Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Diversified

Rating :
N/A

BSE: 500300 | NSE: GRASIM

2748.00
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2730.00
  •  2755.70
  •  2720.40
  •  2734.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  372709
  •  10221.12
  •  2877.75
  •  1937.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,75,600.00
  • 39.18
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,25,649.47
  • 0.39%
  • 1.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.11%
  • 8.35%
  • 10.83%
  • FII
  • DII
  • Others
  • 13.78%
  • 15.36%
  • 8.57%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.84
  • 11.65
  • 11.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.12
  • 9.38
  • 5.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.47
  • 7.88
  • -7.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.92
  • 17.54
  • 17.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.36
  • 1.39
  • 1.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.14
  • 8.47
  • 8.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
33,562.85
30,220.68
11.06%
33,860.75
31,065.19
9.00%
37,727.13
33,462.14
12.75%
31,965.48
28,637.86
11.62%
Expenses
27,545.80
24,168.00
13.98%
27,156.22
24,708.44
9.91%
29,834.85
27,331.51
9.16%
25,072.05
23,753.56
5.55%
EBITDA
6,017.05
6,052.68
-0.59%
6,704.53
6,356.75
5.47%
7,892.28
6,130.63
28.74%
6,893.43
4,884.30
41.13%
EBIDTM
17.93%
20.03%
19.80%
20.46%
20.92%
18.32%
21.57%
17.06%
Other Income
395.36
284.59
38.92%
300.02
295.79
1.43%
427.23
220.35
93.89%
256.49
2,971.59
-91.37%
Interest
2,951.43
2,225.67
32.61%
2,725.22
2,032.41
34.09%
2,586.39
1,815.85
42.43%
2,432.96
1,608.20
51.28%
Depreciation
1,495.80
1,245.15
20.13%
1,367.73
1,182.53
15.66%
1,329.22
1,207.34
10.09%
1,244.43
1,139.42
9.22%
PBT
1,881.73
2,866.45
-34.35%
2,944.10
3,437.60
-14.36%
3,834.54
3,327.79
15.23%
3,472.53
5,108.27
-32.02%
Tax
867.47
837.67
3.56%
708.43
861.52
-17.77%
1,206.66
1,059.36
13.90%
868.31
632.07
37.38%
PAT
1,014.26
2,028.78
-50.01%
2,235.67
2,576.08
-13.21%
2,627.88
2,268.43
15.85%
2,604.22
4,476.20
-41.82%
PATM
3.02%
6.71%
6.60%
8.29%
6.97%
6.78%
8.15%
15.63%
EPS
5.82
17.60
-66.93%
18.19
23.85
-23.73%
20.63
20.71
-0.39%
22.91
38.06
-39.81%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,37,116.21
1,30,978.48
1,17,627.08
95,701.13
76,404.29
75,491.08
77,264.07
55,931.66
36,068.40
34,487.47
32,838.36
Net Sales Growth
11.13%
11.35%
22.91%
25.26%
1.21%
-2.29%
38.14%
55.07%
4.58%
5.02%
 
Cost Of Goods Sold
27,686.27
25,419.69
22,611.95
17,372.42
12,629.22
13,940.16
16,688.24
12,610.65
9,475.01
9,002.21
8,427.29
Gross Profit
1,09,429.94
1,05,558.79
95,015.13
78,328.71
63,775.07
61,550.92
60,575.83
43,321.01
26,593.39
25,485.26
24,411.07
GP Margin
79.81%
80.59%
80.78%
81.85%
83.47%
81.53%
78.40%
77.45%
73.73%
73.90%
74.34%
Total Expenditure
1,09,608.92
1,03,783.34
96,038.03
75,269.76
57,768.95
58,120.81
60,620.91
43,609.76
28,683.27
28,083.02
27,693.90
Power & Fuel Cost
-
22,202.38
23,168.73
15,520.70
10,363.78
11,080.71
12,423.45
8,631.29
5,795.41
6,013.70
6,452.71
% Of Sales
-
16.95%
19.70%
16.22%
13.56%
14.68%
16.08%
15.43%
16.07%
17.44%
19.65%
Employee Cost
-
7,963.18
7,193.86
6,327.71
5,534.74
5,760.39
5,428.21
3,992.47
2,265.59
2,127.82
2,141.16
% Of Sales
-
6.08%
6.12%
6.61%
7.24%
7.63%
7.03%
7.14%
6.28%
6.17%
6.52%
Manufacturing Exp.
-
6,614.50
6,253.20
5,254.97
3,917.75
4,272.26
4,211.77
3,415.94
2,682.03
2,518.63
2,470.14
% Of Sales
-
5.05%
5.32%
5.49%
5.13%
5.66%
5.45%
6.11%
7.44%
7.30%
7.52%
General & Admin Exp.
-
916.93
817.76
642.71
567.33
680.81
680.16
585.06
413.99
426.17
415.62
% Of Sales
-
0.70%
0.70%
0.67%
0.74%
0.90%
0.88%
1.05%
1.15%
1.24%
1.27%
Selling & Distn. Exp.
-
20,525.28
18,746.79
15,839.98
12,922.60
12,614.68
12,844.98
8,935.33
7,067.43
7,098.18
7,039.68
% Of Sales
-
15.67%
15.94%
16.55%
16.91%
16.71%
16.62%
15.98%
19.59%
20.58%
21.44%
Miscellaneous Exp.
-
20,237.24
17,317.69
14,368.97
11,864.01
9,792.26
8,374.86
5,483.91
1,005.63
950.75
7,039.68
% Of Sales
-
15.45%
14.72%
15.01%
15.53%
12.97%
10.84%
9.80%
2.79%
2.76%
2.69%
EBITDA
27,507.29
27,195.14
21,589.05
20,431.37
18,635.34
17,370.27
16,643.16
12,321.90
7,385.13
6,404.45
5,144.46
EBITDA Margin
20.06%
20.76%
18.35%
21.35%
24.39%
23.01%
21.54%
22.03%
20.48%
18.57%
15.67%
Other Income
1,379.10
1,264.10
3,612.05
821.34
1,057.80
968.81
826.36
860.66
947.76
661.60
659.49
Interest
10,696.00
9,277.43
6,043.73
4,776.00
5,735.80
6,890.31
6,060.03
3,663.17
702.40
718.09
787.92
Depreciation
5,437.18
5,001.32
4,551.59
4,161.07
4,033.40
4,004.23
3,571.38
2,724.36
1,807.59
1,833.79
1,563.22
PBT
12,132.90
14,180.49
14,605.78
12,315.64
9,923.94
7,444.54
7,838.11
6,795.03
5,822.90
4,514.17
3,452.81
Tax
3,650.87
3,774.16
3,648.51
1,936.31
3,022.19
-13.92
2,434.03
1,947.12
1,706.70
1,224.60
1,015.92
Tax Rate
30.09%
27.73%
25.13%
15.81%
31.54%
-0.23%
47.27%
30.60%
29.31%
27.30%
29.50%
PAT
8,482.03
5,624.49
6,827.26
7,034.04
3,878.14
3,849.52
1,663.93
3,406.02
3,037.89
2,275.12
1,589.57
PAT before Minority Interest
4,270.98
9,925.65
11,078.20
10,690.55
6,560.02
6,076.36
2,715.68
4,415.06
4,116.20
3,261.72
2,427.43
Minority Interest
-4,211.05
-4,301.16
-4,250.94
-3,656.51
-2,681.88
-2,226.84
-1,051.75
-1,009.04
-1,078.31
-986.60
-837.86
PAT Margin
6.19%
4.29%
5.80%
7.35%
5.08%
5.10%
2.15%
6.09%
8.42%
6.60%
4.84%
PAT Growth
-25.27%
-17.62%
-2.94%
81.38%
0.74%
131.35%
-51.15%
12.12%
33.53%
43.13%
 
EPS
127.24
84.38
102.42
105.52
58.18
57.75
24.96
51.10
45.57
34.13
23.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
88,652.40
78,741.99
75,698.23
65,494.06
56,632.29
58,019.52
57,361.85
31,387.08
27,429.31
23,139.75
Share Capital
132.79
131.68
131.66
131.61
131.56
131.52
131.47
93.37
93.35
151.03
Total Reserves
87,975.81
78,199.73
75,264.73
65,087.95
56,237.33
57,660.02
57,105.78
31,251.98
27,293.11
22,971.80
Non-Current Liabilities
1,80,745.27
1,44,376.96
1,15,089.61
1,12,279.37
1,06,625.41
1,03,839.43
81,677.97
10,663.31
8,955.33
10,091.20
Secured Loans
69,695.61
54,543.10
35,637.67
41,774.44
50,615.58
50,063.73
34,590.36
2,874.79
3,200.34
4,164.96
Unsecured Loans
16,420.86
12,169.36
10,908.29
10,713.81
8,122.22
6,622.37
6,203.08
3,893.92
2,343.83
2,219.36
Long Term Provisions
868.50
765.81
732.94
465.02
311.83
252.25
233.26
297.11
345.68
257.61
Current Liabilities
92,432.84
69,532.99
57,884.47
52,507.80
46,618.95
48,765.45
42,521.96
10,995.08
14,462.98
13,120.07
Trade Payables
15,357.06
13,353.27
11,393.44
7,916.84
6,582.91
6,083.70
5,029.68
3,048.19
2,395.54
2,352.24
Other Current Liabilities
44,060.40
35,605.92
31,575.86
30,863.93
25,488.93
22,168.10
15,065.55
5,657.51
7,594.49
6,353.22
Short Term Borrowings
28,838.87
17,684.51
13,081.84
11,400.96
12,109.16
18,378.52
20,519.95
1,157.85
3,478.91
3,071.39
Short Term Provisions
4,176.51
2,889.29
1,833.33
2,326.07
2,437.95
2,135.13
1,906.78
1,131.53
994.04
1,343.22
Total Liabilities
4,12,116.49
3,36,822.77
2,89,148.79
2,67,348.77
2,44,181.44
2,41,126.98
2,07,898.66
62,747.40
59,576.44
54,032.81
Net Block
1,00,480.25
94,882.00
88,981.31
85,007.56
87,720.42
87,113.08
69,257.20
34,786.19
34,270.78
31,828.16
Gross Block
1,30,723.30
1,20,449.77
1,10,317.51
1,02,442.02
1,01,578.84
97,049.48
75,780.29
38,672.50
36,415.45
46,105.42
Accumulated Depreciation
30,243.05
25,567.77
21,336.20
17,434.46
13,858.42
9,936.40
6,523.09
3,886.31
2,144.67
14,277.26
Non Current Assets
3,25,728.78
2,69,300.41
2,32,381.10
2,07,073.53
1,92,128.52
1,91,246.41
1,67,589.50
44,287.94
44,499.88
40,848.74
Capital Work in Progress
17,307.49
7,401.37
6,165.61
5,768.69
3,904.13
2,765.97
2,290.02
1,296.97
1,788.38
2,754.95
Non Current Investment
75,023.71
60,043.17
51,883.98
42,492.10
32,029.77
30,652.99
33,032.93
7,201.79
7,010.80
3,838.97
Long Term Loans & Adv.
96,998.04
77,230.79
56,662.41
49,240.92
49,798.70
49,722.21
40,743.67
895.60
1,145.37
2,404.68
Other Non Current Assets
34,855.32
29,352.40
28,223.47
24,564.26
18,675.50
20,992.16
22,265.68
107.39
284.55
21.98
Current Assets
86,365.16
67,504.34
56,758.16
60,275.24
52,052.92
49,880.57
40,309.16
18,459.46
15,076.56
13,184.07
Current Investments
18,276.60
14,806.33
14,722.09
17,570.73
11,494.28
6,944.10
8,253.20
6,998.59
3,590.40
3,416.32
Inventories
13,544.78
11,159.15
9,536.42
6,196.96
6,840.62
7,059.13
5,860.36
4,231.42
4,148.75
4,788.45
Sundry Debtors
6,979.40
5,915.10
5,429.36
4,341.78
5,793.06
6,690.07
5,202.63
3,009.56
3,002.01
2,647.37
Cash & Bank
4,648.76
3,713.38
3,252.55
5,337.37
3,803.66
1,908.23
1,316.10
2,307.01
2,307.15
439.71
Other Current Assets
42,915.62
6,598.63
7,204.33
10,275.69
24,121.30
27,279.04
19,676.87
1,912.88
2,028.25
1,892.22
Short Term Loans & Adv.
34,882.35
25,311.75
16,613.41
16,552.71
16,022.15
19,213.22
15,104.58
1,311.96
1,250.87
1,828.11
Net Current Assets
-6,067.68
-2,028.65
-1,126.31
7,767.44
5,433.97
1,115.12
-2,212.80
7,464.38
613.58
64.00
Total Assets
4,12,093.94
3,36,804.75
2,89,139.26
2,67,348.77
2,44,181.44
2,41,126.98
2,07,898.66
62,747.40
59,576.44
54,032.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-10,719.33
-12,685.14
7,037.65
15,075.08
16,803.43
-1,658.58
-4,139.90
7,287.80
5,868.36
4,594.14
PBT
13,611.13
14,517.75
12,246.53
9,582.21
5,929.32
5,134.40
6,362.18
5,822.90
4,486.32
3,443.35
Adjustment
14,654.67
10,647.26
9,161.43
9,717.33
8,693.89
9,148.88
4,094.09
1,611.41
2,072.11
1,773.89
Changes in Working Capital
-36,376.08
-35,755.33
-11,404.67
-2,380.51
3,736.70
-14,068.33
-12,896.60
818.61
483.62
-316.51
Cash after chg. in Working capital
-8,110.28
-10,590.32
10,003.29
16,919.03
18,359.91
214.95
-2,440.33
8,252.92
7,042.05
4,900.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,609.05
-2,094.82
-2,965.64
-1,843.95
-1,739.61
-1,873.53
-1,699.57
-965.12
-1,173.69
-306.59
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
183.13
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-23,113.20
-13,686.71
-3,543.18
-9,229.49
-11,547.64
-2,271.00
509.76
-3,487.65
-4,572.57
-2,370.36
Net Fixed Assets
-5,774.75
-3,479.68
-2,304.12
-537.95
-3,037.22
-1,941.93
-4,943.81
-418.03
-328.27
-649.63
Net Investments
-5,315.39
4,793.99
-5,051.04
-6,097.59
3,585.43
4,419.02
-26,550.17
-1,896.80
-1,749.28
253.30
Others
-12,023.06
-15,001.02
3,811.98
-2,593.95
-12,095.85
-4,748.09
32,003.74
-1,172.82
-2,495.02
-1,974.03
Cash from Financing Activity
33,908.18
26,469.13
-6,733.13
-8,003.45
-3,417.93
4,157.99
3,449.07
-3,798.56
-1,364.57
-2,277.98
Net Cash Inflow / Outflow
75.65
97.28
-3,238.66
-2,157.86
1,837.86
228.41
-181.07
1.59
-68.78
-54.20
Opening Cash & Equivalents
2,312.56
2,240.70
5,479.75
5,146.27
1,225.03
936.65
93.82
113.34
124.70
199.46
Closing Cash & Equivalent
2,387.65
2,312.56
2,240.70
2,988.74
3,063.36
1,223.69
949.32
93.82
113.34
156.97

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
1327.04
1184.99
1145.32
991.10
856.93
878.83
870.73
671.42
586.75
502.15
ROA
2.65%
3.54%
3.84%
2.56%
2.50%
1.21%
3.26%
6.73%
5.74%
4.77%
ROE
11.93%
14.41%
15.21%
10.79%
10.65%
4.72%
9.97%
14.02%
12.93%
10.88%
ROCE
11.38%
12.63%
11.93%
10.84%
9.17%
8.40%
12.15%
16.21%
13.88%
12.75%
Fixed Asset Turnover
1.13
1.10
0.97
0.82
0.83
0.95
1.00
1.07
0.93
0.87
Receivable days
16.56
16.36
17.22
22.18
27.63
26.54
26.26
27.26
26.76
25.81
Inventory Days
31.73
29.84
27.73
28.54
30.77
28.83
32.27
38.00
42.33
45.26
Payable days
186.85
180.83
186.46
194.87
41.71
36.06
36.66
34.17
30.18
36.29
Cash Conversion Cycle
-138.56
-134.64
-141.50
-144.14
16.69
19.31
21.87
31.09
38.90
34.78
Total Debt/Equity
1.53
1.29
0.97
1.19
1.48
1.46
1.17
0.29
0.46
0.52
Interest Cover
2.48
3.44
3.64
2.67
1.88
1.85
2.74
9.29
7.25
5.37

News Update:


  • Grasim Industries unveils fourth plant of Birla Opus Paints in Mysore
    19th Nov 2024, 15:52 PM

    This fully automated, integrated paint plant commenced its commercial production on November 19, 2024

    Read More
  • Grasim Industries reports 46% fall in Q2 consolidated net profit
    15th Nov 2024, 16:49 PM

    Consolidated total income of the company increased by 11.32% at Rs 33,958.21 crore for Q2FY25

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.