Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Rubber Products

Rating :
39/99

BSE: 509152 | NSE: GRPLTD

927.80
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  953.45
  •  953.45
  •  927.00
  •  944.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2325
  •  21.77
  •  1180.00
  •  626.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 125.80
  • 75.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 203.35
  • 0.27%
  • 0.96

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
  • 6.51
  • 2.05
  • 5.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.22
  • -15.59
  • -7.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.32
  • -17.79
  • 45.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.04
  • 22.33
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.24
  • 1.17
  • 0.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.59
  • 9.69
  • 10.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
88.33
79.44
11.19%
84.64
90.58
-6.56%
75.15
88.85
-15.42%
31.65
89.83
-64.77%
Expenses
80.84
74.95
7.86%
78.03
86.06
-9.33%
69.90
84.04
-16.83%
34.08
84.71
-59.77%
EBITDA
7.49
4.50
66.44%
6.61
4.51
46.56%
5.25
4.81
9.15%
-2.43
5.11
-
EBIDTM
7.96%
5.37%
7.33%
4.72%
6.57%
5.14%
-7.26%
5.42%
Other Income
1.20
0.31
287.10%
0.32
0.10
220.00%
0.22
0.14
57.14%
0.14
0.09
55.56%
Interest
0.93
3.73
-75.07%
1.38
2.04
-32.35%
0.96
1.26
-23.81%
2.13
1.15
85.22%
Depreciation
3.09
3.39
-8.85%
3.21
3.57
-10.08%
3.37
3.36
0.30%
2.99
3.33
-10.21%
PBT
4.67
-2.32
-
2.34
-1.00
-
1.13
0.33
242.42%
-7.40
0.73
-
Tax
-0.04
-0.95
-
0.70
-0.70
-
0.23
-0.16
-
-1.82
-3.41
-
PAT
4.71
-1.37
-
1.64
-0.30
-
0.89
0.49
81.63%
-5.58
4.14
-
PATM
5.01%
-1.63%
1.82%
-0.31%
1.12%
0.53%
-16.68%
4.39%
EPS
35.33
-10.27
-
12.32
-2.21
-
6.71
3.70
81.35%
-41.83
31.05
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
279.77
348.70
357.37
299.82
303.79
315.02
339.47
308.79
273.90
244.24
185.56
Net Sales Growth
-19.77%
-2.43%
19.19%
-1.31%
-3.56%
-7.20%
9.94%
12.74%
12.14%
31.62%
 
Cost Of Goods Sold
135.44
170.32
170.68
137.34
138.86
148.67
177.77
145.16
128.18
106.50
83.47
Gross Profit
144.33
178.38
186.69
162.48
164.93
166.35
161.70
163.63
145.71
137.74
102.09
GP Margin
51.59%
51.16%
52.24%
54.19%
54.29%
52.81%
47.63%
52.99%
53.20%
56.40%
55.02%
Total Expenditure
262.85
336.37
336.08
281.83
277.72
286.25
317.05
273.66
242.34
199.78
156.48
Power & Fuel Cost
-
48.10
49.97
42.35
41.75
42.45
45.22
42.70
41.35
29.71
20.83
% Of Sales
-
13.79%
13.98%
14.13%
13.74%
13.48%
13.32%
13.83%
15.10%
12.16%
11.23%
Employee Cost
-
60.78
58.63
52.52
53.45
49.31
43.44
35.52
31.02
24.60
18.62
% Of Sales
-
17.43%
16.41%
17.52%
17.59%
15.65%
12.80%
11.50%
11.33%
10.07%
10.03%
Manufacturing Exp.
-
20.11
21.06
19.03
17.20
15.98
15.55
15.10
14.24
13.15
8.97
% Of Sales
-
5.77%
5.89%
6.35%
5.66%
5.07%
4.58%
4.89%
5.20%
5.38%
4.83%
General & Admin Exp.
-
7.79
8.32
6.47
6.33
6.21
7.25
6.43
5.32
4.43
5.38
% Of Sales
-
2.23%
2.33%
2.16%
2.08%
1.97%
2.14%
2.08%
1.94%
1.81%
2.90%
Selling & Distn. Exp.
-
28.93
26.96
23.37
19.73
22.66
27.25
27.56
21.69
20.39
18.73
% Of Sales
-
8.30%
7.54%
7.79%
6.49%
7.19%
8.03%
8.93%
7.92%
8.35%
10.09%
Miscellaneous Exp.
-
0.35
0.46
0.75
0.40
0.99
0.57
1.19
0.53
0.99
18.73
% Of Sales
-
0.10%
0.13%
0.25%
0.13%
0.31%
0.17%
0.39%
0.19%
0.41%
0.26%
EBITDA
16.92
12.33
21.29
17.99
26.07
28.77
22.42
35.13
31.56
44.46
29.08
EBITDA Margin
6.05%
3.54%
5.96%
6.00%
8.58%
9.13%
6.60%
11.38%
11.52%
18.20%
15.67%
Other Income
1.88
7.24
4.57
1.62
2.74
0.40
7.08
2.06
2.71
5.07
4.13
Interest
5.40
8.18
4.73
4.44
3.83
4.50
4.96
6.96
6.39
4.03
2.30
Depreciation
12.66
13.64
13.31
13.91
14.34
14.19
14.72
12.44
10.16
6.88
5.13
PBT
0.74
-2.25
7.81
1.26
10.65
10.47
9.82
17.78
17.72
38.63
25.78
Tax
-0.93
-5.22
1.89
1.52
3.80
2.55
2.16
6.94
6.01
12.72
8.15
Tax Rate
-125.68%
232.00%
24.20%
120.63%
35.68%
24.36%
19.58%
39.03%
33.92%
32.93%
31.61%
PAT
1.66
2.97
5.93
-0.26
6.84
7.91
8.87
10.85
11.72
25.91
17.64
PAT before Minority Interest
1.66
2.97
5.93
-0.26
6.84
7.91
8.87
10.85
11.72
25.91
17.64
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
0.59%
0.85%
1.66%
-0.09%
2.25%
2.51%
2.61%
3.51%
4.28%
10.61%
9.51%
PAT Growth
-43.92%
-49.92%
-
-
-13.53%
-10.82%
-18.25%
-7.42%
-54.77%
46.88%
 
EPS
12.77
22.85
45.62
-2.00
52.62
60.85
68.23
83.46
90.15
199.31
135.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
127.20
129.81
124.07
126.48
119.06
112.75
105.87
97.52
88.14
67.36
Share Capital
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
Total Reserves
125.86
128.48
122.73
125.15
117.72
111.41
104.53
96.18
86.81
66.03
Non-Current Liabilities
28.80
24.92
28.14
36.07
34.27
35.81
50.75
59.95
61.65
28.15
Secured Loans
11.32
2.79
5.04
10.97
9.39
10.45
24.16
37.64
45.85
17.13
Unsecured Loans
0.16
0.10
0.30
0.48
0.54
0.01
0.05
0.21
0.39
0.43
Long Term Provisions
0.66
0.54
0.72
0.62
1.03
1.31
1.65
1.26
0.43
0.43
Current Liabilities
112.85
88.60
77.39
106.47
117.83
147.96
115.73
116.55
97.75
69.68
Trade Payables
23.45
21.70
15.72
21.45
18.79
20.36
18.78
18.04
17.67
13.55
Other Current Liabilities
18.82
10.74
15.43
9.32
16.33
18.69
18.69
19.87
15.41
3.09
Short Term Borrowings
69.52
59.30
45.76
50.64
46.54
42.40
45.20
37.08
23.83
21.01
Short Term Provisions
1.06
-3.14
0.49
25.06
36.17
66.51
33.06
41.56
40.84
32.03
Total Liabilities
268.85
243.33
229.60
269.02
271.16
296.52
272.35
274.02
247.54
165.19
Net Block
121.33
120.95
124.86
134.22
132.29
129.78
136.21
139.19
106.71
68.72
Gross Block
257.78
244.50
237.21
234.13
217.93
201.69
193.60
184.43
143.70
99.30
Accumulated Depreciation
136.45
123.55
112.35
99.92
85.64
71.91
57.39
45.24
36.99
30.58
Non Current Assets
127.95
128.90
133.10
142.94
141.93
143.20
148.79
147.82
126.78
82.43
Capital Work in Progress
1.65
1.09
2.36
2.40
1.96
6.11
3.89
2.06
15.58
10.29
Non Current Investment
1.73
1.71
1.95
0.77
0.67
0.59
0.43
0.14
0.14
0.14
Long Term Loans & Adv.
2.55
4.88
3.67
5.30
6.94
6.66
8.01
6.40
4.35
3.26
Other Non Current Assets
0.70
0.27
0.27
0.26
0.07
0.07
0.26
0.02
0.01
0.01
Current Assets
140.88
114.43
96.49
126.08
129.23
153.32
123.56
126.20
120.77
82.76
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
46.77
34.81
34.10
45.86
33.56
30.05
33.26
32.34
21.86
15.10
Sundry Debtors
65.20
65.73
51.52
48.37
54.51
50.48
49.98
47.99
41.89
30.96
Cash & Bank
8.44
4.61
1.17
1.10
2.69
2.18
2.65
2.16
15.25
3.62
Other Current Assets
20.48
2.88
1.26
2.03
38.48
70.60
37.67
43.71
41.76
33.08
Short Term Loans & Adv.
18.44
6.39
8.45
28.73
37.54
66.93
35.63
42.52
41.19
32.31
Net Current Assets
28.04
25.83
19.10
19.61
11.40
5.36
7.83
9.65
23.02
13.08
Total Assets
268.83
243.33
229.59
269.02
271.16
296.52
272.35
274.02
247.55
165.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
7.36
8.41
21.90
20.58
17.74
32.14
28.31
12.91
26.10
21.24
PBT
-2.25
7.21
0.77
10.65
10.47
11.03
17.78
17.72
38.63
25.78
Adjustment
23.30
17.83
18.75
17.31
18.19
17.46
19.23
15.00
10.66
6.97
Changes in Working Capital
-12.86
-13.74
2.86
-4.78
-7.65
5.11
-2.92
-16.80
-14.49
-3.51
Cash after chg. in Working capital
8.18
11.31
22.38
23.18
21.00
33.60
34.10
15.92
34.80
29.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.83
-2.90
-0.48
-2.60
-3.26
-1.46
-5.79
-3.00
-8.70
-8.00
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
-11.18
-8.77
-6.59
-15.99
-12.71
-8.38
-13.96
-32.22
-42.05
-29.81
Net Fixed Assets
-14.68
-6.27
-2.80
-14.26
-10.32
-9.99
-11.00
-27.21
-49.70
-27.83
Net Investments
-0.32
-6.77
-1.17
-0.57
-0.08
-0.16
-0.29
0.00
0.20
0.00
Others
3.82
4.27
-2.62
-1.16
-2.31
1.77
-2.67
-5.01
7.45
-1.98
Cash from Financing Activity
7.66
3.83
-14.77
-5.95
-4.71
-24.46
-13.77
6.05
27.40
11.07
Net Cash Inflow / Outflow
3.84
3.47
0.53
-1.37
0.33
-0.71
0.58
-13.25
11.46
2.50
Opening Cash & Equivalents
4.40
0.94
0.40
2.00
1.67
2.39
1.81
15.06
3.61
1.11
Closing Cash & Equivalent
8.25
4.40
0.94
0.64
2.00
1.67
2.39
1.81
15.06
3.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
954.00
973.61
930.51
948.61
892.94
845.61
794.01
731.38
661.06
505.24
ROA
1.16%
2.51%
-0.10%
2.53%
2.79%
3.12%
3.97%
4.49%
12.55%
13.24%
ROE
2.31%
4.67%
-0.21%
5.57%
6.83%
8.12%
10.67%
12.62%
33.32%
29.23%
ROCE
2.91%
6.68%
3.04%
7.59%
8.15%
8.62%
13.07%
13.70%
31.36%
30.30%
Fixed Asset Turnover
1.46
1.56
1.34
1.40
1.56
1.78
1.69
1.73
2.08
2.21
Receivable days
65.07
56.78
57.85
59.50
58.72
52.24
55.86
57.82
52.53
55.98
Inventory Days
40.54
33.37
46.31
45.93
35.58
32.92
37.41
34.86
26.65
26.19
Payable days
23.94
20.09
23.76
25.38
24.39
22.03
23.96
25.92
27.84
28.61
Cash Conversion Cycle
81.67
70.06
80.40
80.04
69.91
63.13
69.31
66.76
51.34
53.56
Total Debt/Equity
0.68
0.50
0.46
0.53
0.57
0.60
0.80
0.93
0.86
0.60
Interest Cover
0.72
2.65
1.28
3.78
3.32
3.22
3.56
3.77
10.59
12.22

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.