Nifty
:
24008.00
Sensex
:
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)
Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

GRP Ltd.

Rubber Products

Rating :
N/A

BSE: 509152 | NSE: GRPLTD

NSE BSE
2795.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2892.00
  •  2904.05
  •  2769.15
  •  2806.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  632
  •  17.74
  •  4815.15
  •  1762.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,464.93
  • 63.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,609.67
  • 0.53%
  • 8.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.06%
  • 5.37%
  • 45.29%
  • FII
  • DII
  • Others
  • 0.05%
  • 0.00%
  • 9.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.12
  • 5.76
  • 5.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.49
  • 30.21
  • 24.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.82
  • 50.11
  • 57.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.92
  • 33.75
  • 41.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.66
  • 3.51
  • 5.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.08
  • 17.15
  • 21.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
160.34
137.94
16.24%
132.26
109.69
20.58%
131.65
114.41
15.07%
126.20
99.34
27.04%
Expenses
127.49
115.23
10.64%
119.62
99.27
20.50%
121.85
103.34
17.91%
113.43
92.82
22.20%
EBITDA
32.85
22.71
44.65%
12.64
10.42
21.31%
9.80
11.07
-11.47%
12.77
6.52
95.86%
EBIDTM
19.26%
15.48%
8.90%
8.80%
6.90%
9.01%
9.40%
6.12%
Other Income
0.25
0.17
47.06%
0.40
0.48
-16.67%
0.24
0.43
-44.19%
0.47
0.52
-9.62%
Interest
3.25
1.69
92.31%
2.94
1.91
53.93%
2.18
1.88
15.96%
2.10
1.80
16.67%
Depreciation
4.16
3.44
20.93%
4.05
3.28
23.48%
3.96
2.98
32.89%
3.83
2.76
38.77%
PBT
25.69
15.36
67.25%
6.04
5.71
5.78%
3.89
6.65
-41.50%
7.31
2.47
195.95%
Tax
6.24
3.68
69.57%
1.66
1.40
18.57%
1.39
1.96
-29.08%
2.95
0.50
490.00%
PAT
19.45
11.67
66.67%
4.38
4.31
1.62%
2.51
4.69
-46.48%
4.37
1.97
121.83%
PATM
11.40%
7.96%
3.09%
3.64%
1.77%
3.82%
3.21%
1.85%
EPS
36.46
21.89
66.56%
8.22
8.09
1.61%
4.70
8.79
-46.53%
8.19
3.69
121.95%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
550.45
461.38
451.00
388.42
279.77
348.70
357.37
299.82
303.79
315.02
339.47
Net Sales Growth
19.31%
2.30%
16.11%
38.84%
-19.77%
-2.43%
19.19%
-1.31%
-3.56%
-7.20%
 
Cost Of Goods Sold
253.80
209.28
209.34
182.05
135.44
170.32
170.68
137.34
138.86
148.67
177.77
Gross Profit
296.65
252.09
241.66
206.38
144.33
178.38
186.69
162.48
164.93
166.35
161.70
GP Margin
53.89%
54.64%
53.58%
53.13%
51.59%
51.16%
52.24%
54.19%
54.29%
52.81%
47.63%
Total Expenditure
482.39
415.23
430.05
372.92
266.21
336.37
336.08
281.83
277.72
286.25
317.05
Power & Fuel Cost
-
60.08
54.73
47.53
38.20
48.10
49.97
42.35
41.75
42.45
45.22
% Of Sales
-
13.02%
12.14%
12.24%
13.65%
13.79%
13.98%
14.13%
13.74%
13.48%
13.32%
Employee Cost
-
54.44
53.20
47.61
48.77
60.78
58.63
52.52
53.45
49.31
43.44
% Of Sales
-
11.80%
11.80%
12.26%
17.43%
17.43%
16.41%
17.52%
17.59%
15.65%
12.80%
Manufacturing Exp.
-
44.34
38.96
32.95
15.69
20.11
21.06
19.03
17.20
15.98
15.55
% Of Sales
-
9.61%
8.64%
8.48%
5.61%
5.77%
5.89%
6.35%
5.66%
5.07%
4.58%
General & Admin Exp.
-
11.52
9.50
6.42
5.49
7.79
8.32
6.47
6.33
6.21
7.25
% Of Sales
-
2.50%
2.11%
1.65%
1.96%
2.23%
2.33%
2.16%
2.08%
1.97%
2.14%
Selling & Distn. Exp.
-
34.88
63.46
54.96
22.33
28.93
26.96
23.37
19.73
22.66
27.25
% Of Sales
-
7.56%
14.07%
14.15%
7.98%
8.30%
7.54%
7.79%
6.49%
7.19%
8.03%
Miscellaneous Exp.
-
0.70
0.87
1.42
0.29
0.35
0.46
0.75
0.40
0.99
27.25
% Of Sales
-
0.15%
0.19%
0.37%
0.10%
0.10%
0.13%
0.25%
0.13%
0.31%
0.17%
EBITDA
68.06
46.15
20.95
15.50
13.56
12.33
21.29
17.99
26.07
28.77
22.42
EBITDA Margin
12.36%
10.00%
4.65%
3.99%
4.85%
3.54%
5.96%
6.00%
8.58%
9.13%
6.60%
Other Income
1.36
6.18
13.36
8.85
5.23
7.24
4.57
1.62
2.74
0.40
7.08
Interest
10.47
7.28
6.50
4.51
5.40
8.18
4.73
4.44
3.83
4.50
4.96
Depreciation
16.00
12.47
12.51
12.40
12.66
13.64
13.31
13.91
14.34
14.19
14.72
PBT
42.93
32.58
15.30
7.44
0.74
-2.25
7.81
1.26
10.65
10.47
9.82
Tax
12.24
7.54
1.36
1.68
-0.93
-5.22
1.89
1.52
3.80
2.55
2.16
Tax Rate
28.51%
24.98%
8.89%
22.58%
-125.68%
232.00%
24.20%
120.63%
35.68%
24.36%
19.58%
PAT
30.71
22.64
13.95
5.76
1.67
2.97
5.93
-0.26
6.84
7.91
8.87
PAT before Minority Interest
30.71
22.64
13.95
5.76
1.67
2.97
5.93
-0.26
6.84
7.91
8.87
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
5.58%
4.91%
3.09%
1.48%
0.60%
0.85%
1.66%
-0.09%
2.25%
2.51%
2.61%
PAT Growth
35.64%
62.29%
142.19%
244.91%
-43.77%
-49.92%
-
-
-13.53%
-10.82%
 
EPS
57.94
42.72
26.32
10.87
3.15
5.60
11.19
-0.49
12.91
14.92
16.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
166.74
147.42
136.22
131.58
127.20
129.81
124.07
126.48
119.06
112.75
Share Capital
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
Total Reserves
165.40
146.08
134.89
130.25
125.86
128.48
122.73
125.15
117.72
111.41
Non-Current Liabilities
38.15
38.96
46.89
32.58
28.80
24.92
28.14
36.07
34.27
35.81
Secured Loans
20.76
24.72
29.83
15.60
11.32
2.79
5.04
10.97
9.39
10.45
Unsecured Loans
1.14
0.21
0.09
0.13
0.16
0.10
0.30
0.48
0.54
0.01
Long Term Provisions
3.33
1.68
2.37
0.74
0.66
0.54
0.72
0.62
1.03
1.31
Current Liabilities
143.69
103.76
115.94
83.72
112.85
88.60
77.39
106.47
117.83
147.96
Trade Payables
24.16
15.48
25.14
15.78
23.45
21.70
15.72
21.45
18.79
20.36
Other Current Liabilities
31.82
28.88
23.50
15.14
18.82
10.74
15.43
9.32
16.33
18.69
Short Term Borrowings
79.51
54.35
63.18
51.63
69.52
59.30
45.76
50.64
46.54
42.40
Short Term Provisions
8.20
5.06
4.12
1.16
1.06
-3.14
0.49
25.06
36.17
66.51
Total Liabilities
348.58
290.14
299.05
247.88
268.85
243.33
229.60
269.02
271.16
296.52
Net Block
158.61
102.35
120.80
109.28
121.33
120.95
124.86
134.22
132.29
129.78
Gross Block
317.24
249.47
274.79
253.26
257.78
244.50
237.21
234.13
217.93
201.69
Accumulated Depreciation
158.63
147.12
153.99
143.99
136.45
123.55
112.35
99.92
85.64
71.91
Non Current Assets
168.85
124.76
126.69
115.30
127.95
128.90
133.10
142.94
141.93
143.20
Capital Work in Progress
1.05
11.08
0.14
1.93
1.65
1.09
2.36
2.40
1.96
6.11
Non Current Investment
0.13
0.13
0.19
0.17
1.73
1.71
1.95
0.77
0.67
0.59
Long Term Loans & Adv.
7.93
9.63
4.41
2.82
3.12
4.88
3.67
5.30
6.94
6.66
Other Non Current Assets
0.15
0.56
0.12
0.05
0.13
0.27
0.27
0.26
0.07
0.07
Current Assets
179.73
165.38
172.37
132.58
140.88
114.43
96.49
126.08
129.23
153.32
Current Investments
1.61
15.69
15.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
49.14
46.41
53.49
43.36
46.77
34.81
34.10
45.86
33.56
30.05
Sundry Debtors
106.01
70.69
86.01
63.91
65.20
65.73
51.52
48.37
54.51
50.48
Cash & Bank
0.27
0.69
0.44
13.83
8.44
4.61
1.17
1.10
2.69
2.18
Other Current Assets
22.70
17.31
5.99
4.49
20.48
9.27
9.71
30.76
38.48
70.60
Short Term Loans & Adv.
12.87
14.59
11.30
6.99
18.44
6.39
8.45
28.73
37.54
66.93
Net Current Assets
36.04
61.62
56.43
48.86
28.04
25.83
19.10
19.61
11.40
5.36
Total Assets
348.58
290.14
299.06
247.88
268.83
243.33
229.59
269.02
271.16
296.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
27.01
25.13
1.52
25.06
7.36
8.41
21.90
20.58
17.74
32.14
PBT
32.58
15.30
7.44
0.74
-2.25
7.21
0.77
10.65
10.47
11.03
Adjustment
18.51
12.63
17.12
17.86
23.30
17.83
18.75
17.31
18.19
17.46
Changes in Working Capital
-19.21
0.89
-20.61
6.53
-12.86
-13.74
2.86
-4.78
-7.65
5.11
Cash after chg. in Working capital
31.88
28.83
3.95
25.12
8.18
11.31
22.38
23.18
21.00
33.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.87
-3.70
-2.43
-0.06
-0.83
-2.90
-0.48
-2.60
-3.26
-1.46
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
-42.09
-5.45
-38.34
0.86
-11.18
-8.77
-6.59
-15.99
-12.71
-8.38
Net Fixed Assets
-52.69
20.23
-19.73
4.09
-14.68
-6.27
-2.80
-14.26
-10.32
-9.99
Net Investments
13.86
2.02
-15.14
1.72
-0.32
-6.77
-1.17
-0.57
-0.08
-0.16
Others
-3.26
-27.70
-3.47
-4.95
3.82
4.27
-2.62
-1.16
-2.31
1.77
Cash from Financing Activity
14.67
-19.37
23.38
-20.43
7.66
3.83
-14.77
-5.95
-4.71
-24.46
Net Cash Inflow / Outflow
-0.42
0.30
-13.44
5.49
3.84
3.47
0.53
-1.37
0.33
-0.71
Opening Cash & Equivalents
0.60
0.30
13.74
8.25
4.40
0.94
0.40
2.00
1.67
2.39
Closing Cash & Equivalent
0.18
0.60
0.30
13.74
8.25
4.40
0.94
0.64
2.00
1.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
312.64
276.41
1021.70
986.88
954.00
973.61
930.51
948.61
892.94
845.61
ROA
7.09%
4.73%
2.11%
0.65%
1.16%
2.51%
-0.10%
2.53%
2.79%
3.12%
ROE
14.41%
9.84%
4.30%
1.29%
2.31%
4.67%
-0.21%
5.57%
6.83%
8.12%
ROCE
14.55%
9.25%
5.45%
2.95%
2.91%
6.68%
3.04%
7.59%
8.15%
8.62%
Fixed Asset Turnover
1.74
1.83
1.56
1.16
1.46
1.56
1.34
1.40
1.56
1.78
Receivable days
65.23
59.60
66.44
79.22
65.07
56.78
57.85
59.50
58.72
52.24
Inventory Days
35.27
38.00
42.92
55.30
40.54
33.37
46.31
45.93
35.58
32.92
Payable days
34.57
35.42
41.03
52.86
23.94
20.09
23.76
25.38
24.39
22.03
Cash Conversion Cycle
65.93
62.18
68.34
81.66
81.67
70.06
80.40
80.04
69.91
63.13
Total Debt/Equity
0.68
0.60
0.73
0.54
0.67
0.50
0.46
0.53
0.57
0.60
Interest Cover
5.14
3.36
2.65
1.14
0.72
2.65
1.28
3.78
3.32
3.22

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • GRP starts commercial production of ‘Crumb Rubber’ at new manufacturing unit in Solapur
    25th Mar 2025, 17:46 PM

    The capacity will be 31,875 MT per annum

    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.