Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Greaves Cotton Ltd.

Diesel Engines

Rating :
N/A

BSE: 501455 | NSE: GREAVESCOT

NSE BSE
288.15
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  286.65
  •  305.85
  •  281.95
  •  286.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15436390
  •  45811.74
  •  319.50
  •  112.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,128.21
  • 166.03
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,060.54
  • 0.76%
  • 4.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.88%
  • 3.73%
  • 30.76%
  • FII
  • DII
  • Others
  • 2.41%
  • 3.05%
  • 4.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.49
  • 6.62
  • 15.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.63
  • -10.81
  • 31.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.31
  • 14.03
  • 56.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.71
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.41
  • 3.29
  • 3.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.81
  • 28.00
  • 28.85

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
-5.83
3.99
7.38
8.69
P/E Ratio
46.32
25.04
21.27
Revenue
1779
1915
2093
2229
EBITDA
232
287
Net Income
284
ROA
17.4
P/Bk Ratio
2.98
2.89
2.63
2.36
ROE
-8.94
5.53
9.82
10.59
FCFF
-212.68
FCFF Yield
-5.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
750.60
665.38
12.81%
705.31
726.69
-2.94%
639.70
568.59
12.51%
672.53
826.94
-18.67%
Expenses
710.93
630.02
12.84%
682.28
680.79
0.22%
612.41
582.10
5.21%
648.79
777.98
-16.61%
EBITDA
39.67
35.36
12.19%
23.03
45.90
-49.83%
27.29
-13.51
-
23.74
48.96
-51.51%
EBIDTM
5.29%
5.31%
3.27%
6.32%
4.27%
-2.38%
3.53%
5.92%
Other Income
11.64
14.42
-19.28%
13.78
15.44
-10.75%
16.96
21.51
-21.15%
13.39
23.76
-43.64%
Interest
3.15
2.27
38.77%
4.27
2.21
93.21%
2.94
1.71
71.93%
3.04
1.15
164.35%
Depreciation
25.73
20.33
26.56%
26.43
19.15
38.02%
26.05
16.73
55.71%
28.18
15.20
85.39%
PBT
28.60
74.34
-61.53%
1.81
-340.52
-
15.26
-9.51
-
3.49
44.39
-92.14%
Tax
21.92
28.74
-23.73%
16.14
34.07
-52.63%
15.42
14.52
6.20%
16.84
15.37
9.56%
PAT
6.68
45.60
-85.35%
-14.33
-374.59
-
-0.16
-24.03
-
-13.35
29.02
-
PATM
0.89%
6.85%
-2.03%
-51.55%
-0.03%
-4.23%
-1.99%
3.51%
EPS
0.90
2.50
-64.00%
0.14
-8.22
-
0.44
-0.22
-
0.11
1.15
-90.43%

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
2,768.14
2,633.19
2,699.45
1,709.70
1,500.40
1,910.96
2,015.32
1,792.10
1,634.44
1,616.09
1,697.71
Net Sales Growth
-0.70%
-2.45%
57.89%
13.95%
-21.48%
-5.18%
12.46%
9.65%
1.14%
-4.81%
 
Cost Of Goods Sold
1,873.87
1,799.41
1,970.04
1,259.00
1,079.89
1,317.56
1,381.67
1,209.86
1,060.65
1,038.65
1,147.20
Gross Profit
894.27
833.78
729.41
450.70
420.51
593.40
633.65
582.24
573.79
577.44
550.51
GP Margin
32.31%
31.66%
27.02%
26.36%
28.03%
31.05%
31.44%
32.49%
35.11%
35.73%
32.43%
Total Expenditure
2,654.41
2,543.20
2,566.15
1,686.83
1,420.76
1,751.54
1,751.57
1,539.52
1,399.67
1,351.32
1,498.62
Power & Fuel Cost
-
17.16
11.51
9.17
10.05
13.64
13.41
12.71
13.36
15.77
16.04
% Of Sales
-
0.65%
0.43%
0.54%
0.67%
0.71%
0.67%
0.71%
0.82%
0.98%
0.94%
Employee Cost
-
311.18
211.91
169.62
141.86
172.61
177.94
167.29
160.08
155.38
163.66
% Of Sales
-
11.82%
7.85%
9.92%
9.45%
9.03%
8.83%
9.33%
9.79%
9.61%
9.64%
Manufacturing Exp.
-
106.96
64.41
57.11
44.77
44.73
40.64
38.17
36.70
32.99
16.42
% Of Sales
-
4.06%
2.39%
3.34%
2.98%
2.34%
2.02%
2.13%
2.25%
2.04%
0.97%
General & Admin Exp.
-
84.75
69.57
32.92
23.94
40.30
41.28
39.85
46.46
55.24
47.67
% Of Sales
-
3.22%
2.58%
1.93%
1.60%
2.11%
2.05%
2.22%
2.84%
3.42%
2.81%
Selling & Distn. Exp.
-
164.84
186.94
111.30
67.10
57.81
54.85
40.08
36.70
27.37
32.04
% Of Sales
-
6.26%
6.93%
6.51%
4.47%
3.03%
2.72%
2.24%
2.25%
1.69%
1.89%
Miscellaneous Exp.
-
58.90
51.77
47.71
53.15
104.89
41.78
31.56
45.72
25.92
32.04
% Of Sales
-
2.24%
1.92%
2.79%
3.54%
5.49%
2.07%
1.76%
2.80%
1.60%
4.45%
EBITDA
113.73
89.99
133.30
22.87
79.64
159.42
263.75
252.58
234.77
264.77
199.09
EBITDA Margin
4.11%
3.42%
4.94%
1.34%
5.31%
8.34%
13.09%
14.09%
14.36%
16.38%
11.73%
Other Income
55.77
66.26
67.22
26.68
8.39
70.87
50.25
48.37
55.63
48.50
24.92
Interest
13.40
9.23
11.69
5.34
6.93
5.07
4.04
0.81
0.81
1.01
2.37
Depreciation
106.39
84.39
56.68
58.73
60.43
60.94
52.17
52.44
46.89
45.62
47.65
PBT
49.16
62.63
132.15
-14.52
20.67
164.28
257.79
247.70
242.70
266.64
173.99
Tax
70.32
94.17
43.06
15.97
4.99
41.72
77.29
92.97
68.02
92.60
27.32
Tax Rate
143.04%
-34.60%
35.99%
-94.89%
-36.19%
24.69%
32.21%
31.50%
27.35%
31.55%
24.62%
PAT
-21.16
-135.27
78.03
-35.30
-18.78
129.17
164.71
202.19
180.66
200.88
83.63
PAT before Minority Interest
36.91
-367.27
69.75
-35.30
-18.78
127.27
162.63
202.19
180.66
200.88
83.63
Minority Interest
58.07
232.00
8.28
0.00
0.00
1.90
2.08
0.00
0.00
0.00
0.00
PAT Margin
-0.76%
-5.14%
2.89%
-2.06%
-1.25%
6.76%
8.17%
11.28%
11.05%
12.43%
4.93%
PAT Growth
0.00%
-
-
-
-
-21.58%
-18.54%
11.92%
-10.07%
140.20%
 
EPS
-0.91
-5.82
3.36
-1.52
-0.81
5.56
7.08
8.70
7.77
8.64
3.60

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
1,440.23
1,586.54
749.30
782.51
798.75
969.12
964.95
925.29
891.13
823.07
Share Capital
46.40
46.33
46.30
46.24
46.24
48.84
48.84
48.84
48.84
48.84
Total Reserves
1,372.57
1,526.44
697.90
734.36
752.16
920.28
916.11
876.45
842.29
774.23
Non-Current Liabilities
79.67
24.12
194.74
21.59
40.00
45.63
27.53
19.48
31,359.00
26.97
Secured Loans
0.00
0.00
29.02
0.00
0.00
5.27
0.00
0.00
0.00
0.00
Unsecured Loans
0.27
0.00
140.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.73
2.13
2.41
1.55
1.34
0.51
0.42
2.20
717.00
10.38
Current Liabilities
689.99
712.99
680.06
462.97
400.23
425.66
353.71
305.10
1,82,701.00
274.30
Trade Payables
386.04
441.36
378.55
356.43
298.65
324.07
272.96
219.85
81,759.00
145.85
Other Current Liabilities
167.74
189.82
227.20
66.02
62.08
70.00
53.54
62.05
32,568.00
80.12
Short Term Borrowings
49.07
3.39
26.64
3.57
9.57
5.86
0.00
0.00
44,975.00
0.00
Short Term Provisions
87.14
78.42
47.67
36.95
29.93
25.73
27.21
23.20
23,399.00
48.33
Total Liabilities
2,443.82
2,704.67
1,624.10
1,267.07
1,238.98
1,454.12
1,346.19
1,249.87
3,21,655.13
1,124.34
Net Block
824.89
368.68
363.50
372.22
380.48
335.21
274.13
288.28
1,98,943.00
326.32
Gross Block
1,197.44
666.20
638.64
638.87
617.94
511.72
408.91
384.98
334.19
624.11
Accumulated Depreciation
372.55
297.52
274.29
266.65
237.46
176.51
134.78
96.70
50.91
297.79
Non Current Assets
1,257.35
614.98
885.61
543.84
525.00
697.92
638.58
618.48
2,93,240.00
367.56
Capital Work in Progress
62.67
82.56
81.62
74.95
68.57
72.00
27.62
14.69
24.46
8.39
Non Current Investment
0.00
9.56
16.38
0.06
0.03
231.69
294.62
275.81
52,999.00
0.01
Long Term Loans & Adv.
116.38
110.27
80.12
93.99
75.33
57.81
41.80
39.64
32,141.00
31.00
Other Non Current Assets
253.41
43.91
343.99
2.62
0.59
1.21
0.41
0.06
74.00
1.84
Current Assets
1,186.47
2,076.62
726.18
723.23
713.98
756.20
707.61
631.39
2,19,272.00
756.78
Current Investments
156.69
113.77
0.00
0.45
2.80
191.33
214.72
138.95
54,086.00
292.51
Inventories
276.12
214.95
193.34
174.72
194.43
133.76
109.42
129.41
54,651.00
106.44
Sundry Debtors
236.40
166.15
186.37
208.95
254.99
342.30
252.69
270.20
23,181.00
231.41
Cash & Bank
314.15
541.41
100.38
280.34
189.69
44.89
33.45
12.89
13,541.00
35.76
Other Current Assets
203.11
407.49
132.21
4.45
72.07
43.92
97.33
79.94
73,813.00
90.66
Short Term Loans & Adv.
115.63
632.85
113.88
54.32
64.68
27.96
76.80
58.93
69,963.00
67.67
Net Current Assets
496.48
1,363.63
46.12
260.26
313.75
330.54
353.90
326.29
36,571.00
482.48
Total Assets
2,443.82
2,691.60
1,611.79
1,267.07
1,238.98
1,454.12
1,346.19
1,249.87
5,12,512.00
1,124.34

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
-153.04
-135.16
-56.28
146.80
101.63
145.34
279.62
114.43
230.11
225.10
PBT
-273.10
112.81
-19.33
-13.79
168.99
239.92
295.16
248.66
200.88
110.95
Adjustment
393.80
60.88
69.03
77.12
45.56
40.43
-27.73
-2.89
76.89
53.11
Changes in Working Capital
-159.55
-262.61
-90.96
105.18
-42.55
-43.49
104.09
-57.65
37.40
105.14
Cash after chg. in Working capital
-38.85
-88.92
-41.26
168.51
172.00
236.86
371.52
188.12
315.17
269.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-114.19
-46.24
-15.02
-21.71
-70.37
-91.52
-91.90
-73.69
-85.06
-44.10
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
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
232.42
-757.68
-238.12
-107.75
255.03
35.45
-97.23
35.88
-69.98
-179.03
Net Fixed Assets
-21.72
20.68
52.46
13.56
-97.74
-65.90
-36.41
-41.25
266.15
6.66
Net Investments
-277.82
-33.67
-0.19
0.00
318.92
10.79
-95.13
-51.78
-75.02
-106.31
Others
531.96
-744.69
-290.39
-121.31
33.85
90.56
34.31
128.91
-261.11
-79.38
Cash from Financing Activity
-32.01
888.59
210.02
-19.99
-241.01
-173.83
-162.46
-147.92
-166.37
-59.61
Net Cash Inflow / Outflow
47.37
-4.25
-84.38
19.06
115.65
6.96
19.93
2.39
-6.24
-13.54
Opening Cash & Equivalents
86.43
90.68
175.06
155.79
40.14
30.15
10.22
7.83
14.07
27.61
Closing Cash & Equivalent
147.82
86.43
90.68
175.06
155.79
40.14
30.15
10.22
7.83
14.07

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.)
61.16
67.89
32.15
33.76
34.53
39.69
39.51
37.89
36.49
33.54
ROA
-14.27%
3.22%
-2.44%
-1.50%
9.45%
11.62%
15.58%
14.89%
17.45%
6.35%
ROE
-24.55%
6.02%
-4.63%
-2.38%
14.40%
16.82%
21.39%
19.89%
23.49%
10.23%
ROCE
-17.14%
9.68%
-1.58%
-0.86%
19.46%
25.08%
31.32%
27.47%
34.44%
13.86%
Fixed Asset Turnover
2.83
4.14
2.68
2.39
3.38
4.38
4.63
5.06
3.76
2.96
Receivable days
27.90
23.83
42.20
56.43
57.04
53.88
51.87
47.23
43.73
54.50
Inventory Days
34.03
27.60
39.29
44.90
31.34
22.02
23.69
23.83
21.72
26.36
Payable days
83.92
75.95
106.54
110.71
66.87
62.74
59.99
55.48
46.27
42.67
Cash Conversion Cycle
-21.98
-24.52
-25.05
-9.38
21.52
13.16
15.58
15.57
19.19
38.19
Total Debt/Equity
0.03
0.00
0.31
0.00
0.01
0.01
0.00
0.00
0.00
0.00
Interest Cover
-28.59
10.65
-2.62
-0.99
34.33
60.39
365.40
308.01
291.57
47.81

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Greaves Cotton - Quarterly Results
    23rd Jan 2025, 16:34 PM

    Read More
  • Greaves Cotton’s arm introduces Ampere Magnus Neo
    14th Jan 2025, 16:48 PM

    Building on the legacy of its Magnus series, the Magnus Neo is designed to make eco-friendly commuting more accessible, stylish, and affordable for everyone

    Read More
  • Greaves Cotton’s division unveils advanced electric light construction equipment range
    11th Dec 2024, 15:58 PM

    Excel Controlinkage, a subsidiary of Greaves Cotton, also showcased its advanced engineering capabilities at the bauma CONEXPO India

    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.