Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Grovy India Ltd.

Construction - Real Estate

Rating :

N/A

BSE: 539522 | NSE: Not Listed

Watchlist

NSE BSE

57.02

20-Dec-2024

Open
High
Low
Previous Close

57.02
57.02
57.02
58.18

Volume
Traded Value (lacs)
52 Week High
52 Week Low

5032
2.87
98.20
22.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

76.04
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

91.66
0.18%
2.66

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

17.74
1.82
-3.18

EBITDA CAGR (%)

10 Years
5 Years
3 Years

29.85
-
12.31

PAT CAGR (%)

10 Years
5 Years
3 Years

21.73
-
-2.23

P:E (Median)

8 Years
5 Years
3 Years

28.79
27.59
29.71

P:BV (Average)

8 Years
5 Years
3 Years

1.92
1.92
2.16

EV:EBITDA (Average)

8 Years
5 Years
3 Years

46.28
50.08
42.95

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 1.11 5.61 -80.21% 1.26 4.49 -71.94% 3.51 10.59 -66.86% 5.94 3.37 76.26%
Expenses 1.20 4.84 -75.21% 1.50 4.25 -64.71% 3.52 10.58 -66.73% 5.84 2.77 110.83%
EBITDA -0.09 0.77 - -0.24 0.24 - 0.00 0.01 -100.00% 0.10 0.59 -83.05%
EBIDTM -8.38% 13.65% -19.16% 5.32% -0.14% 0.08% 1.62% 17.69%
Other Income 0.14 0.14 0.00% 0.02 0.06 -66.67% 0.34 0.23 47.83% 0.14 0.00 0
Interest 0.00 0.05 -100.00% 0.01 0.07 -85.71% 0.26 0.13 100.00% 0.03 0.11 -72.73%
Depreciation 0.02 0.01 100.00% 0.02 0.01 100.00% 0.02 0.01 100.00% 0.02 0.01 100.00%
PBT 0.03 0.85 -96.47% -0.25 0.22 - 0.06 0.10 -40.00% 0.19 0.48 -60.42%
Tax 0.00 0.22 -100.00% 0.00 0.06 -100.00% 0.02 0.01 100.00% 0.03 0.13 -76.92%
PAT 0.03 0.63 -95.24% -0.25 0.17 - 0.04 0.09 -55.56% 0.16 0.35 -54.29%
PATM 2.25% 11.21% -19.95% 3.70% 1.17% 0.87% 2.78% 10.39%
EPS 0.08 1.91 -95.81% -0.76 0.50 - 0.12 0.28 -57.14% 0.50 1.06 -52.83%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 11.82 19.55 20.92 21.54 13.29 17.86 8.77 12.30 9.16 6.03 3.82 Net Sales Growth -50.87% -6.55% -2.88% 62.08% -25.59% 103.65% -28.70% 34.28% 51.91% 57.85% Cost Of Goods Sold 11.49 17.87 19.08 20.57 12.66 18.14 8.17 11.88 9.05 7.11 3.64 Gross Profit 0.33 1.68 1.84 0.96 0.63 -0.28 0.59 0.42 0.11 -1.09 0.18 GP Margin 2.77% 8.59% 8.80% 4.46% 4.74% -1.57% 6.73% 3.41% 1.20% -18.08% 4.71% Total Expenditure 12.06 18.46 19.63 20.93 12.97 20.10 8.67 12.14 9.21 7.39 3.74 Power & Fuel Cost - 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0.05% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.29 0.20 0.15 0.16 0.43 0.21 0.08 0.07 0.05 0.04 % Of Sales - 1.48% 0.96% 0.70% 1.20% 2.41% 2.39% 0.65% 0.76% 0.83% 1.05% Manufacturing Exp. - 0.00 0.00 0.00 0.01 0.10 0.06 0.03 0.03 0.05 0.03 % Of Sales - 0% 0% 0% 0.08% 0.56% 0.68% 0.24% 0.33% 0.83% 0.79% General & Admin Exp. - 0.30 0.24 0.12 0.09 0.29 0.21 0.14 0.05 0.18 0.03 % Of Sales - 1.53% 1.15% 0.56% 0.68% 1.62% 2.39% 1.14% 0.55% 2.99% 0.79% Selling & Distn. Exp. - 0.00 0.09 0.07 0.05 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0.43% 0.32% 0.38% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.01 0.01 0.00 1.14 0.02 0.00 0.00 0.00 0.00 % Of Sales - 0% 0.05% 0.05% 0% 6.38% 0.23% 0% 0% 0% 0% EBITDA -0.23 1.09 1.29 0.61 0.32 -2.24 0.10 0.16 -0.05 -1.36 0.08 EBITDA Margin -1.95% 5.58% 6.17% 2.83% 2.41% -12.54% 1.14% 1.30% -0.55% -22.55% 2.09% Other Income 0.64 0.69 0.25 0.60 1.27 0.95 0.02 0.03 0.19 1.49 0.11 Interest 0.30 0.40 0.28 0.03 0.10 0.04 0.00 0.00 0.00 0.01 0.00 Depreciation 0.08 0.06 0.05 0.07 0.03 0.01 0.02 0.03 0.04 0.03 0.02 PBT 0.03 1.33 1.22 1.12 1.46 -1.34 0.10 0.16 0.10 0.08 0.17 Tax 0.05 0.33 0.31 0.05 0.02 0.00 0.03 0.04 0.04 0.02 0.03 Tax Rate 166.67% 24.81% 25.41% 4.46% 1.37% 0.00% 30.00% 25.00% 40.00% 25.00% 17.65% PAT -0.02 1.00 0.91 1.07 1.44 -1.34 0.07 0.12 0.06 0.05 0.14 PAT before Minority Interest -0.02 1.00 0.91 1.07 1.44 -1.34 0.07 0.12 0.06 0.05 0.14 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -0.17% 5.12% 4.35% 4.97% 10.84% -7.50% 0.80% 0.98% 0.66% 0.83% 3.66% PAT Growth -101.61% 9.89% -14.95% -25.69% - - -41.67% 100.00% 20.00% -64.29% EPS -0.06 3.03 2.76 3.24 4.36 -4.06 0.21 0.36 0.18 0.15 0.42

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 18.86 17.59 11.71 10.60 8.90 10.29 3.39 3.26 3.07 3.02 Share Capital 3.33 3.33 2.51 2.51 2.51 1.40 1.40 1.40 1.40 1.40 Total Reserves 15.52 14.26 9.20 8.08 6.39 7.77 1.99 1.86 1.67 1.62 Non-Current Liabilities 1.39 3.83 0.45 0.10 0.00 0.00 0.00 0.00 -0.01 0.00 Secured Loans 0.07 0.00 0.05 0.10 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 1.32 3.83 0.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 10.15 13.71 6.23 6.06 10.30 7.10 5.50 4.87 5.66 7.41 Trade Payables 0.00 0.80 0.00 0.13 0.14 0.00 0.01 0.00 0.00 0.00 Other Current Liabilities 0.20 6.54 0.06 0.06 1.89 0.08 0.08 0.27 0.06 0.00 Short Term Borrowings 9.95 6.33 6.17 5.87 8.27 6.97 5.35 4.54 5.58 7.38 Short Term Provisions 0.00 0.04 0.00 0.00 0.00 0.04 0.06 0.06 0.03 0.03 Total Liabilities 30.40 35.13 18.39 16.76 19.20 17.39 8.89 8.13 8.72 10.43 Net Block 0.21 0.10 0.14 0.21 0.03 0.10 0.12 0.15 0.13 0.10 Gross Block 0.39 0.29 0.28 0.28 0.18 0.24 0.24 0.24 0.24 0.17 Accumulated Depreciation 0.18 0.19 0.14 0.08 0.15 0.14 0.12 0.09 0.10 0.07 Non Current Assets 1.08 0.69 0.79 0.89 0.20 0.25 0.25 0.25 3.55 0.11 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.86 0.57 0.63 0.68 0.17 0.15 0.13 0.10 3.42 0.02 Long Term Loans & Adv. 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 29.32 34.45 17.60 15.86 19.00 17.13 8.64 7.89 5.18 10.32 Current Investments 0.48 0.25 0.00 0.00 0.11 0.11 0.10 0.10 0.08 0.00 Inventories 24.16 23.23 14.69 12.99 16.24 14.41 4.83 7.43 3.94 9.13 Sundry Debtors 2.01 0.00 0.01 0.15 0.03 0.00 0.00 0.00 0.00 0.00 Cash & Bank 0.01 0.02 0.53 0.50 0.04 0.19 0.09 0.22 0.78 0.13 Other Current Assets 2.66 0.00 0.00 0.01 2.58 2.43 3.62 0.15 0.39 1.06 Short Term Loans & Adv. 2.65 10.95 2.37 2.22 2.58 2.26 3.43 0.15 0.39 1.06 Net Current Assets 19.17 20.74 11.37 9.81 8.70 10.04 3.15 3.02 -0.48 2.91 Total Assets 30.40 35.14 18.39 16.75 19.20 17.38 8.89 8.14 8.73 10.43

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -0.43 -8.42 -0.39 0.72 -1.07 -3.78 -0.90 -2.91 5.98 -2.53 PBT 1.33 1.22 1.12 1.46 -1.34 0.10 0.16 0.10 0.08 0.17 Adjustment 0.37 0.31 0.07 -0.08 -0.92 0.00 0.01 0.03 0.02 -0.08 Changes in Working Capital -1.78 -9.87 -1.47 -0.66 1.22 -3.83 -1.06 -3.04 5.92 -2.58 Cash after chg. in Working capital -0.08 -8.34 -0.28 0.72 -1.05 -3.74 -0.88 -2.90 6.01 -2.49 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.36 -0.09 -0.11 0.00 -0.03 -0.05 -0.04 -0.03 -0.03 -0.03 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 0.03 0.02 0.00 0.00 Cash From Investing Activity -0.30 -0.17 0.12 -0.28 0.96 2.98 -0.02 3.38 -3.53 0.36 Net Fixed Assets -0.10 -0.01 0.00 -0.10 0.06 0.00 0.00 0.00 -0.07 -0.15 Net Investments -0.52 -0.19 0.05 -0.40 -0.02 -0.03 -0.03 3.30 -3.48 0.35 Others 0.32 0.03 0.07 0.22 0.92 3.01 0.01 0.08 0.02 0.16 Cash from Financing Activity 0.72 8.08 0.30 0.03 -0.03 -0.02 0.79 -1.03 -1.80 2.11 Net Cash Inflow / Outflow -0.01 -0.51 0.03 0.46 -0.15 -0.82 -0.13 -0.56 0.65 -0.06 Opening Cash & Equivalents 0.02 0.53 0.50 0.04 0.19 1.00 0.22 0.78 0.13 0.19 Closing Cash & Equivalent 0.01 0.02 0.53 0.50 0.04 0.19 0.09 0.22 0.78 0.13

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 14.14 13.19 46.57 42.15 35.41 65.53 24.24 23.30 21.96 21.59 ROA 3.06% 3.38% 6.12% 8.01% -7.34% 0.56% 1.39% 0.73% 0.55% 1.49% ROE 5.50% 6.18% 9.64% 14.76% -14.86% 1.17% 3.57% 1.93% 1.72% 4.68% ROCE 5.96% 6.49% 6.55% 9.22% -7.58% 0.78% 1.98% 1.23% 0.93% 1.82% Fixed Asset Turnover 57.93 73.36 76.20 57.61 85.42 36.85 52.01 38.74 29.60 40.10 Receivable days 37.55 0.00 1.34 2.44 0.61 0.00 0.00 0.00 0.00 0.00 Inventory Days 442.36 330.76 234.55 401.50 313.25 400.45 181.97 226.50 395.82 711.01 Payable days 8.18 15.31 0.00 3.86 1.44 0.11 0.18 0.00 0.00 0.00 Cash Conversion Cycle 471.73 315.45 235.89 400.08 312.42 400.34 181.79 226.50 395.82 711.01 Total Debt/Equity 0.60 0.58 0.57 0.57 0.93 0.76 1.58 1.39 1.81 2.44 Interest Cover 4.34 5.39 45.29 15.66 -34.66 163.53 126.48 216.98 7.17 735.53

Top Investors:

oceanic auto finlease private limited

mehak infracon private limited

camco commodities private limitied

Annual Reports:

News Update:

No Latest News!

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.

Feedback