Nifty
Sensex
:
:
10817.60
36436.80
-185.90 (-1.69%)
-686.23 (-1.85%)

Abrasives

Rating :
76/99  (View)

BSE: 506076 | NSE: GRINDWELL

576.70
-3.25 (-0.56%)
17-Sep-2019 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  585.20
  •  593.90
  •  574.65
  •  579.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17590
  •  101.44
  •  616.90
  •  470.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,426.74
  • 38.55
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,192.62
  • 1.03%
  • 5.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.32%
  • 3.00%
  • 15.04%
  • FII
  • DII
  • Others
  • 0.02%
  • 15.19%
  • 8.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.57
  • 7.08
  • 8.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.38
  • 8.60
  • 7.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.83
  • 10.13
  • 11.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.47
  • 37.15
  • 37.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.62
  • 5.59
  • 5.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.08
  • 18.94
  • 19.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
411.36
381.12
7.93%
405.34
383.51
5.69%
394.80
365.42
8.04%
416.80
344.38
21.03%
Expenses
341.37
311.85
9.47%
337.61
310.87
8.60%
330.76
300.96
9.90%
346.03
286.48
20.79%
EBITDA
69.99
69.27
1.04%
67.73
72.64
-6.76%
64.04
64.46
-0.65%
70.77
57.90
22.23%
EBIDTM
17.01%
18.18%
16.71%
18.94%
16.22%
17.64%
16.98%
16.81%
Other Income
11.39
8.79
29.58%
10.60
6.31
67.99%
11.07
6.86
61.37%
4.90
7.75
-36.77%
Interest
1.03
0.25
312.00%
0.67
0.26
157.69%
0.35
0.39
-10.26%
0.23
0.40
-42.50%
Depreciation
14.29
10.98
30.15%
11.39
11.13
2.34%
11.54
11.73
-1.62%
11.32
11.06
2.35%
PBT
66.06
66.83
-1.15%
66.27
67.56
-1.91%
63.22
59.20
6.79%
64.12
54.19
18.32%
Tax
23.15
23.21
-0.26%
23.45
23.23
0.95%
21.60
18.96
13.92%
23.46
18.20
28.90%
PAT
42.91
43.62
-1.63%
42.82
44.33
-3.41%
41.62
40.24
3.43%
40.66
35.99
12.98%
PATM
10.43%
11.45%
10.56%
11.56%
10.54%
11.01%
9.76%
10.45%
EPS
3.86
3.91
-1.28%
3.83
3.97
-3.53%
3.73
3.61
3.32%
3.64
3.22
13.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,628.30
1,598.06
1,430.98
1,263.36
1,150.57
1,135.37
965.50
946.99
906.32
796.77
702.22
Net Sales Growth
10.44%
11.68%
13.27%
9.80%
1.34%
17.59%
1.95%
4.49%
13.75%
13.46%
 
Cost Of Goods Sold
738.17
709.53
623.54
554.42
494.23
481.72
412.99
417.58
377.34
328.22
294.52
Gross Profit
890.13
888.53
807.43
708.94
656.34
653.65
552.52
529.41
528.98
468.55
407.71
GP Margin
54.67%
55.60%
56.42%
56.12%
57.04%
57.57%
57.23%
55.90%
58.37%
58.81%
58.06%
Total Expenditure
1,355.77
1,326.25
1,184.09
1,070.25
967.06
955.40
822.16
795.66
745.64
659.58
580.62
Power & Fuel Cost
-
81.78
70.01
60.95
68.15
76.21
74.80
76.22
72.24
70.42
56.77
% Of Sales
-
5.12%
4.89%
4.82%
5.92%
6.71%
7.75%
8.05%
7.97%
8.84%
8.08%
Employee Cost
-
192.58
176.79
170.21
148.33
132.85
114.23
105.85
96.61
85.61
85.54
% Of Sales
-
12.05%
12.35%
13.47%
12.89%
11.70%
11.83%
11.18%
10.66%
10.74%
12.18%
Manufacturing Exp.
-
211.12
189.02
167.93
146.83
140.64
115.54
103.77
104.07
98.58
79.70
% Of Sales
-
13.21%
13.21%
13.29%
12.76%
12.39%
11.97%
10.96%
11.48%
12.37%
11.35%
General & Admin Exp.
-
86.45
81.59
79.83
62.86
51.24
43.38
36.87
31.87
25.66
18.86
% Of Sales
-
5.41%
5.70%
6.32%
5.46%
4.51%
4.49%
3.89%
3.52%
3.22%
2.69%
Selling & Distn. Exp.
-
3.07
1.69
1.17
5.71
28.44
25.54
25.83
28.38
24.10
15.44
% Of Sales
-
0.19%
0.12%
0.09%
0.50%
2.50%
2.65%
2.73%
3.13%
3.02%
2.20%
Miscellaneous Exp.
-
41.71
41.43
35.73
40.94
44.30
35.69
29.55
35.13
26.99
15.44
% Of Sales
-
2.61%
2.90%
2.83%
3.56%
3.90%
3.70%
3.12%
3.88%
3.39%
4.24%
EBITDA
272.53
271.81
246.89
193.11
183.51
179.97
143.34
151.33
160.68
137.19
121.60
EBITDA Margin
16.74%
17.01%
17.25%
15.29%
15.95%
15.85%
14.85%
15.98%
17.73%
17.22%
17.32%
Other Income
37.96
35.36
26.95
30.85
22.58
18.35
13.44
11.60
12.13
10.07
23.45
Interest
2.28
1.50
1.53
2.01
2.42
2.91
3.05
3.00
3.18
3.42
2.51
Depreciation
48.54
45.23
44.84
42.25
42.58
41.61
31.83
24.40
21.44
21.04
21.70
PBT
259.67
260.44
227.47
179.72
161.09
153.79
121.90
135.53
148.19
122.80
120.84
Tax
91.66
91.72
76.58
58.83
54.70
49.60
37.48
38.38
45.35
40.06
42.52
Tax Rate
35.30%
35.22%
33.67%
32.73%
33.96%
32.25%
30.75%
28.32%
30.60%
32.62%
33.07%
PAT
168.01
167.24
149.75
119.40
105.23
103.21
83.92
97.31
102.96
83.61
86.36
PAT before Minority Interest
166.70
168.72
150.89
120.89
106.38
104.19
84.42
97.15
102.84
82.74
86.05
Minority Interest
-1.31
-1.48
-1.14
-1.49
-1.15
-0.98
-0.50
0.16
0.12
0.87
0.31
PAT Margin
10.32%
10.47%
10.46%
9.45%
9.15%
9.09%
8.69%
10.28%
11.36%
10.49%
12.30%
PAT Growth
2.33%
11.68%
25.42%
13.47%
1.96%
22.99%
-13.76%
-5.49%
23.14%
-3.18%
 
Unadjusted EPS
15.06
15.11
13.52
10.78
9.61
18.64
15.16
17.58
18.60
14.94
15.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,097.92
990.52
893.02
763.17
615.83
557.90
516.24
461.19
400.23
355.39
Share Capital
55.36
55.36
55.36
27.68
27.68
27.68
27.68
27.68
27.68
27.68
Total Reserves
1,037.13
935.16
837.66
733.83
588.15
530.22
488.56
433.51
372.55
327.71
Non-Current Liabilities
44.79
43.23
44.15
30.12
41.99
52.40
49.38
47.40
47.55
34.20
Secured Loans
0.00
0.00
1.92
2.78
6.38
11.77
13.94
15.56
18.26
26.11
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
20.32
20.35
17.28
0.00
10.79
16.07
15.01
15.23
15.56
0.00
Current Liabilities
288.72
293.02
261.49
286.03
273.79
215.54
210.87
228.80
172.81
378.19
Trade Payables
180.72
194.80
165.59
83.32
88.72
70.63
58.94
70.25
56.51
58.99
Other Current Liabilities
82.42
65.47
75.23
171.27
122.32
94.56
97.07
109.81
73.72
57.20
Short Term Borrowings
0.00
0.04
5.84
12.39
8.53
4.64
8.43
3.35
2.79
0.00
Short Term Provisions
25.59
32.71
14.84
19.05
54.22
45.72
46.43
45.38
39.80
262.00
Total Liabilities
1,445.29
1,339.15
1,209.90
1,089.07
940.20
833.46
783.61
743.17
626.49
774.16
Net Block
345.07
342.20
368.13
350.47
360.23
374.96
327.10
232.41
226.67
225.74
Gross Block
516.07
469.01
452.77
392.99
608.16
583.71
506.43
390.40
364.58
343.28
Accumulated Depreciation
171.00
126.82
84.64
42.52
247.93
208.75
179.33
157.99
137.91
117.54
Non Current Assets
586.16
562.76
534.93
513.42
424.12
430.71
436.87
374.23
278.39
267.73
Capital Work in Progress
42.97
24.52
6.21
13.58
6.73
5.52
61.71
84.54
12.61
7.73
Non Current Investment
170.51
170.80
145.49
134.94
35.15
35.15
30.83
28.50
27.76
34.26
Long Term Loans & Adv.
26.73
23.97
13.85
13.41
22.01
15.07
17.23
28.77
11.36
0.00
Other Non Current Assets
0.87
1.28
1.25
1.01
0.00
0.00
0.00
0.01
0.00
0.00
Current Assets
859.13
776.40
674.97
575.65
516.09
402.75
346.74
368.95
348.10
506.42
Current Investments
12.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.01
0.00
Inventories
328.58
271.89
245.58
257.95
225.05
184.53
159.34
165.91
131.50
97.89
Sundry Debtors
205.62
177.09
127.39
133.54
129.16
89.96
96.10
95.46
91.32
84.99
Cash & Bank
234.12
272.23
242.51
124.07
113.50
84.71
55.69
73.23
94.79
82.03
Other Current Assets
78.67
10.24
18.72
14.53
48.38
43.55
35.61
34.35
22.48
241.51
Short Term Loans & Adv.
52.46
44.94
40.76
45.56
41.23
33.71
26.23
27.27
17.07
241.26
Net Current Assets
570.40
483.37
413.48
289.62
242.30
187.20
135.87
140.15
175.29
128.23
Total Assets
1,445.29
1,339.16
1,209.90
1,089.07
940.21
833.46
783.61
743.18
626.49
774.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
84.54
133.71
169.81
139.20
105.51
106.42
104.27
118.68
83.06
103.57
PBT
260.44
227.47
179.72
161.09
153.79
121.90
135.53
148.19
122.80
128.56
Adjustment
30.91
27.48
35.68
37.60
40.02
32.34
24.60
19.45
20.02
21.21
Changes in Working Capital
-113.46
-48.77
15.31
-10.44
-36.04
-14.41
-18.58
-8.89
-22.16
-5.62
Cash after chg. in Working capital
177.90
206.18
230.71
188.25
157.77
139.84
141.56
158.76
120.65
144.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-93.35
-72.47
-60.90
-49.05
-52.26
-33.41
-37.28
-40.08
-37.59
-40.59
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
-53.79
-45.81
-43.80
-37.64
-30.22
-26.38
-80.55
-96.33
-25.45
-41.08
Net Fixed Assets
-64.26
-34.67
-51.39
178.86
-24.65
-19.62
-83.53
-94.57
-25.86
-21.01
Net Investments
-11.85
-25.30
-10.55
-99.80
0.00
-4.31
-5.84
7.27
-2.48
12.59
Others
22.32
14.16
18.14
-116.70
-5.57
-2.45
8.82
-9.03
2.89
-32.66
Cash from Financing Activity
-68.24
-60.11
2.89
-99.32
-45.85
-51.16
-41.40
-44.18
-44.89
-18.72
Net Cash Inflow / Outflow
-37.48
27.79
128.90
2.23
29.44
28.88
-17.68
-21.83
12.72
43.77
Opening Cash & Equivalents
270.57
242.78
109.51
114.21
82.43
53.55
71.23
93.06
80.34
38.26
Closing Cash & Equivalent
232.17
270.57
238.40
116.44
111.87
82.43
53.55
71.23
93.06
82.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
98.37
89.16
80.35
68.47
110.64
100.14
92.59
82.61
71.57
63.44
ROA
12.12%
11.84%
10.52%
10.48%
11.77%
10.44%
12.73%
15.02%
11.81%
12.06%
ROE
16.28%
16.08%
14.67%
15.52%
17.86%
15.83%
20.03%
24.10%
22.14%
26.28%
ROCE
25.17%
24.30%
21.73%
23.32%
26.16%
22.60%
27.40%
33.88%
31.77%
37.59%
Fixed Asset Turnover
3.24
3.15
3.23
2.48
2.05
1.91
2.28
2.58
2.41
2.48
Receivable days
43.71
38.22
34.92
38.64
31.87
32.64
34.14
35.02
37.69
37.45
Inventory Days
68.57
64.96
67.38
71.05
61.29
60.32
57.97
55.77
49.04
48.69
Payable days
54.51
59.84
45.41
33.96
31.82
30.26
31.25
32.80
33.01
34.83
Cash Conversion Cycle
57.77
43.34
56.89
75.74
61.34
62.69
60.87
57.99
53.72
51.31
Total Debt/Equity
0.00
0.00
0.01
0.02
0.02
0.03
0.04
0.04
0.05
0.07
Interest Cover
174.68
149.43
90.62
67.69
53.77
40.92
46.22
47.62
36.94
52.22

News Update


  • Grindwell Norton - Quarterly Results
    25th Jul 2019, 16:34 PM

    Read More
  • Grindwell Norton executes definitive agreement with Shinagawa Refractories
    13th Jul 2019, 10:04 AM

    The agreement aims to form a Private Limited Company for Tap hole clay refractory products for the steel industry

    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.