Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Plastic Products - Packaging

Rating :
N/A

BSE: 500655 | NSE: GRWRHITECH

3912.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  3888.00
  •  3976.00
  •  3856.05
  •  3821.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  118045
  •  4623.41
  •  5378.10
  •  1513.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,450.40
  • 23.94
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,313.28
  • 0.31%
  • 3.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 3.65%
  • 23.78%
  • FII
  • DII
  • Others
  • 2.68%
  • 3.60%
  • 5.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.47
  • 12.64
  • 8.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.80
  • 11.77
  • 3.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.57
  • 18.77
  • 6.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.49
  • 12.94
  • 19.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.19
  • 1.56
  • 2.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.62
  • 9.85
  • 11.99

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
77.88
P/E Ratio
61.16
Revenue
1582
EBITDA
249
Net Income
181
ROA
8.2
P/B Ratio
5.59
ROE
9.54
FCFF
145.66
FCFF Yield
1.37

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
466.37
453.62
2.81%
620.58
397.11
56.27%
474.47
379.71
24.96%
446.58
349.01
27.96%
Expenses
385.20
378.52
1.76%
483.75
332.24
45.60%
355.83
315.88
12.65%
368.39
295.78
24.55%
EBITDA
81.17
75.10
8.08%
136.83
64.87
110.93%
118.64
63.83
85.87%
78.19
53.23
46.89%
EBIDTM
17.40%
16.56%
22.05%
16.34%
25.00%
16.81%
17.51%
15.25%
Other Income
12.50
9.49
31.72%
13.65
9.16
49.02%
11.33
8.90
27.30%
11.51
17.13
-32.81%
Interest
2.41
1.88
28.19%
2.16
3.65
-40.82%
2.03
4.33
-53.12%
1.92
4.65
-58.71%
Depreciation
10.25
9.75
5.13%
10.20
9.72
4.94%
10.42
9.84
5.89%
9.71
9.56
1.57%
PBT
81.01
72.96
11.03%
138.12
60.66
127.70%
117.52
58.56
100.68%
78.07
56.15
39.04%
Tax
20.20
17.08
18.27%
33.86
14.75
129.56%
29.17
14.87
96.17%
20.26
13.08
54.89%
PAT
60.81
55.88
8.82%
104.26
45.91
127.10%
88.35
43.69
102.22%
57.81
43.07
34.22%
PATM
13.04%
12.32%
16.80%
11.56%
18.62%
11.51%
12.95%
12.34%
EPS
26.18
24.06
8.81%
44.88
19.76
127.13%
38.03
18.81
102.18%
24.89
18.54
34.25%

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
2,008.00
1,677.02
1,438.01
1,302.63
989.03
924.83
947.89
833.34
874.11
857.45
896.29
Net Sales Growth
27.13%
16.62%
10.39%
31.71%
6.94%
-2.43%
13.75%
-4.66%
1.94%
-4.33%
 
Cost Of Goods Sold
918.13
800.69
664.79
529.79
353.78
381.94
444.60
422.69
458.44
449.17
540.50
Gross Profit
1,089.87
876.33
773.22
772.84
635.24
542.89
503.30
410.66
415.67
408.29
355.79
GP Margin
54.28%
52.26%
53.77%
59.33%
64.23%
58.70%
53.10%
49.28%
47.55%
47.62%
39.70%
Total Expenditure
1,593.17
1,395.02
1,210.81
1,064.57
771.02
763.18
803.83
750.05
801.32
776.40
836.61
Power & Fuel Cost
-
124.64
127.16
106.24
81.72
86.15
84.20
70.64
79.37
83.33
88.97
% Of Sales
-
7.43%
8.84%
8.16%
8.26%
9.32%
8.88%
8.48%
9.08%
9.72%
9.93%
Employee Cost
-
142.67
121.87
122.85
107.59
93.60
80.14
75.66
76.31
70.19
57.96
% Of Sales
-
8.51%
8.47%
9.43%
10.88%
10.12%
8.45%
9.08%
8.73%
8.19%
6.47%
Manufacturing Exp.
-
183.48
167.06
169.06
131.16
119.27
115.31
105.80
106.31
88.30
69.27
% Of Sales
-
10.94%
11.62%
12.98%
13.26%
12.90%
12.16%
12.70%
12.16%
10.30%
7.73%
General & Admin Exp.
-
42.53
36.23
31.25
27.61
24.57
26.41
27.09
28.74
34.52
30.17
% Of Sales
-
2.54%
2.52%
2.40%
2.79%
2.66%
2.79%
3.25%
3.29%
4.03%
3.37%
Selling & Distn. Exp.
-
85.96
80.37
81.87
50.48
34.96
34.40
31.38
31.66
31.05
30.29
% Of Sales
-
5.13%
5.59%
6.28%
5.10%
3.78%
3.63%
3.77%
3.62%
3.62%
3.38%
Miscellaneous Exp.
-
15.05
13.33
23.51
18.68
22.69
18.77
16.80
20.49
19.85
30.29
% Of Sales
-
0.90%
0.93%
1.80%
1.89%
2.45%
1.98%
2.02%
2.34%
2.32%
2.17%
EBITDA
414.83
282.00
227.20
238.06
218.01
161.65
144.06
83.29
72.79
81.05
59.68
EBITDA Margin
20.66%
16.82%
15.80%
18.28%
22.04%
17.48%
15.20%
9.99%
8.33%
9.45%
6.66%
Other Income
48.99
39.06
42.16
39.43
15.64
11.82
9.01
5.21
7.73
6.07
26.89
Interest
8.52
11.78
16.99
18.24
19.59
18.46
19.34
25.03
33.12
43.52
44.13
Depreciation
40.58
39.02
32.41
28.19
23.97
20.29
13.85
13.63
13.82
16.96
15.20
PBT
414.72
270.26
219.95
231.06
190.08
134.72
119.88
49.84
33.57
26.65
27.23
Tax
103.49
66.96
53.81
63.88
64.13
48.70
38.23
16.71
11.13
10.15
9.42
Tax Rate
24.95%
24.78%
24.46%
27.65%
33.74%
36.15%
31.89%
33.53%
33.15%
38.09%
34.59%
PAT
311.23
203.29
166.14
167.18
125.95
86.02
81.65
33.12
22.44
16.50
17.81
PAT before Minority Interest
311.23
203.29
166.14
167.18
125.95
86.02
81.65
33.12
22.44
16.50
17.81
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
15.50%
12.12%
11.55%
12.83%
12.73%
9.30%
8.61%
3.97%
2.57%
1.92%
1.99%
PAT Growth
65.06%
22.36%
-0.62%
32.74%
46.42%
5.35%
146.53%
47.59%
36.00%
-7.36%
 
EPS
134.15
87.63
71.61
72.06
54.29
37.08
35.19
14.28
9.67
7.11
7.68

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
2,044.80
1,855.82
1,710.88
1,563.55
1,403.72
1,372.17
1,291.87
1,253.81
585.47
568.71
Share Capital
23.23
23.23
23.23
23.23
23.23
23.23
23.23
23.23
23.25
23.25
Total Reserves
2,021.57
1,832.59
1,687.65
1,540.32
1,380.49
1,348.94
1,268.64
1,230.58
562.22
545.46
Non-Current Liabilities
57.00
120.89
161.42
123.35
109.42
73.37
84.49
-37.36
80.16
97.23
Secured Loans
13.73
84.75
130.19
111.81
127.30
107.62
129.62
9.15
24.12
48.59
Unsecured Loans
0.00
0.00
0.00
0.00
3.54
5.60
7.49
9.23
10.59
12.03
Long Term Provisions
5.38
4.42
3.89
4.03
3.52
7.41
6.45
5.43
5.02
4.98
Current Liabilities
221.90
237.64
260.89
181.46
140.94
153.45
134.29
374.64
354.34
375.95
Trade Payables
159.98
103.57
109.90
86.49
65.28
82.95
63.04
48.72
44.92
44.24
Other Current Liabilities
52.81
124.60
140.33
85.06
59.62
57.99
45.45
41.58
41.80
45.38
Short Term Borrowings
0.00
0.00
0.00
0.00
5.47
4.25
16.63
273.76
254.32
276.73
Short Term Provisions
9.11
9.47
10.65
9.90
10.57
8.26
9.16
10.59
13.29
9.59
Total Liabilities
2,323.70
2,214.35
2,133.19
1,868.36
1,654.08
1,598.99
1,510.65
1,591.09
1,019.97
1,041.89
Net Block
1,450.13
1,467.24
1,340.64
1,329.20
1,279.28
1,238.14
1,226.09
1,230.66
647.68
649.11
Gross Block
1,617.62
1,606.52
1,449.02
1,410.98
1,345.82
1,285.41
1,253.48
1,244.41
1,420.69
1,407.36
Accumulated Depreciation
167.49
139.29
108.38
81.77
66.55
47.27
27.39
13.76
640.66
625.90
Non Current Assets
1,549.68
1,563.11
1,535.68
1,433.32
1,350.04
1,299.28
1,279.45
1,287.38
742.83
748.78
Capital Work in Progress
2.41
10.40
95.92
10.98
20.08
10.59
9.73
8.16
5.18
10.70
Non Current Investment
87.33
76.40
74.43
67.53
28.08
29.78
24.22
28.57
0.73
0.73
Long Term Loans & Adv.
5.97
8.47
23.05
13.82
22.60
20.77
19.40
20.00
89.24
88.24
Other Non Current Assets
3.85
0.60
1.65
11.78
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
765.45
651.24
597.50
434.23
304.04
299.71
231.20
303.71
277.14
293.11
Current Investments
275.49
316.30
199.64
158.42
87.71
90.41
11.61
0.00
0.00
0.00
Inventories
289.75
198.85
210.33
124.11
104.51
85.43
94.98
112.56
136.07
137.18
Sundry Debtors
38.07
29.95
33.26
42.02
52.35
56.28
38.62
61.99
40.36
48.44
Cash & Bank
112.67
70.45
108.22
69.79
32.01
42.73
45.80
85.90
60.21
60.01
Other Current Assets
49.48
4.37
4.72
3.31
27.45
24.86
40.18
43.27
40.49
47.48
Short Term Loans & Adv.
44.71
31.31
41.33
36.57
24.11
20.56
35.86
32.64
31.02
35.43
Net Current Assets
543.55
413.60
336.62
252.77
163.10
146.26
96.91
-70.93
-77.20
-82.84
Total Assets
2,315.13
2,214.35
2,133.18
1,867.55
1,654.08
1,598.99
1,510.65
1,591.09
1,019.97
1,041.89

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
172.11
217.96
172.25
199.28
99.04
141.35
134.28
77.47
101.18
90.70
PBT
270.26
219.95
231.06
190.08
134.72
119.88
49.84
33.57
26.65
27.23
Adjustment
27.68
31.83
21.56
35.59
29.36
27.50
34.31
41.73
58.99
37.31
Changes in Working Capital
-61.82
13.02
-38.18
11.86
-36.92
19.38
60.91
10.19
20.71
33.74
Cash after chg. in Working capital
236.12
264.80
214.44
237.54
127.16
166.76
145.05
85.49
106.35
98.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-64.01
-46.84
-42.19
-38.26
-28.12
-25.41
-10.78
-8.03
-5.17
-7.57
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
46.91
-169.51
-141.28
-125.79
-43.80
-100.55
-5.29
-12.36
-4.77
-19.84
Net Fixed Assets
-2.35
-69.84
-122.94
-56.50
-69.83
-32.78
-10.60
173.93
-7.68
-28.92
Net Investments
29.88
-118.64
-48.11
-110.16
4.39
-84.35
-7.27
-27.84
0.00
0.01
Others
19.38
18.97
29.77
40.87
21.64
16.58
12.58
-158.45
2.91
9.07
Cash from Financing Activity
-169.35
-89.39
5.81
-35.80
-64.10
-48.71
-171.71
-40.09
-96.20
-106.57
Net Cash Inflow / Outflow
49.67
-40.93
36.78
37.69
-8.86
-7.90
-42.72
25.02
0.21
-35.71
Opening Cash & Equivalents
59.99
99.31
62.53
24.84
33.70
41.60
84.32
59.30
60.01
95.71
Closing Cash & Equivalent
108.31
59.99
99.31
62.53
24.84
33.70
41.60
84.32
60.21
60.01

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.)
880.15
798.81
736.42
673.01
604.21
590.63
556.06
539.68
208.32
201.12
ROA
8.96%
7.64%
8.36%
7.15%
5.29%
5.25%
2.14%
1.72%
1.60%
1.67%
ROE
10.42%
9.32%
10.21%
8.49%
6.20%
6.13%
2.60%
2.58%
3.47%
3.87%
ROCE
13.83%
12.07%
13.74%
12.78%
9.91%
9.32%
4.94%
5.64%
8.58%
8.26%
Fixed Asset Turnover
1.04
0.94
0.91
0.72
0.70
0.75
0.67
0.69
0.64
0.70
Receivable days
7.41
8.04
10.54
17.41
21.44
18.27
21.81
20.34
17.95
20.56
Inventory Days
53.26
52.02
46.82
42.19
37.48
34.73
44.98
49.40
55.23
55.31
Payable days
60.07
58.60
67.65
78.29
36.22
34.44
28.12
22.22
21.61
19.03
Cash Conversion Cycle
0.60
1.45
-10.30
-18.69
22.70
18.56
38.67
47.52
51.57
56.85
Total Debt/Equity
0.01
0.08
0.12
0.10
0.12
0.11
0.13
0.25
0.65
0.79
Interest Cover
23.94
13.94
13.66
10.70
8.30
7.20
2.99
2.01
1.61
1.62

News Update:


  • Garware Hi-Tech - Quarterly Results
    7th Feb 2025, 14:45 PM

    Read More
  • Garware Hi-Tech Films to unveil advanced products at Bharat Mobility Global Expo
    17th Jan 2025, 15:29 PM

    GHFL has partnered with Bajaj Finance, a part of Bajaj Finserv, to launch India’s first retail finance scheme for Paint Protection Films

    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.