Gravita India

₹910.8 -0.5 | 0.1%

WEBSITE BSE:533282 NSE : GRAVITA 10 May, 16:01

Market Cap ₹6288 Cr.

Stock P/E 26.3

P/B 7.5

Current Price ₹910.8

Book Value ₹ 121.3

Face Value 2

52W High ₹1167.1

Dividend Yield 0.57%

52W Low ₹ 536

Edit Ratio

Gravita India Research see more...

Overview Inc. Year: 1992Industry: Metal - Non Ferrous

Gravita India Ltd manufactures and recycles aluminium, lead, and lead products in India and internationally. It operates through Turn-Key Solutions, Plastic Manufacturing segments, Lead Processing, and Aluminium Processing. The organization manufactures lead metal merchandise, inclusive of pure lead refined lead ingots and remelted lead ingots, as well as lead-antimony alloy, lead-calcium alloy, selenium, copper, tin, arsenic, and so on. It also provides lead merchandise comprising sheets, powder, plates, balls, wires, bricks, wool, foils, cames, flanges, blankets, weights, sheaths, pipes, anodes, and lead coolants for nuclear power application. In addition, the business enterprise gives lead chemical substances and oxides such as lead sub oxide, red lead, lead nitrate, litharge, and lead mono silicate products; and radiation protection merchandise for quite a number of radiation shielding programs. Further, it manufactures aluminium alloy ingots; and plastic merchandise, consisting of polypropylene granules and PET bottle flakes, as well as presents turn-key solutions for lead-acid battery recycling methods and plants. The organisation also exports its merchandise. Gravita India Ltd incorporated in 1992 and is primarily based in Jaipur, India.

Gravita India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Gravita India Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	557	666	580	683	789	749	703	836	758	863
Other Income	4	-1	50	7	-5	23	23	14	15	25
Total Income	560	666	630	690	784	772	727	850	773	888
Total Expenditure	503	597	564	624	712	686	645	764	677	791
Operating Profit	58	69	66	66	72	87	82	87	96	97
Interest	7	15	11	10	9	10	13	11	13	12
Depreciation	5	5	5	6	6	7	8	9	9	12
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	46	49	50	50	58	70	61	67	74	72
Provision for Tax	4	3	5	5	7	6	9	8	12	3
Profit After Tax	41	46	45	45	50	64	53	59	61	69
Adjustments	-2	-4	-2	-0	-0	-0	-0	-1	-1	-0
Profit After Adjustments	39	41	43	45	50	64	52	58	60	69
Adjusted Earnings Per Share	5.7	6	6.2	6.5	7.3	9.2	7.5	8.4	8.7	10

Gravita India 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	400	517	501	431	655	1017	1242	1348	1410	2216	2801	3160
Other Income	3	1	5	4	3	2	5	1	7	8	93	77
Total Income	402	518	506	435	657	1019	1247	1349	1417	2224	2894	3238
Total Expenditure	364	478	482	414	597	926	1180	1247	1295	2001	2599	2877
Operating Profit	38	40	24	21	60	93	67	102	122	223	295	362
Interest	9	10	11	9	11	20	26	31	31	38	44	49
Depreciation	2	6	6	7	6	9	12	18	20	21	24	38
Exceptional Income / Expenses	0	0	0	0	0	0	0	-5	0	0	0	0
Profit Before Tax	27	25	7	6	44	64	30	47	71	165	228	274
Provision for Tax	4	3	-2	0	8	17	10	10	14	16	24	32
Profit After Tax	23	22	10	5	35	48	19	37	57	148	204	242
Adjustments	-4	-0	-3	-1	-2	-4	-4	-3	-4	-9	-3	-2
Profit After Adjustments	19	21	7	4	33	44	15	33	52	139	201	239
Adjusted Earnings Per Share	2.8	3.1	1	0.6	4.8	6.4	2.3	4.8	7.6	20.2	29.1	34.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	26%	28%	22%	21%
Operating Profit CAGR	32%	42%	26%	23%
PAT CAGR	38%	77%	34%	24%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	62%	100%	67%	39%
ROE Average	42%	37%	27%	23%
ROCE Average	32%	28%	22%	19%

Gravita India 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	99	112	116	119	150	190	199	225	269	387	589
Minority's Interest	8	6	7	5	5	5	5	5	9	14	13
Borrowings	14	7	1	6	20	15	28	43	51	110	90
Other Non-Current Liabilities	1	2	-1	-1	0	4	5	11	10	19	15
Total Current Liabilities	93	93	124	108	180	279	335	330	387	484	531
Total Liabilities	216	220	248	238	355	492	573	614	726	1013	1237
Fixed Assets	44	61	54	54	68	109	137	182	172	191	273
Other Non-Current Assets	23	16	17	21	46	36	66	22	23	61	62
Total Current Assets	149	143	178	163	241	347	370	410	531	761	902
Total Assets	216	220	248	238	355	492	573	614	726	1013	1237

Gravita India 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	6	4	4	7	9	10	6	12	11	11	23
Cash Flow from Operating Activities	19	18	-0	29	1	-3	89	34	77	10	200
Cash Flow from Investing Activities	-11	-8	-2	-10	-49	-42	-66	-14	-19	-69	-105
Cash Flow from Financing Activities	-10	-10	6	-17	49	40	-17	-21	-57	72	-87
Net Cash Inflow / Outflow	-2	-0	3	2	2	-4	6	-2	1	12	7
Closing Cash & Cash Equivalent	4	4	7	9	10	6	12	11	11	23	30

Gravita India 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)	2.79	3.13	0.97	0.64	4.78	6.42	2.25	4.81	7.6	20.19	29.12
CEPS(Rs)	3.77	4.06	2.34	1.78	5.99	8.2	4.5	7.92	11.17	24.48	33.03
DPS(Rs)	0.8	0.8	0.2	0.2	0.6	0.7	0.3	0.7	1.1	3	4.35
Book NAV/Share(Rs)	14.45	16.21	16.86	17.31	21.8	27.51	28.85	32.62	38.95	56.02	85.29
Core EBITDA Margin(%)	8.67	7.13	3.69	3.82	8.33	8.9	4.98	7.45	8.15	9.69	7.19
EBIT Margin(%)	8.88	6.29	3.36	3.27	7.86	8.21	4.49	5.8	7.22	9.12	9.65
Pre Tax Margin(%)	6.66	4.47	1.37	1.32	6.32	6.24	2.38	3.47	5.02	7.41	8.11
PAT Margin (%)	5.73	3.95	1.81	1.21	5.11	4.63	1.56	2.71	4.02	6.68	7.27
Cash Profit Margin (%)	6.27	5.05	3.02	2.7	5.96	5.47	2.49	4.05	5.46	7.6	8.12
ROA(%)	12.31	9.92	4.1	2.26	11.86	11.25	3.64	6.16	8.48	17.07	18.14
ROE(%)	25.48	20.7	8.5	4.7	26.26	28.17	10.01	17.27	23	45.27	41.83
ROCE(%)	22.62	18.74	8.6	6.75	20.27	22.9	12.79	16.54	19.92	31.19	31.76
Receivable days	39.21	28.67	23.99	22.69	23.82	30.74	30.81	22.14	16.41	13.88	16.03
Inventory Days	42.99	43.5	52.42	66.66	49	47.48	50.13	54.95	75.25	71.52	72.14
Payable days	16.84	13.47	9.46	11.4	7.89	13.9	25.68	30.77	35.65	17.6	9.75
PER(x)	10.79	10.86	37.85	38.02	10.6	24.35	36.23	7.05	11.91	15.82	16.63
Price/Book(x)	2.09	2.09	2.18	1.4	2.32	5.68	2.83	1.04	2.32	5.7	5.68
Dividend Yield(%)	2.65	2.36	0.54	0.82	1.19	0.45	0.37	2.06	1.22	0.94	0.9
EV/Net Sales(x)	0.69	0.6	0.69	0.59	0.75	1.27	0.64	0.36	0.61	1.16	1.3
EV/Core EBITDA(x)	7.23	7.69	14.39	11.77	8.24	13.84	11.73	4.78	7.05	11.47	12.37
Net Sales Growth(%)	48.56	29.43	-3.07	-13.98	51.86	55.37	22.05	8.54	4.6	57.18	26.39
EBIT Growth(%)	68.17	-5.26	-48.54	-16.89	267.06	56.19	-34.04	40.59	30	98.91	33.79
PAT Growth(%)	54.13	-7.95	-55.69	-42.82	541.09	35.59	-59.3	88.67	55.32	161.26	37.48
EPS Growth(%)	26.48	11.93	-68.99	-34.08	647.14	34.37	-64.88	113.27	58.11	165.66	44.27
Debt/Equity(x)	0.76	0.74	0.89	0.84	1.11	1.23	1.26	1.21	0.95	1	0.58
Current Ratio(x)	1.6	1.53	1.43	1.5	1.34	1.24	1.1	1.24	1.37	1.57	1.7
Quick Ratio(x)	0.87	0.86	0.71	0.81	0.73	0.68	0.56	0.56	0.45	0.51	0.58
Interest Cover(x)	4	3.46	1.69	1.68	5.11	4.16	2.13	2.49	3.29	5.33	6.23
Total Debt/Mcap(x)	0.37	0.35	0.41	0.6	0.48	0.22	0.45	1.16	0.41	0.18	0.1

Gravita India Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	73	73	73	73	73	73	66.48	66.48	66.48	66.48
FII	1.38	1.21	1.13	0.79	3.49	3.08	9.32	9.99	10.58	11.08
DII	0.16	0.14	0	0.19	0.21	0.25	0.39	0.42	0.42	0.43
Public	25.47	25.64	25.87	26.01	23.31	23.67	23.81	23.11	22.51	22
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	5.04	5.04	5.04	5.04	5.04	5.04	4.59	4.59	4.59	4.59
FII	0.09	0.08	0.08	0.05	0.24	0.21	0.64	0.69	0.73	0.77
DII	0.01	0.01	0	0.01	0.01	0.02	0.03	0.03	0.03	0.03
Public	1.76	1.77	1.79	1.8	1.61	1.63	1.64	1.6	1.55	1.52
Others	0	0	0	0	0	0	0	0	0	0
Total	6.9	6.9	6.9	6.9	6.9	6.9	6.9	6.9	6.9	6.9

Pros

Company has delivered good profit growth of 33% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 37%
Debtor days have improved from 17.6 to 9.75days.
Company has reduced debt.

Cons

Stock is trading at 7.5 times its book value.

* 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.

Gravita India News

IPO

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

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

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

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

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

Gravita India

Add Watchlist

Gravita India Research see more...

Overview Inc. Year: 1992Industry: Metal - Non Ferrous

Gravita India Share Price

Alert Data

Quarterly Price

Peer Comparison

Gravita India Quarterly Results

Gravita India Profit & Loss

Growth Rates

Gravita India Balance Sheet

Gravita India Cash Flow

Gravita India Ratios

Gravita India Shareholding Pattern

Gravita India News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!