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

Greaves Cotton Ltd.

Diesel Engines

Rating :
N/A

BSE: 501455 | NSE: GREAVESCOT

NSE BSE
156.59
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  161.00
  •  162.00
  •  155.66
  •  159.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3604255
  •  5719.72
  •  199.44
  •  112.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,011.47
  • 53.67
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,943.80
  • 1.16%
  • 2.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.88%
  • 2.85%
  • 32.36%
  • FII
  • DII
  • Others
  • 1.03%
  • 3.49%
  • 4.39%

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
  • 15.39
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.39
  • 3.27
  • 3.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.03
  • 26.76
  • 30.77

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
705.31
726.69
-2.94%
639.70
568.59
12.51%
672.53
826.94
-18.67%
665.38
513.51
29.57%
Expenses
682.28
680.79
0.22%
612.41
582.10
5.21%
648.79
777.98
-16.61%
630.02
510.39
23.44%
EBITDA
23.03
45.90
-49.83%
27.29
-13.51
-
23.74
48.96
-51.51%
35.36
3.12
1,033.33%
EBIDTM
3.27%
6.32%
4.27%
-2.38%
3.53%
5.92%
5.31%
0.61%
Other Income
13.78
15.44
-10.75%
16.96
21.51
-21.15%
13.39
23.76
-43.64%
14.42
17.82
-19.08%
Interest
4.27
2.21
93.21%
2.94
1.71
71.93%
3.04
1.15
164.35%
2.27
2.37
-4.22%
Depreciation
26.43
19.15
38.02%
26.05
16.73
55.71%
28.18
15.20
85.39%
20.33
13.14
54.72%
PBT
1.81
-340.52
-
15.26
-9.51
-
3.49
44.39
-92.14%
74.34
4.75
1,465.05%
Tax
16.14
34.07
-52.63%
15.42
14.52
6.20%
16.84
15.37
9.56%
28.74
8.90
222.92%
PAT
-14.33
-374.59
-
-0.16
-24.03
-
-13.35
29.02
-
45.60
-4.15
-
PATM
-2.03%
-51.55%
-0.03%
-4.23%
-1.99%
3.51%
6.85%
-0.81%
EPS
0.14
-8.22
-
0.44
-0.22
-
0.11
1.15
-90.43%
2.50
0.28
792.86%

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
2,682.92
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
1.79%
-2.45%
57.89%
13.95%
-21.48%
-5.18%
12.46%
9.65%
1.14%
-4.81%
 
Cost Of Goods Sold
1,811.16
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
871.76
833.78
729.41
450.70
420.51
593.40
633.65
582.24
573.79
577.44
550.51
GP Margin
32.49%
31.66%
27.02%
26.36%
28.03%
31.05%
31.44%
32.49%
35.11%
35.73%
32.43%
Total Expenditure
2,573.50
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
109.42
89.99
133.30
22.87
79.64
159.42
263.75
252.58
234.77
264.77
199.09
EBITDA Margin
4.08%
3.42%
4.94%
1.34%
5.31%
8.34%
13.09%
14.09%
14.36%
16.38%
11.73%
Other Income
58.55
66.26
67.22
26.68
8.39
70.87
50.25
48.37
55.63
48.50
24.92
Interest
12.52
9.23
11.69
5.34
6.93
5.07
4.04
0.81
0.81
1.01
2.37
Depreciation
100.99
84.39
56.68
58.73
60.43
60.94
52.17
52.44
46.89
45.62
47.65
PBT
94.90
62.63
132.15
-14.52
20.67
164.28
257.79
247.70
242.70
266.64
173.99
Tax
77.14
94.17
43.06
15.97
4.99
41.72
77.29
92.97
68.02
92.60
27.32
Tax Rate
81.29%
-34.60%
35.99%
-94.89%
-36.19%
24.69%
32.21%
31.50%
27.35%
31.55%
24.62%
PAT
17.76
-135.27
78.03
-35.30
-18.78
129.17
164.71
202.19
180.66
200.88
83.63
PAT before Minority Interest
74.13
-367.27
69.75
-35.30
-18.78
127.27
162.63
202.19
180.66
200.88
83.63
Minority Interest
56.37
232.00
8.28
0.00
0.00
1.90
2.08
0.00
0.00
0.00
0.00
PAT Margin
0.66%
-5.14%
2.89%
-2.06%
-1.25%
6.76%
8.17%
11.28%
11.05%
12.43%
4.93%
PAT Growth
104.75%
-
-
-
-
-21.58%
-18.54%
11.92%
-10.07%
140.20%
 
EPS
0.76
-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’s Q2 consolidated net loss narrows to Rs 14 crore
    12th Nov 2024, 16:28 PM

    Total consolidated income of the company decreased by 3.10% at Rs 719.09 crore for Q2FY25

    Read More
  • Greaves Cotton’s e-mobility arm secures govt’s approval for EMPS Scheme Incentives
    9th Sep 2024, 15:30 PM

    GEMPL’s three-wheeler business through its subsidiary is already eligible for demand incentives under the EMPS Scheme

    Read More
  • Greaves Cotton’s arm partners with River Mobility to offer financing solutions through evfin
    20th Aug 2024, 11:18 AM

    evfin will offer River customers a loan starting at a competitive interest rate of just 5.99%

    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.