%
7.54%
7.79%
6.49%
7.19%
8.03%
8.93%
Miscellaneous Exp.
-
0.87
1.42
0.29
0.35
0.46
0.75
0.40
0.99
0.57
27.56
% Of Sales
-
0.19%
0.37%
0.10%
0.10%
0.13%
0.25%
0.13%
0.31%
0.17%
0.39%
EBITDA
50.72
20.95
15.50
13.56
12.33
21.29
17.99
26.07
28.77
22.42
35.13
EBITDA Margin
10.99%
4.65%
3.99%
4.85%
3.54%
5.96%
6.00%
8.58%
9.13%
6.60%
11.38%
Other Income
1.60
13.36
8.85
5.23
7.24
4.57
1.62
2.74
0.40
7.08
2.06
Interest
7.28
6.50
4.51
5.40
8.18
4.73
4.44
3.83
4.50
4.96
6.96
Depreciation
12.46
12.51
12.40
12.66
13.64
13.31
13.91
14.34
14.19
14.72
12.44
PBT
30.19
15.30
7.44
0.74
-2.25
7.81
1.26
10.65
10.47
9.82
17.78
Tax
7.54
1.36
1.68
-0.93
-5.22
1.89
1.52
3.80
2.55
2.16
6.94
Tax Rate
24.98%
8.89%
22.58%
-125.68%
232.00%
24.20%
120.63%
35.68%
24.36%
19.58%
39.03%
PAT
22.64
13.95
5.76
1.67
2.97
5.93
-0.26
6.84
7.91
8.87
10.85
PAT before Minority Interest
22.64
13.95
5.76
1.67
2.97
5.93
-0.26
6.84
7.91
8.87
10.85
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
4.91%
3.09%
1.48%
0.60%
0.85%
1.66%
-0.09%
2.25%
2.51%
2.61%
3.51%
PAT Growth
62.41%
142.19%
244.91%
-43.77%
-49.92%
-
-
-13.53%
-10.82%
-18.25%
 
EPS
174.15
107.31
44.31
12.85
22.85
45.62
-2.00
52.62
60.85
68.23
83.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
147.42
136.22
131.58
127.20
129.81
124.07
126.48
119.06
112.75
105.87
Share Capital
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
Total Reserves
146.08
134.89
130.25
125.86
128.48
122.73
125.15
117.72
111.41
104.53
Non-Current Liabilities
38.87
46.89
32.58
28.80
24.92
28.14
36.07
34.27
35.81
50.75
Secured Loans
24.72
29.83
15.60
11.32
2.79
5.04
10.97
9.39
10.45
24.16
Unsecured Loans
0.21
0.09
0.13
0.16
0.10
0.30
0.48
0.54
0.01
0.05
Long Term Provisions
1.68
2.37
0.74
0.66
0.54
0.72
0.62
1.03
1.31
1.65
Current Liabilities
103.86
115.94
83.72
112.85
88.60
77.39
106.47
117.83
147.96
115.73
Trade Payables
15.48
25.14
15.78
23.45
21.70
15.72
21.45
18.79
20.36
18.78
Other Current Liabilities
28.97
23.50
15.14
18.82
10.74
15.43
9.32
16.33
18.69
18.69
Short Term Borrowings
54.35
63.18
51.63
69.52
59.30
45.76
50.64
46.54
42.40
45.20
Short Term Provisions
5.06
4.12
1.16
1.06
-3.14
0.49
25.06
36.17
66.51
33.06
Total Liabilities
290.15
299.05
247.88
268.85
243.33
229.60
269.02
271.16
296.52
272.35
Net Block
102.35
120.80
109.28
121.33
120.95
124.86
134.22
132.29
129.78
136.21
Gross Block
249.47
274.79
253.26
257.78
244.50
237.21
234.13
217.93
201.69
193.60
Accumulated Depreciation
147.12
153.99
143.99
136.45
123.55
112.35
99.92
85.64
71.91
57.39
Non Current Assets
124.76
126.69
115.30
127.95
128.90
133.10
142.94
141.93
143.20
148.79
Capital Work in Progress
11.08
0.14
1.93
1.65
1.09
2.36
2.40
1.96
6.11
3.89
Non Current Investment
0.13
0.19
0.17
1.73
1.71
1.95
0.77
0.67
0.59
0.43
Long Term Loans & Adv.
9.63
4.41
2.82
3.12
4.88
3.67
5.30
6.94
6.66
8.01
Other Non Current Assets
0.56
0.12
0.05
0.13
0.27
0.27
0.26
0.07
0.07
0.26
Current Assets
165.38
172.37
132.58
140.88
114.43
96.49
126.08
129.23
153.32
123.56
Current Investments
15.69
15.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
46.41
53.49
43.36
46.77
34.81
34.10
45.86
33.56
30.05
33.26
Sundry Debtors
70.69
86.01
63.91
65.20
65.73
51.52
48.37
54.51
50.48
49.98
Cash & Bank
0.69
0.44
13.83
8.44
4.61
1.17
1.10
2.69
2.18
2.65
Other Current Assets
31.90
5.99
4.49
2.04
9.27
9.71
30.76
38.48
70.60
37.67
Short Term Loans & Adv.
14.59
11.30
6.99
18.44
6.39
8.45
28.73
37.54
66.93
35.63
Net Current Assets
61.53
56.43
48.86
28.04
25.83
19.10
19.61
11.40
5.36
7.83
Total Assets
290.14
299.06
247.88
268.83
243.33
229.59
269.02
271.16
296.52
272.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
25.13
1.52
25.06
7.36
8.41
21.90
20.58
17.74
32.14
28.31
PBT
15.30
7.44
0.74
-2.25
7.21
0.77
10.65
10.47
11.03
17.78
Adjustment
12.63
17.12
17.86
23.30
17.83
18.75
17.31
18.19
17.46
19.23
Changes in Working Capital
0.89
-20.61
6.53
-12.86
-13.74
2.86
-4.78
-7.65
5.11
-2.92
Cash after chg. in Working capital
28.83
3.95
25.12
8.18
11.31
22.38
23.18
21.00
33.60
34.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.70
-2.43
-0.06
-0.83
-2.90
-0.48
-2.60
-3.26
-1.46
-5.79
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
-5.45
-38.34
0.86
-11.18
-8.77
-6.59
-15.99
-12.71
-8.38
-13.96
Net Fixed Assets
20.23
-19.73
4.09
-14.68
-6.27
-2.80
-14.26
-10.32
-9.99
-11.00
Net Investments
2.02
-15.14
1.72
-0.32
-6.77
-1.17
-0.57
-0.08
-0.16
-0.29
Others
-27.70
-3.47
-4.95
3.82
4.27
-2.62
-1.16
-2.31
1.77
-2.67
Cash from Financing Activity
-19.37
23.38
-20.43
7.66
3.83
-14.77
-5.95
-4.71
-24.46
-13.77
Net Cash Inflow / Outflow
0.30
-13.44
5.49
3.84
3.47
0.53
-1.37
0.33
-0.71
0.58
Opening Cash & Equivalents
0.30
13.74
8.25
4.40
0.94
0.40
2.00
1.67
2.39
1.81
Closing Cash & Equivalent
0.60
0.30
13.74
8.25
4.40
0.94
0.64
2.00
1.67
2.39

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
1105.66
1021.70
986.88
954.00
973.61
930.51
948.61
892.94
845.61
794.01
ROA
4.73%
2.11%
0.65%
1.16%
2.51%
-0.10%
2.53%
2.79%
3.12%
3.97%
ROE
9.84%
4.30%
1.29%
2.31%
4.67%
-0.21%
5.57%
6.83%
8.12%
10.67%
ROCE
9.25%
5.45%
2.95%
2.91%
6.68%
3.04%
7.59%
8.15%
8.62%
13.07%
Fixed Asset Turnover
1.83
1.56
1.16
1.46
1.56
1.34
1.40
1.56
1.78
1.69
Receivable days
59.60
66.44
79.22
65.07
56.78
57.85
59.50
58.72
52.24
55.86
Inventory Days
38.00
42.92
55.30
40.54
33.37
46.31
45.93
35.58
32.92
37.41
Payable days
35.42
41.03
52.86
23.94
20.09
23.76
25.38
24.39
22.03
23.96
Cash Conversion Cycle
62.18
68.34
81.66
81.67
70.06
80.40
80.04
69.91
63.13
69.31
Total Debt/Equity
0.60
0.73
0.54
0.67
0.50
0.46
0.53
0.57
0.60
0.80
Interest Cover
3.36
2.65
1.14
0.72
2.65
1.28
3.78
3.32
3.22
3.56

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.