Metal - Non Ferrous · Founded 1992 · www.gravitaindia.com · BSE 533282 · NSE GRAVITA · ISIN INE024L01027
No Notes Added Yet
Business
Gravita India Ltd. is a leading global recycling company primarily engaged in the business of manufacturing recycled lead and lead products, aluminum alloys, and plastic granules. The company operates on a circular economy model, sourcing spent materials (like used lead-acid batteries, aluminum scrap, plastic waste, and rubber waste) and processing them through environmentally sound technologies to produce high-quality recycled metals and other materials. Its core business model revolves around efficient collection, processing, and selling of recycled products to various industries, including battery manufacturers, automotive, cable, chemicals, and plastic processing. The company generates revenue by selling these recycled products to domestic and international customers.
Revenue Mix
Gravita India's primary revenue driver is its Lead Recycling segment, which involves the collection, smelting, and refining of spent lead-acid batteries and lead scrap to produce pure lead and lead alloys. While specific percentage contributions can fluctuate, lead recycling typically accounts for the majority of its revenue.
Other key segments include:
Aluminum Recycling: Recovering aluminum from various scrap sources to produce aluminum alloys.
Plastic Recycling: Processing plastic waste into granules for industrial use.
Rubber Recycling: Recycling used tires to produce crumb rubber and steel scrap.
The company also undertakes minor activities such as providing turnkey recycling solutions and consultancy services.
Industry
Gravita operates in the non-ferrous metal recycling industry, which is characterized by increasing environmental regulations and a growing global focus on sustainable practices and the circular economy. The industry for lead recycling, in particular, has seen a shift from unorganized to organized players due to stricter compliance requirements. Gravita is one of the largest and most organized players in lead recycling in India, with a significant global footprint in raw material sourcing (especially from Africa) and processing. It positions itself as an environmentally responsible recycler, adhering to global standards and offering high-quality recycled products.
MOAT
Gravita's competitive advantages stem from:
Global Sourcing Network: A well-established and efficient raw material procurement network, particularly for lead scrap from various countries, including developing economies in Africa, which provides a cost advantage and ensures consistent supply.
Integrated Operations: Capabilities spanning the entire value chain from collection and preliminary processing to smelting, refining, alloying, and manufacturing various downstream products.
Technology & Environmental Compliance: Investment in advanced, environmentally compliant recycling technologies and processes, which is a significant barrier to entry for smaller, unorganized players.
Diversification: While core in lead, diversification into aluminum, plastic, and rubber recycling leverages existing infrastructure, sourcing capabilities, and market access, reducing over-reliance on a single commodity.
Scale of Operations: A large installed capacity and a network of manufacturing facilities in India and overseas contribute to economies of scale.
Growth Drivers
Growing demand for recycled metals: Driven by the expanding automotive industry (batteries), industrial applications, and increasing global emphasis on sustainability and circular economy principles.
Capacity Expansion: Continuous investment in increasing recycling capacities for lead, aluminum, and plastics at existing and new facilities, both domestically and internationally.
Geographic Expansion: Further penetration into new international markets for both raw material sourcing and product sales, particularly in regions with high scrap generation and nascent organized recycling sectors.
Product Diversification: Growth in non-lead segments (aluminum, plastic, rubber) capitalizing on their recycling expertise and existing infrastructure.
Supportive Regulatory Environment: Government initiatives promoting recycling and stricter environmental norms that favor organized and compliant players.
Risks
Commodity Price Volatility: Significant exposure to fluctuations in prices of lead, aluminum, and other raw materials/finished products, which can impact profitability.
Raw Material Availability & Cost: Dependence on the consistent availability of scrap materials and their pricing can affect operational efficiency and margins.
Environmental and Regulatory Risks: Stricter environmental regulations or changes in compliance requirements could lead to increased operational costs or require significant capital expenditure.
Foreign Exchange Fluctuations: Given its international operations and sourcing, adverse movements in currency exchange rates can impact financial performance.
Economic Slowdown: A downturn in global or domestic economic activity could reduce demand for recycled metals and other materials.
Competition: Intense competition from both organized and unorganized players in the recycling sector.
Management & Ownership
Gravita India Ltd. is primarily promoter-driven, with Mr. Yogesh Gupta and his family being the key promoters. The management team has extensive experience in the non-ferrous metal recycling industry. Promoter holding typically remains significant, indicating strong alignment with the company's long-term vision. The company generally maintains good corporate governance practices for a firm of its size.
Outlook
Gravita India is well-positioned to capitalize on the global megatrends of sustainability and the circular economy, given its established expertise and infrastructure in recycling. Its strong global sourcing network, particularly in lead-acid battery scrap, provides a competitive edge, and its diversification into other non-ferrous metals and plastics offers additional growth avenues. However, the company remains exposed to the inherent volatility of commodity prices (lead, aluminum) and the availability of raw materials, which can impact its financial performance. Stricter environmental regulations, while a barrier for smaller players, also necessitate continuous investment in technology and compliance. The outlook suggests continued growth driven by capacity expansion and market penetration, balanced against the need to manage commodity price risks and operational complexities associated with a global recycling business.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 758 | 863 | 908 | 927 | 996 | 1037 | 1040 | 1036 | 1017 | 1173 |
| Other Income | 15 | 25 | 7 | 40 | 29 | 36 | 30 | 26 | 12 | 9 |
| Total Income | 773 | 888 | 915 | 968 | 1025 | 1073 | 1070 | 1062 | 1029 | 1182 |
| Total Expenditure | 677 | 791 | 820 | 864 | 916 | 945 | 939 | 933 | 897 | 1060 |
| Operating Profit | 96 | 97 | 95 | 104 | 110 | 128 | 131 | 128 | 131 | 121 |
| Interest | 13 | 12 | 13 | 12 | 13 | 6 | 6 | 8 | 7 | 4 |
| Depreciation | 9 | 12 | 7 | 7 | 8 | 8 | 9 | 9 | 10 | 11 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 74 | 72 | 75 | 85 | 89 | 115 | 116 | 111 | 115 | 106 |
| Provision for Tax | 12 | 3 | 7 | 13 | 11 | 20 | 23 | 15 | 18 | 14 |
| Profit After Tax | 61 | 69 | 68 | 72 | 78 | 95 | 93 | 96 | 97 | 92 |
| Adjustments | -1 | -0 | -1 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 60 | 69 | 67 | 72 | 78 | 95 | 93 | 96 | 98 | 92 |
| Adjusted Earnings Per Share | 8.7 | 10 | 9.8 | 10.4 | 10.6 | 12.9 | 12.6 | 13 | 13.2 | 12.4 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 501 | 431 | 655 | 1017 | 1242 | 1348 | 1410 | 2216 | 2801 | 3161 | 3869 | 4266 |
| Other Income | 5 | 4 | 3 | 2 | 5 | 1 | 7 | 8 | 93 | 78 | 112 | 77 |
| Total Income | 506 | 435 | 657 | 1019 | 1247 | 1349 | 1417 | 2224 | 2894 | 3239 | 3981 | 4343 |
| Total Expenditure | 482 | 414 | 597 | 926 | 1180 | 1247 | 1295 | 2001 | 2599 | 2875 | 3542 | 3829 |
| Operating Profit | 24 | 21 | 60 | 93 | 67 | 102 | 122 | 223 | 295 | 364 | 439 | 511 |
| Interest | 11 | 9 | 11 | 20 | 26 | 31 | 31 | 38 | 44 | 52 | 46 | 25 |
| Depreciation | 6 | 7 | 6 | 9 | 12 | 18 | 20 | 21 | 24 | 38 | 29 | 39 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 7 | 6 | 44 | 64 | 30 | 47 | 71 | 165 | 228 | 274 | 363 | 448 |
| Provision for Tax | -2 | 0 | 8 | 17 | 10 | 10 | 14 | 16 | 24 | 32 | 51 | 70 |
| Profit After Tax | 10 | 5 | 35 | 48 | 19 | 37 | 57 | 148 | 204 | 242 | 313 | 378 |
| Adjustments | -3 | -1 | -2 | -4 | -4 | -3 | -4 | -9 | -3 | -3 | -1 | 0 |
| Profit After Adjustments | 7 | 4 | 33 | 44 | 15 | 33 | 52 | 139 | 201 | 239 | 312 | 379 |
| Adjusted Earnings Per Share | 1 | 0.6 | 4.8 | 6.4 | 2.3 | 4.8 | 7.6 | 20.2 | 29.1 | 34.6 | 42.3 | 51.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 22% | 20% | 23% | 23% |
| Operating Profit CAGR | 21% | 25% | 34% | 34% |
| PAT CAGR | 29% | 28% | 53% | 41% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -16% | 37% | 71% | 56% |
| ROE Average | 22% | 32% | 33% | 24% |
| ROCE Average | 22% | 27% | 27% | 20% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 116 | 119 | 150 | 190 | 199 | 225 | 269 | 387 | 589 | 837 | 2070 |
| Minority's Interest | 7 | 5 | 5 | 5 | 5 | 5 | 9 | 14 | 13 | 13 | 8 |
| Borrowings | 1 | 6 | 20 | 15 | 28 | 43 | 51 | 110 | 90 | 249 | 190 |
| Other Non-Current Liabilities | -1 | -1 | 0 | 4 | 5 | 11 | 10 | 19 | 15 | -0 | -1 |
| Total Current Liabilities | 124 | 108 | 180 | 279 | 335 | 330 | 387 | 484 | 530 | 573 | 363 |
| Total Liabilities | 248 | 238 | 355 | 492 | 573 | 614 | 726 | 1013 | 1237 | 1673 | 2629 |
| Fixed Assets | 54 | 54 | 68 | 109 | 137 | 182 | 172 | 191 | 273 | 349 | 436 |
| Other Non-Current Assets | 17 | 21 | 46 | 36 | 66 | 22 | 23 | 61 | 100 | 148 | 235 |
| Total Current Assets | 178 | 163 | 241 | 347 | 370 | 410 | 531 | 761 | 864 | 1176 | 1959 |
| Total Assets | 248 | 238 | 355 | 492 | 573 | 614 | 726 | 1013 | 1237 | 1673 | 2629 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 4 | 7 | 9 | 10 | 6 | 12 | 11 | 11 | 23 | 30 | 36 |
| Cash Flow from Operating Activities | -0 | 29 | 1 | -3 | 89 | 34 | 77 | 10 | 200 | 42 | 282 |
| Cash Flow from Investing Activities | -2 | -10 | -49 | -42 | -66 | -14 | -19 | -69 | -105 | -158 | -864 |
| Cash Flow from Financing Activities | 6 | -17 | 49 | 40 | -17 | -21 | -57 | 72 | -87 | 121 | 640 |
| Net Cash Inflow / Outflow | 3 | 2 | 2 | -4 | 6 | -2 | 1 | 12 | 7 | 5 | 59 |
| Closing Cash & Cash Equivalent | 7 | 9 | 10 | 6 | 12 | 11 | 11 | 23 | 30 | 36 | 95 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.97 | 0.64 | 4.78 | 6.42 | 2.25 | 4.81 | 7.6 | 20.19 | 29.12 | 34.64 | 42.33 |
| CEPS(Rs) | 2.34 | 1.78 | 5.99 | 8.2 | 4.5 | 7.92 | 11.17 | 24.48 | 33.03 | 40.59 | 46.34 |
| DPS(Rs) | 0.2 | 0.2 | 0.6 | 0.7 | 0.3 | 0.7 | 1.1 | 3 | 4.35 | 0 | 5.2 |
| Book NAV/Share(Rs) | 16.86 | 17.31 | 21.8 | 27.51 | 28.85 | 32.62 | 38.95 | 56.02 | 85.29 | 121.27 | 280.48 |
| Core EBITDA Margin(%) | 3.69 | 3.82 | 8.33 | 8.9 | 4.98 | 7.45 | 8.15 | 9.69 | 7.19 | 9.04 | 8.45 |
| EBIT Margin(%) | 3.36 | 3.27 | 7.86 | 8.21 | 4.49 | 5.8 | 7.22 | 9.12 | 9.65 | 10.3 | 10.59 |
| Pre Tax Margin(%) | 1.37 | 1.32 | 6.32 | 6.24 | 2.38 | 3.47 | 5.02 | 7.41 | 8.11 | 8.66 | 9.39 |
| PAT Margin (%) | 1.81 | 1.21 | 5.11 | 4.63 | 1.56 | 2.71 | 4.02 | 6.68 | 7.27 | 7.66 | 8.08 |
| Cash Profit Margin (%) | 3.02 | 2.7 | 5.96 | 5.47 | 2.49 | 4.05 | 5.46 | 7.6 | 8.12 | 8.86 | 8.84 |
| ROA(%) | 4.1 | 2.26 | 11.86 | 11.25 | 3.64 | 6.16 | 8.48 | 17.07 | 18.14 | 16.65 | 14.54 |
| ROE(%) | 8.5 | 4.7 | 26.26 | 28.17 | 10.01 | 17.27 | 23 | 45.27 | 41.83 | 33.97 | 21.53 |
| ROCE(%) | 8.6 | 6.75 | 20.27 | 22.9 | 12.79 | 16.54 | 19.92 | 31.19 | 31.76 | 28.16 | 21.95 |
| Receivable days | 23.99 | 22.69 | 23.82 | 30.74 | 30.81 | 22.14 | 16.41 | 13.88 | 16.03 | 23.15 | 25.43 |
| Inventory Days | 52.42 | 66.66 | 49 | 47.48 | 50.13 | 54.95 | 75.25 | 71.52 | 72.14 | 73.31 | 60.9 |
| Payable days | 9.46 | 11.4 | 7.89 | 13.9 | 25.68 | 30.77 | 35.65 | 17.6 | 9.75 | 11.17 | 6.16 |
| PER(x) | 37.85 | 38.02 | 10.6 | 24.35 | 36.23 | 7.05 | 11.91 | 15.82 | 16.63 | 28.81 | 43.16 |
| Price/Book(x) | 2.18 | 1.4 | 2.32 | 5.68 | 2.83 | 1.04 | 2.32 | 5.7 | 5.68 | 8.23 | 6.51 |
| Dividend Yield(%) | 0.54 | 0.82 | 1.19 | 0.45 | 0.37 | 2.06 | 1.22 | 0.94 | 0.9 | 0 | 0.28 |
| EV/Net Sales(x) | 0.69 | 0.59 | 0.75 | 1.27 | 0.64 | 0.36 | 0.61 | 1.16 | 1.3 | 2.32 | 3.45 |
| EV/Core EBITDA(x) | 14.39 | 11.77 | 8.24 | 13.84 | 11.73 | 4.78 | 7.05 | 11.47 | 12.37 | 20.16 | 30.43 |
| Net Sales Growth(%) | -3.07 | -13.98 | 51.86 | 55.37 | 22.05 | 8.54 | 4.6 | 57.18 | 26.39 | 12.86 | 22.4 |
| EBIT Growth(%) | -48.54 | -16.89 | 267.06 | 56.19 | -34.04 | 40.59 | 30 | 98.91 | 33.79 | 20.22 | 25.77 |
| PAT Growth(%) | -55.69 | -42.82 | 541.09 | 35.59 | -59.3 | 88.67 | 55.32 | 161.26 | 37.48 | 18.71 | 29.15 |
| EPS Growth(%) | -68.99 | -34.08 | 647.14 | 34.37 | -64.88 | 113.27 | 58.11 | 165.66 | 44.27 | 18.94 | 22.2 |
| Debt/Equity(x) | 0.89 | 0.84 | 1.11 | 1.23 | 1.26 | 1.21 | 0.95 | 1 | 0.58 | 0.65 | 0.14 |
| Current Ratio(x) | 1.43 | 1.5 | 1.34 | 1.24 | 1.1 | 1.24 | 1.37 | 1.57 | 1.63 | 2.05 | 5.4 |
| Quick Ratio(x) | 0.71 | 0.81 | 0.73 | 0.68 | 0.56 | 0.56 | 0.45 | 0.51 | 0.5 | 0.87 | 3.7 |
| Interest Cover(x) | 1.69 | 1.68 | 5.11 | 4.16 | 2.13 | 2.49 | 3.29 | 5.33 | 6.23 | 6.3 | 8.83 |
| Total Debt/Mcap(x) | 0.41 | 0.6 | 0.48 | 0.22 | 0.45 | 1.16 | 0.41 | 0.18 | 0.1 | 0.08 | 0.02 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 66.48 | 66.48 | 63.37 | 63.37 | 59.27 | 59.27 | 55.88 | 55.88 | 55.88 | 55.88 |
| FII | 10.58 | 11.08 | 13.4 | 14.01 | 14.12 | 14.03 | 15.09 | 14.66 | 15.76 | 13.94 |
| DII | 0.42 | 0.43 | 2.61 | 3.21 | 5.41 | 5.43 | 4.41 | 4.86 | 4.7 | 5.14 |
| Public | 22.51 | 22 | 20.62 | 19.41 | 21.2 | 21.27 | 24.62 | 24.6 | 23.65 | 25.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.59 | 4.59 | 4.37 | 4.37 | 4.37 | 4.37 | 4.12 | 4.12 | 4.12 | 4.12 |
| FII | 0.73 | 0.77 | 0.93 | 0.97 | 1.04 | 1.04 | 1.11 | 1.08 | 1.16 | 1.03 |
| DII | 0.03 | 0.03 | 0.18 | 0.22 | 0.4 | 0.4 | 0.33 | 0.36 | 0.35 | 0.38 |
| Public | 1.55 | 1.52 | 1.42 | 1.34 | 1.56 | 1.57 | 1.82 | 1.82 | 1.75 | 1.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.9 | 6.9 | 6.9 | 6.9 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +22% | +20% | +23% | +23% |
| Operating Profit CAGR | +21% | +25% | +34% | +34% |
| PAT CAGR | +29% | +28% | +53% | +41% |
| Share Price CAGR | -16% | +37% | +71% | +56% |
| ROE Average | +22% | +32% | +33% | +24% |
| ROCE Average | +22% | +27% | +27% | +20% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 66.48 | 66.48 | 63.37 | 63.37 | 59.27 | 59.27 | 55.88 | 55.88 | 55.88 | 55.88 |
| FII | 10.58 | 11.08 | 13.4 | 14.01 | 14.12 | 14.03 | 15.09 | 14.66 | 15.76 | 13.94 |
| DII | 0.42 | 0.43 | 2.61 | 3.21 | 5.41 | 5.43 | 4.41 | 4.86 | 4.7 | 5.14 |
| Public | 33.52 | 33.52 | 36.63 | 36.63 | 40.73 | 40.73 | 44.12 | 44.12 | 44.12 | 44.12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.59 | 4.59 | 4.37 | 4.37 | 4.37 | 4.37 | 4.12 | 4.12 | 4.12 | 4.12 |
| FII | 0.73 | 0.77 | 0.93 | 0.97 | 1.04 | 1.04 | 1.11 | 1.08 | 1.16 | 1.03 |
| DII | 0.03 | 0.03 | 0.18 | 0.22 | 0.4 | 0.4 | 0.33 | 0.36 | 0.35 | 0.38 |
| Public | 2.31 | 2.31 | 2.53 | 2.53 | 3.01 | 3.01 | 3.26 | 3.26 | 3.26 | 3.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.9 | 6.9 | 6.9 | 6.9 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.