Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Grasim Industries
Join Channel
Consolidated Standalone

Grasim Industries

₹2436.9 13.3 | 0.6%

Market Cap ₹165839 Cr.

Stock P/E 28.6

P/B 3.1

Current Price ₹2436.9

Book Value ₹ 794

Face Value 2

52W High ₹2500

Dividend Yield 0.41%

52W Low ₹ 1661.3

Edit Ratio

Grasim Industries Research see more...

Overview Inc. Year: 1947Industry: Diversified

Grasim Industries Ltd is an India-based company. The company is producer of viscose staple fiber, chlor-alkali, linen, insulators, textiles, chemical substances, viscose filament yarn (VFY), and fertilizers.

Read More..

Grasim Industries Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Grasim Industries Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Grasim Industries Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 5255 5604 6333 8969 10346 15786 20550 16082 12386 20857 26840
Other Income 435 385 348 358 474 464 569 526 514 906 1018
Total Income 5690 5988 6681 9328 10820 16250 21120 16607 12900 21763 27858
Total Expenditure 4167 4742 5668 7477 8191 12708 16481 13946 10822 17651 23660
Operating Profit 1523 1246 1013 1851 2629 3542 4639 2661 2078 4111 4198
Interest 39 42 39 147 58 128 199 238 236 247 368
Depreciation 159 220 263 445 446 628 760 814 828 914 1097
Exceptional Income / Expenses 204 0 -26 -29 0 -273 -2368 -318 -81 -69 -88
Profit Before Tax 1529 985 685 1230 2125 2513 1312 1292 933 2881 2645
Provision for Tax 303 89 155 259 565 744 796 66 122 186 522
Profit After Tax 1226 896 530 971 1560 1769 515 1225 810 2695 2124
Adjustments 0 0 0 0 0 0 0 63 95 356 0
Profit After Adjustments 1226 896 530 971 1560 1769 515 1288 905 3051 2124
Adjusted Earnings Per Share 26.6 19.4 11.5 20.7 33.3 26.8 7.8 18.6 12.3 40.8 32.1

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 29% 19% 11% 18%
Operating Profit CAGR 2% 16% 3% 11%
PAT CAGR -21% 20% 4% 6%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 44% 21% 22% 15%
ROE Average 4% 4% 3% 6%
ROCE Average 6% 5% 4% 7%

Grasim Industries Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 10122 10828 11183 13872 16231 44790 41959 37692 42948 48616 46955
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 981 1004 857 633 384 853 1055 2714 3089 3034 4273
Other Non-Current Liabilities 400 519 703 590 703 1911 1976 1604 1938 2027 1691
Total Current Liabilities 1563 1527 1623 2701 2534 6164 6804 7569 6382 8959 9258
Total Liabilities 13066 13878 14365 17796 19851 53718 51794 49579 54700 62636 62177
Fixed Assets 2072 3548 5188 6963 6887 10817 11232 12234 10967 14858 16220
Other Non-Current Assets 7383 6706 5463 6488 8032 34765 30188 29035 35095 36271 35238
Total Current Assets 3611 3624 3710 4342 4931 8134 10373 8309 7316 11508 10720
Total Assets 13066 13878 14365 17796 19851 53718 51794 49579 54700 62636 62177

Grasim Industries Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 11 16 26 43 23 35 26 20 1392 1659 53
Cash Flow from Operating Activities 854 62 448 1341 2259 2353 2556 3532 2402 2656 2319
Cash Flow from Investing Activities -1157 221 27 -701 -844 -1922 -2263 -4494 -2216 -3486 -2190
Cash Flow from Financing Activities 309 -274 -448 -663 -1404 -451 -299 993 -1509 -777 -165
Net Cash Inflow / Outflow 5 10 27 -24 12 -20 -7 31 -1323 -1606 -36
Closing Cash & Cash Equivalent 16 26 53 23 35 26 20 51 69 53 16

Grasim Industries Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 26.61 19.44 11.49 20.71 33.28 26.8 7.8 18.55 12.27 40.78 32.13
CEPS(Rs) 30.07 24.2 17.18 30.21 42.8 36.31 19.32 30.87 24.8 54.61 48.73
DPS(Rs) 4.5 4.2 3.6 4.5 5.5 6.2 7 4 9 10 10
Book NAV/Share(Rs) 219.51 234.73 242.33 295.64 345.84 678.31 635.07 569.92 649.2 734.49 708.86
Core EBITDA Margin(%) 18.98 14.12 9.64 15.27 19.15 18.1 18.59 11.53 11.17 14.69 11.54
EBIT Margin(%) 27.34 16.83 10.5 14.08 19.4 15.53 6.9 8.26 8.35 14.34 10.94
Pre Tax Margin(%) 26.66 16.15 9.93 12.58 18.88 14.78 5.99 6.97 6.66 13.21 9.6
PAT Margin (%) 21.38 14.69 7.68 9.93 13.86 10.4 2.35 6.61 5.79 12.36 7.71
Cash Profit Margin (%) 24.15 18.29 11.49 14.48 17.83 14.09 5.83 11 11.7 16.54 11.69
ROA(%) 10.17 6.65 3.75 6.04 8.29 4.81 0.98 2.42 1.55 4.59 3.4
ROE(%) 12.77 8.56 4.82 7.76 10.38 5.8 1.19 3.08 2.01 5.9 4.45
ROCE(%) 14.77 8.72 5.93 9.83 13.37 8.17 3.25 3.47 2.6 6.25 5.73
Receivable days 32.29 33.48 34.42 31.35 35.39 40.77 50.86 63.23 55.25 25.12 21.78
Inventory Days 45.2 59.88 69.98 56.71 54.14 46.41 46.05 55.05 63.03 51.2 55.88
Payable days 45.19 48.59 47.73 44.46 64.43 84.06 83.18 106.63 142.41 111.38 99.32
PER(x) 21.05 29.58 62.79 36.94 31.4 39.18 109.52 25.52 117.9 40.66 50.61
Price/Book(x) 2.55 2.45 2.98 2.59 3.02 1.55 1.35 0.83 2.23 2.26 2.29
Dividend Yield(%) 0.8 0.73 0.5 0.59 0.52 0.59 0.82 0.84 0.62 0.6 0.61
EV/Net Sales(x) 5.15 4.96 5.42 4.2 4.8 4.57 2.91 2.26 8.04 5.45 4.18
EV/Core EBITDA(x) 17.78 22.3 33.89 20.35 18.88 20.39 12.87 13.64 47.92 27.65 26.74
Net Sales Growth(%) 5.66 6.63 13.01 41.64 15.35 52.58 30.18 -21.74 -22.98 68.39 28.69
EBIT Growth(%) -0.61 -34.53 -29.45 90.13 58.5 21.02 -42.8 1.24 -23.58 167.65 -3.69
PAT Growth(%) 4.16 -26.92 -40.86 83.17 60.72 13.38 -70.86 137.78 -33.86 232.59 -21.21
EPS Growth(%) 4.08 -26.96 -40.88 80.25 60.68 -19.48 -70.88 137.71 -33.88 232.46 -21.22
Debt/Equity(x) 0.13 0.12 0.1 0.13 0.04 0.07 0.08 0.14 0.1 0.09 0.11
Current Ratio(x) 2.31 2.37 2.29 1.61 1.95 1.32 1.52 1.1 1.15 1.28 1.16
Quick Ratio(x) 1.81 1.58 1.4 1.01 1.26 0.9 1.09 0.75 0.8 0.84 0.67
Interest Cover(x) 40.11 24.72 18.41 9.34 37.88 20.61 7.59 6.43 4.95 12.65 8.19
Total Debt/Mcap(x) 0.05 0.05 0.03 0.05 0.01 0.04 0.06 0.16 0.04 0.04 0.05

Grasim Industries Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 42.54 42.76 42.76 42.75 42.75 42.75 42.75 42.75 42.75 43.06
FII 12.81 12.71 11.49 12.03 12.58 12.45 12.29 12.18 12.52 12.7
DII 14.72 14.43 15.35 16.87 16.49 16.82 16.84 16.92 16.69 16.69
Public 26.06 26.24 26.52 24.47 24.3 24.1 24.24 24.25 24.13 23.77
Others 3.87 3.86 3.88 3.88 3.88 3.88 3.88 3.91 3.91 3.79
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 111.38 to 99.32days.

Cons

  • Promoter holding is low: 43.06%.
  • Company has a low return on equity of 4% over the last 3 years.
  • Stock is trading at 3.1 times its book value.
  • The company has delivered a poor profit growth of 3% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Grasim Industries News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!