GRP

₹7667.7 383.5 | 5.3%

WEBSITE BSE:509152 NSE : GRPLTD 18 May, 12:43

Market Cap ₹1022 Cr.

Stock P/E 45.1

P/B 6.1

Current Price ₹7667.7

Book Value ₹ 1250.5

Face Value 10

52W High ₹8657.5

Dividend Yield 0.49%

52W Low ₹ 3320

Edit Ratio

GRP Research see more...

Overview Inc. Year: 1974Industry: Rubber Products

GRP Ltd, an funding holding agency, engages in the measuring gadgets/metrology, hose and marine, assets development, and financial solutions agencies. The company's Measuring Instruments/Metrology division offers in measuring instruments and scientific equipment. Its Hose and Marine department designs, manufactures, sells, and services business/marine hoses, fittings, marine protection device, and associated products for the onshore, offshore, marine, pharmaceutical, and petrochemical markets. The company's Property division acquires, holds, develops, and trades in properties, as well as offers property control offerings. Its Financial Solution division provides trade financing and corporate finance advisory offerings. The agency also engages in the wholesale, import, and export of chemical products, office fixtures, and garb; sale of production materials, decoration materials, and low voltage digital equipment; and provision of consultancy offerings on the company management and business statistics. In addition, it trades in infrastructure constructing substances. The agency operates in Singapore, Malaysia, Myanmar, Indonesia, the People's Republic of China, other Asian nations, the Middle Eastern international locations, and across the world. GRP Limited was incorporated in 1977 and is situated in Singapore.

GRP Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

GRP 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	93	111	124	117	114	96	99	114	110	138
Other Income	0	1	0	6	2	1	1	0	0	0
Total Income	93	112	124	123	116	97	100	115	110	138
Total Expenditure	88	103	118	111	107	90	93	103	99	115
Operating Profit	6	9	6	12	9	7	7	12	11	23
Interest	1	1	2	1	2	2	2	2	2	2
Depreciation	3	3	3	3	3	3	3	3	3	3
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	-2
Profit Before Tax	1	4	1	8	4	2	2	7	6	15
Provision for Tax	0	2	0	1	0	-0	1	2	1	4
Profit After Tax	1	2	1	6	4	3	2	5	4	12
Adjustments	0	-0	0	0	-0	0	0	0	-0	-0
Profit After Adjustments	1	2	1	6	4	3	2	5	4	12
Adjusted Earnings Per Share	5.9	17.4	8.2	46.2	29.7	20.7	14.7	35.2	32.3	87.6

GRP 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	274	309	339	315	304	300	357	349	280	388	451	461
Other Income	3	2	7	0	3	2	5	7	5	9	13	1
Total Income	277	311	347	315	307	301	362	356	285	397	464	463
Total Expenditure	242	274	317	286	278	282	336	336	266	373	430	410
Operating Profit	34	37	29	29	29	20	26	20	19	24	34	53
Interest	6	7	5	5	4	4	5	8	5	5	6	8
Depreciation	10	12	15	14	14	14	13	14	13	12	13	12
Exceptional Income / Expenses	0	0	1	0	0	0	0	0	0	0	0	-2
Profit Before Tax	18	18	11	10	11	1	7	-2	1	7	15	30
Provision for Tax	6	7	2	3	4	2	2	-5	-1	2	1	8
Profit After Tax	12	11	9	8	7	-1	5	3	2	6	14	23
Adjustments	0	0	0	0	0	0	0	0	0	0	-0	0
Profit After Adjustments	12	11	9	8	7	-1	5	3	2	6	14	23
Adjusted Earnings Per Share	87.9	81.3	66.5	59.4	51.3	-5.6	40	22.3	12.5	43.2	104.6	169.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	16%	9%	8%	5%
Operating Profit CAGR	42%	19%	11%	0%
PAT CAGR	133%	67%	0%	2%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	114%	91%	50%	19%
ROE Average	10%	5%	4%	6%
ROCE Average	9%	6%	5%	7%

GRP 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	98	106	113	119	126	124	130	127	132	136	147
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	38	24	10	10	11	5	3	11	16	30	25
Other Non-Current Liabilities	22	27	25	24	25	23	22	17	17	17	14
Total Current Liabilities	117	116	148	118	106	81	95	113	84	116	104
Total Liabilities	274	272	297	271	269	233	250	269	248	299	290
Fixed Assets	139	136	130	132	134	125	121	121	109	121	102
Other Non-Current Assets	9	13	13	10	9	8	8	7	6	6	22
Total Current Assets	126	124	153	129	126	100	121	141	133	172	165
Total Assets	274	272	297	271	269	233	250	269	248	299	290

GRP 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	15	2	2	2	2	0	1	4	8	14	0
Cash Flow from Operating Activities	13	28	32	18	21	22	8	7	25	2	25
Cash Flow from Investing Activities	-32	-14	-8	-13	-16	-7	-9	-11	1	-38	-5
Cash Flow from Financing Activities	6	-14	-24	-5	-6	-15	4	8	-20	23	-19
Net Cash Inflow / Outflow	-13	1	-1	0	-1	1	3	4	5	-13	0
Closing Cash & Cash Equivalent	2	2	2	2	1	1	4	8	14	0	1

GRP 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)	87.87	81.35	66.54	59.36	51.32	-5.64	39.95	22.26	12.52	43.2	104.61
CEPS(Rs)	164.05	174.68	176.95	165.81	158.9	98.68	139.78	124.59	107.45	136.2	198.41
DPS(Rs)	15	16	11.25	10	10	1.25	8	5.5	2.5	9	17
Book NAV/Share(Rs)	731.38	794.01	845.61	892.94	948.61	930.51	973.61	954	986.88	1021.7	1105.66
Core EBITDA Margin(%)	11.12	10.98	6.39	8.82	8.26	5.71	5.65	3.36	4.56	3.76	4.37
EBIT Margin(%)	8.5	7.73	4.56	4.59	4.59	1.65	3.17	1.61	2.06	2.9	4.54
Pre Tax Margin(%)	6.25	5.56	3.14	3.21	3.37	0.24	1.91	-0.61	0.25	1.81	3.19
PAT Margin (%)	4.13	3.39	2.53	2.43	2.17	-0.24	1.41	0.81	0.56	1.4	2.91
Cash Profit Margin (%)	7.71	7.28	6.72	6.78	6.71	4.18	4.95	4.52	4.82	4.41	5.51
ROA(%)	4.49	3.97	3.12	2.79	2.53	-0.3	2.22	1.16	0.65	2.11	4.73
ROE(%)	12.62	10.67	8.12	6.83	5.57	-0.6	4.2	2.31	1.29	4.3	9.84
ROCE(%)	13.7	13.07	8.62	8.15	7.59	2.78	6.36	2.91	2.95	5.45	9.25
Receivable days	57.82	55.86	52.24	58.72	59.5	57.85	56.78	65.07	79.22	66.44	59.6
Inventory Days	34.86	37.41	32.92	35.58	45.93	46.31	33.37	40.54	55.3	42.92	38
Payable days	50.83	46.29	40.18	48.05	52.88	49.38	40.01	48.38	52.86	41.03	35.42
PER(x)	10.38	13.03	15.91	16.85	31.61	0	27.71	28.08	63.43	32.24	24.62
Price/Book(x)	1.25	1.34	1.25	1.12	1.71	1.27	1.14	0.66	0.8	1.36	2.33
Dividend Yield(%)	1.64	1.51	1.06	1	0.62	0.11	0.72	0.88	0.31	0.65	0.66
EV/Net Sales(x)	0.77	0.72	0.61	0.63	0.93	0.71	0.58	0.46	0.58	0.73	0.96
EV/Core EBITDA(x)	6.12	6.02	6.99	6.82	9.8	10.88	8.03	8.19	8.68	11.7	12.56
Net Sales Growth(%)	12.14	12.74	9.94	-7.2	-3.57	-1.31	19.19	-2.43	-19.77	38.84	16.11
EBIT Growth(%)	-43.47	2.61	-35.38	-6.36	-3.35	-63.97	109.36	-52.74	3.5	94.87	82.35
PAT Growth(%)	-54.78	-7.42	-18.2	-10.79	-13.55	-110.99	2139.36	-49.93	-43.75	245.13	142.14
EPS Growth(%)	-54.78	-7.42	-18.2	-10.79	-13.54	-110.99	808.44	-44.29	-43.75	245.12	142.13
Debt/Equity(x)	0.93	0.8	0.6	0.57	0.53	0.46	0.5	0.67	0.54	0.73	0.6
Current Ratio(x)	1.08	1.07	1.04	1.1	1.18	1.24	1.27	1.25	1.58	1.49	1.59
Quick Ratio(x)	0.81	0.78	0.83	0.81	0.75	0.81	0.91	0.83	1.07	1.03	1.15
Interest Cover(x)	3.77	3.56	3.22	3.32	3.78	1.17	2.53	0.72	1.14	2.65	3.36
Total Debt/Mcap(x)	0.74	0.6	0.48	0.51	0.31	0.36	0.44	1.03	0.67	0.54	0.26

GRP Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	41.75	41.58	41.49	41.51	41.26	40.61	40.51	40.41	40.36	40.36
FII	0	0	0.01	0.12	0.01	0.13	0	0	0	0
DII	0	0.03	0	0	0	0	0	0	0	0
Public	58.25	58.39	58.5	58.37	58.72	59.25	59.49	59.59	59.63	59.64
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	0.06	0.06	0.06	0.06	0.06	0.05	0.05	0.05	0.05	0.05
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08
Others	0	0	0	0	0	0	0	0	0	0
Total	0.13	0.13	0.13	0.13	0.13	0.13	0.13	0.13	0.13	0.13

Pros

Debtor days have improved from 41.03 to 35.42days.
Company has reduced debt.

Cons

Promoter holding is low: 40.36%.
Company has a low return on equity of 5% over the last 3 years.
Stock is trading at 6.1 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.

GRP 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

GRP

Add Watchlist

GRP Research see more...

Overview Inc. Year: 1974Industry: Rubber Products

GRP Share Price

Alert Data

Quarterly Price

Peer Comparison

GRP Quarterly Results

GRP Profit & Loss

Growth Rates

GRP Balance Sheet

GRP Cash Flow

GRP Ratios

GRP Shareholding Pattern

GRP News

IPO

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

Please Login!

Error!