Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Diversified

Rating :
65/99  (View)

BSE: 500300 | NSE: GRASIM

910.05
23.50 (2.65%)
24-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  892.05
  •  914.55
  •  878.00
  •  886.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2194830
  •  19974.05
  •  1093.60
  •  689.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 58,293.75
  • 43.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 124,048.67
  • 0.70%
  • 1.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.15%
  • 5.01%
  • 9.13%
  • FII
  • DII
  • Others
  • 0.16%
  • 18.51%
  • 27.04%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.92
  • 13.98
  • 17.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.90
  • 19.92
  • 13.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.61
  • 11.59
  • 14.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.95
  • 18.14
  • 23.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.39
  • 1.42
  • 1.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.61
  • 7.46
  • 7.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
18,418.51
15,153.08
21.55%
16,795.00
13,570.45
23.76%
16,856.70
10,986.09
53.44%
17,437.95
11,140.05
56.53%
Expenses
14,551.58
11,920.60
22.07%
13,263.82
10,303.28
28.73%
12,987.96
8,803.30
47.54%
13,917.99
9,266.97
50.19%
EBITDA
3,866.93
3,232.48
19.63%
3,531.18
3,267.17
8.08%
3,868.74
2,182.79
77.24%
3,519.96
1,873.08
87.92%
EBIDTM
20.99%
21.33%
21.03%
24.08%
22.95%
19.87%
20.19%
16.81%
Other Income
172.62
190.85
-9.55%
301.47
290.48
3.78%
232.95
236.08
-1.33%
253.85
269.36
-5.76%
Interest
1,546.39
1,136.51
36.06%
1,391.16
1,170.39
18.86%
1,296.41
149.47
767.34%
1,204.61
176.30
583.27%
Depreciation
834.90
715.58
16.67%
805.74
794.88
1.37%
767.05
443.16
73.09%
770.74
472.06
63.27%
PBT
1,658.26
1,571.24
5.54%
-641.00
1,504.70
-
2,038.23
1,794.77
13.56%
1,484.77
1,494.08
-0.62%
Tax
590.13
467.49
26.23%
377.48
446.07
-15.38%
680.34
545.64
24.69%
487.92
429.12
13.70%
PAT
1,068.13
1,103.75
-3.23%
-1,018.48
1,058.63
-
1,357.89
1,249.13
8.71%
996.85
1,064.96
-6.40%
PATM
5.80%
7.28%
-6.06%
7.80%
8.06%
11.37%
5.72%
9.56%
EPS
14.57
8.26
76.39%
-21.99
7.98
-
16.97
19.07
-11.01%
10.95
16.59
-34.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
69,508.16
56,403.15
36,068.40
34,487.47
32,838.36
29,323.34
27,909.34
25,244.89
21,550.23
19,933.42
18,296.61
Net Sales Growth
36.69%
56.38%
4.58%
5.02%
11.99%
5.07%
10.55%
17.14%
8.11%
8.95%
 
Cost Of Goods Sold
15,231.01
12,610.65
9,475.01
9,002.21
8,427.29
7,508.51
6,286.55
5,535.41
4,493.21
3,741.96
3,990.69
Gross Profit
54,277.15
43,792.50
26,593.39
25,485.26
24,411.07
21,814.83
21,622.79
19,709.48
17,057.02
16,191.46
14,305.92
GP Margin
78.09%
77.64%
73.73%
73.90%
74.34%
74.39%
77.48%
78.07%
79.15%
81.23%
78.19%
Total Expenditure
54,721.35
44,215.37
28,683.27
28,083.02
27,693.90
24,408.57
21,985.73
19,665.83
16,554.81
14,146.05
13,964.34
Power & Fuel Cost
-
8,631.29
5,795.41
6,013.70
6,452.71
5,674.79
5,603.83
5,460.52
4,364.25
3,522.35
3,755.67
% Of Sales
-
15.30%
16.07%
17.44%
19.65%
19.35%
20.08%
21.63%
20.25%
17.67%
20.53%
Employee Cost
-
3,992.41
2,265.59
2,127.82
2,141.16
1,845.72
1,668.75
1,377.79
1,231.74
1,054.51
946.97
% Of Sales
-
7.08%
6.28%
6.17%
6.52%
6.29%
5.98%
5.46%
5.72%
5.29%
5.18%
Manufacturing Exp.
-
3,439.99
2,682.03
2,518.63
2,470.14
2,321.34
1,976.20
1,703.47
1,482.56
1,421.63
1,449.67
% Of Sales
-
6.10%
7.44%
7.30%
7.52%
7.92%
7.08%
6.75%
6.88%
7.13%
7.92%
General & Admin Exp.
-
585.06
413.99
426.17
415.62
359.35
336.89
283.52
250.35
396.33
392.57
% Of Sales
-
1.04%
1.15%
1.24%
1.27%
1.23%
1.21%
1.12%
1.16%
1.99%
2.15%
Selling & Distn. Exp.
-
9,367.51
7,067.43
7,098.18
7,039.68
6,068.86
5,490.77
4,769.60
3,902.60
3,831.00
3,255.59
% Of Sales
-
16.61%
19.59%
20.58%
21.44%
20.70%
19.67%
18.89%
18.11%
19.22%
17.79%
Miscellaneous Exp.
-
5,633.35
1,005.63
950.75
884.37
704.44
737.63
613.11
848.65
199.68
3,255.59
% Of Sales
-
9.99%
2.79%
2.76%
2.69%
2.40%
2.64%
2.43%
3.94%
1.00%
1.23%
EBITDA
14,786.81
12,187.78
7,385.13
6,404.45
5,144.46
4,914.77
5,923.61
5,579.06
4,995.42
5,787.37
4,332.27
EBITDA Margin
21.27%
21.61%
20.48%
18.57%
15.67%
16.76%
21.22%
22.10%
23.18%
29.03%
23.68%
Other Income
960.89
990.23
947.76
661.60
659.49
576.25
619.51
741.54
399.10
534.90
446.80
Interest
5,438.57
3,658.62
702.40
718.09
787.92
447.32
324.14
313.99
406.75
334.55
306.71
Depreciation
3,178.43
2,724.36
1,807.59
1,833.79
1,563.22
1,457.48
1,252.06
1,154.41
1,138.37
994.71
865.78
PBT
4,540.26
6,795.03
5,822.90
4,514.17
3,452.81
3,586.22
4,966.92
4,852.20
3,849.40
4,993.01
3,606.58
Tax
2,135.87
1,947.12
1,706.70
1,224.60
1,015.92
734.79
1,467.21
1,320.77
954.21
1,570.48
991.37
Tax Rate
47.04%
30.60%
29.31%
27.30%
29.50%
20.49%
28.37%
27.22%
24.79%
29.47%
27.49%
PAT
2,404.39
3,406.02
3,037.89
2,275.12
1,589.57
1,968.67
2,630.74
2,584.30
2,235.23
3,044.48
2,170.75
PAT before Minority Interest
1,654.72
4,415.06
4,116.20
3,261.72
2,427.43
2,851.43
3,704.14
3,531.43
2,895.19
3,758.60
2,615.21
Minority Interest
-749.67
-1,009.04
-1,078.31
-986.60
-837.86
-882.76
-1,073.40
-947.13
-659.96
-714.12
-444.46
PAT Margin
3.46%
6.04%
8.42%
6.60%
4.84%
6.71%
9.43%
10.24%
10.37%
15.27%
11.86%
PAT Growth
-46.29%
12.12%
33.53%
43.13%
-19.26%
-25.17%
1.80%
15.62%
-26.58%
40.25%
 
Unadjusted EPS
20.50
44.22
67.85
52.88
189.84
225.61
294.75
288.65
248.52
337.47
238.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
57,361.85
31,387.08
27,429.31
23,139.75
21,614.40
19,656.54
17,068.65
14,573.34
12,524.64
11,557.83
Share Capital
131.47
93.37
93.35
151.03
136.38
134.44
133.63
129.43
127.94
124.74
Total Reserves
57,105.78
31,251.98
27,293.11
22,971.80
21,466.84
19,510.83
16,918.74
14,429.17
12,382.66
11,420.89
Non-Current Liabilities
81,855.12
10,663.31
8,955.33
10,091.20
10,635.50
9,159.14
7,892.38
6,242.38
7,604.95
7,484.98
Secured Loans
34,590.36
2,874.79
3,200.34
4,164.96
3,599.32
3,177.53
2,699.24
2,041.78
3,829.51
3,720.97
Unsecured Loans
6,203.08
3,893.92
2,343.83
2,219.36
4,012.67
3,475.54
3,025.26
2,072.99
1,769.72
2,172.08
Long Term Provisions
416.94
297.11
345.68
257.61
202.43
189.51
166.93
154.01
0.00
0.00
Current Liabilities
42,291.93
10,995.08
14,462.98
13,120.07
8,550.37
9,086.47
6,336.47
6,854.21
3,889.12
3,554.71
Trade Payables
5,262.41
3,048.19
2,395.54
2,352.24
3,249.86
2,862.20
2,632.00
2,178.43
1,786.37
1,795.76
Other Current Liabilities
14,857.69
5,657.51
7,594.49
6,353.22
2,702.02
3,258.49
2,069.70
3,214.87
1,250.59
1,102.79
Short Term Borrowings
20,519.95
1,157.85
3,478.91
3,071.39
1,530.02
1,763.03
828.80
836.26
0.00
0.00
Short Term Provisions
1,651.88
1,131.53
994.04
1,343.22
1,068.47
1,202.75
805.97
624.65
852.16
656.16
Total Liabilities
207,845.78
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
36,530.88
32,021.32
27,773.55
24,267.87
Net Block
69,257.20
34,786.19
34,270.78
31,828.16
25,208.57
20,561.41
17,549.11
16,850.68
15,786.36
14,237.75
Gross Block
75,780.30
38,672.50
36,415.45
46,105.42
37,388.66
31,341.84
27,042.44
25,225.62
22,950.91
21,063.16
Accumulated Depreciation
6,523.10
3,886.31
2,144.67
14,277.26
12,180.09
10,780.43
9,493.33
8,374.94
7,164.55
6,825.41
Non Current Assets
167,596.93
44,287.94
44,499.88
40,848.74
33,773.78
31,402.33
24,995.52
19,610.53
17,689.20
17,524.73
Capital Work in Progress
2,290.02
1,296.97
1,788.38
2,754.95
4,044.85
6,084.28
2,461.11
865.77
773.41
1,982.19
Non Current Investment
33,031.55
7,201.79
7,010.80
3,838.97
2,673.28
3,164.92
2,853.74
1,200.01
1,129.43
1,304.79
Long Term Loans & Adv.
40,757.58
895.60
1,145.37
2,404.68
1,847.08
1,591.72
2,131.56
694.07
0.00
0.00
Other Non Current Assets
22,260.58
107.39
284.55
21.98
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
40,248.85
18,459.46
15,076.56
13,184.07
13,962.33
12,720.80
11,535.36
12,410.79
10,084.33
6,743.08
Current Investments
8,254.58
6,998.59
3,590.40
3,416.32
4,937.53
4,845.87
5,022.06
6,733.23
5,546.43
2,245.61
Inventories
5,860.36
4,231.42
4,148.75
4,788.45
4,256.50
3,740.76
3,071.11
2,721.64
2,183.48
2,221.02
Sundry Debtors
5,213.14
3,009.56
3,002.01
2,647.37
2,509.15
2,175.05
1,728.75
1,410.74
880.28
818.22
Cash & Bank
1,314.89
2,307.01
2,307.15
439.71
396.69
229.18
326.60
284.54
237.00
227.02
Other Current Assets
19,605.88
600.92
777.38
64.11
1,862.46
1,729.94
1,386.84
1,260.64
1,237.14
1,231.21
Short Term Loans & Adv.
15,146.09
1,311.96
1,250.87
1,828.11
1,798.32
1,691.24
1,353.75
1,210.06
1,017.10
1,015.59
Net Current Assets
-2,043.08
7,464.38
613.58
64.00
5,411.96
3,634.33
5,198.89
5,556.58
6,195.21
3,188.37
Total Assets
207,845.78
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
36,530.88
32,021.32
27,773.55
24,267.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-3,393.22
7,287.80
5,868.36
4,596.14
3,549.29
4,241.68
4,295.49
3,544.85
4,828.76
3,612.93
PBT
6,364.75
5,822.90
4,486.32
3,443.35
3,586.22
5,171.35
4,852.20
3,849.40
4,993.01
3,606.58
Adjustment
4,126.49
1,611.41
2,072.11
1,769.38
1,425.63
800.00
814.17
1,209.75
1,104.45
845.73
Changes in Working Capital
-12,184.89
818.61
483.62
-309.55
-598.86
-786.68
-252.71
-493.39
-149.67
-288.48
Cash after chg. in Working capital
-1,693.65
8,252.92
7,042.05
4,903.18
4,412.99
5,184.67
5,413.66
4,565.76
5,947.79
4,163.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,699.57
-965.12
-1,173.69
-307.04
-863.70
-942.99
-1,118.17
-1,020.91
-1,119.03
-550.90
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
-241.51
-3,487.65
-4,572.57
-2,262.87
-2,389.46
-5,725.30
-3,628.89
-3,209.96
-3,513.91
-3,652.58
Net Fixed Assets
-4,943.81
-418.03
-328.27
-649.63
-1,024.00
-2,532.83
-537.17
104.73
9,135.17
-1,661.46
Net Investments
-26,550.17
-1,896.80
-1,749.28
253.30
620.79
605.31
80.51
-585.46
-1,715.69
-528.31
Others
31,252.47
-1,172.82
-2,495.02
-1,866.54
-1,986.25
-3,797.78
-3,172.23
-2,729.23
-10,933.39
-1,462.81
Cash from Financing Activity
3,453.98
-3,798.56
-1,364.57
-2,279.98
-1,046.28
1,347.73
-678.85
-295.10
-1,203.95
1.72
Net Cash Inflow / Outflow
-180.75
1.59
-68.78
53.29
113.55
-135.89
-12.25
39.79
110.90
-37.93
Opening Cash & Equivalents
93.82
113.34
124.70
396.69
229.18
326.60
284.54
237.00
227.02
290.32
Closing Cash & Equivalent
949.64
93.82
113.34
461.69
396.69
229.18
326.60
284.54
237.00
227.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
870.73
671.42
586.75
502.15
469.53
427.17
370.96
316.70
272.13
251.10
ROA
3.26%
6.73%
5.74%
4.77%
6.21%
9.19%
10.30%
9.68%
14.44%
11.59%
ROE
9.97%
14.02%
12.93%
10.88%
13.85%
20.23%
22.40%
21.45%
31.34%
25.33%
ROCE
12.14%
16.21%
13.88%
12.75%
13.33%
20.62%
22.73%
21.56%
31.84%
24.31%
Fixed Asset Turnover
1.01
1.07
0.93
0.87
0.95
1.06
1.07
0.99
0.99
1.11
Receivable days
26.08
27.26
26.76
25.81
26.27
22.93
20.53
17.53
14.28
16.49
Inventory Days
32.01
38.00
42.33
45.26
44.85
40.01
37.87
37.53
37.02
35.60
Payable days
37.30
34.17
30.18
36.29
44.56
44.54
43.50
43.16
44.84
50.24
Cash Conversion Cycle
20.79
31.09
38.90
34.78
26.55
18.40
14.90
11.90
6.47
1.86
Total Debt/Equity
1.17
0.29
0.46
0.52
0.45
0.49
0.41
0.47
0.45
0.51
Interest Cover
2.74
9.29
7.25
5.37
9.02
16.95
16.45
10.46
16.93
12.76

News Update


  • Grasim Industries commissions brownfield expansion at Kharach unit
    3rd May 2019, 11:39 AM

    The commercial production at the said plant has commenced from May 01, 2019

    Read More
  • Grasim Industries raises Rs 500 crore via NCDs
    5th Apr 2019, 16:32 PM

    The members of the Stakeholders’ Relationship Committee of the company at its meeting held on April 02, 2019 has approved and allotted the same

    Read More
  • Grasim Industries acquires entire stake of Soktas India
    1st Apr 2019, 11:43 AM

    Consequent to acquisition of the 100% share capital, SIPL has become wholly owned subsidiary of the company, with effect from March 29, 2019

    Read More
  • Grasim Industries raises Rs 500 crore via NCDs
    28th Mar 2019, 10:09 AM

    The members of the Stakeholders' Relationship Committee of the Company at its meeting held on March 26, 2019 has approved and allotted the same

    Read More
  • Grasim Industries receives tax demand of Rs 5,872 on mega merger
    16th Mar 2019, 16:49 PM

    The company has received an order on account of dividend distribution tax

    Read More
  • Grasim Industries inks agreement to acquire Soktas India
    6th Mar 2019, 09:47 AM

    SIPL will become a wholly owned subsidiary of Grasim Industries upon completion of the transaction

    Read More
  • Grasim Industries concludes acquisition of Chlor-Alkali business of KPR Industries
    21st Feb 2019, 11:43 AM

    The company has completed acquisition by way of a slump sale, for a cash consideration of Rs 253 crore

    Read More
  • Grasim Industries to acquire Chlor-Alkali business of KPR Industries
    19th Feb 2019, 09:34 AM

    KPR would in turn utilize Rs 253 crore towards a full and final settlement of the lenders' dues under a One-Time Settlement

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.