Nifty
Sensex
:
:
14237.95
48104.98
-0.95 (-0.01%)
-242.61 (-0.50%)

Diversified

Rating :
63/99  (View)

BSE: 500300 | NSE: GRASIM

1063.95
-5.80 (-0.54%)
27-Jan-2021 | 9:07AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1063.95
  •  1063.95
  •  1063.95
  •  1069.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9495
  •  101.02
  •  1114.65
  •  385.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 70,338.25
  • 20.55
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 149,625.37
  • 0.37%
  • 1.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.42%
  • 9.13%
  • 11.80%
  • FII
  • DII
  • Others
  • 12.96%
  • 18.22%
  • 6.47%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.70
  • 17.68
  • 11.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.36
  • 22.27
  • 7.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.62
  • 11.17
  • 4.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.84
  • 17.66
  • 23.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 1.22
  • 0.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.09
  • 7.36
  • 7.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
18,400.25
18,400.17
0.00%
13,621.10
20,103.04
-32.24%
19,901.54
22,430.71
-11.28%
19,205.05
19,471.44
-1.37%
Expenses
13,928.94
14,282.78
-2.48%
10,319.95
14,709.30
-29.84%
15,810.06
17,514.54
-9.73%
15,341.34
15,480.57
-0.90%
EBITDA
4,471.31
4,117.39
8.60%
3,301.15
5,393.74
-38.80%
4,091.48
4,916.17
-16.78%
3,863.71
3,990.87
-3.19%
EBIDTM
24.30%
22.38%
24.24%
26.83%
20.56%
21.92%
20.12%
20.50%
Other Income
200.47
216.02
-7.20%
376.80
234.45
60.72%
273.07
183.69
48.66%
242.52
207.32
16.98%
Interest
1,465.20
1,763.85
-16.93%
1,555.11
1,760.06
-11.64%
1,712.47
1,670.94
2.49%
1,688.47
1,609.53
4.90%
Depreciation
1,016.68
992.67
2.42%
985.72
1,008.80
-2.29%
1,036.92
952.77
8.83%
1,002.43
916.49
9.38%
PBT
1,854.17
1,576.89
17.58%
922.02
2,750.00
-66.47%
352.59
2,178.38
-83.81%
1,405.13
1,672.17
-15.97%
Tax
687.64
552.62
24.43%
323.85
938.54
-65.49%
-1,925.54
807.48
-
403.73
600.68
-32.79%
PAT
1,166.53
1,024.27
13.89%
598.17
1,811.46
-66.98%
2,278.13
1,370.90
66.18%
1,001.40
1,071.49
-6.54%
PATM
6.34%
5.57%
4.39%
9.01%
11.45%
6.11%
5.21%
5.50%
EPS
14.04
15.23
-7.81%
3.60
18.82
-80.87%
22.89
17.39
31.63%
10.34
14.25
-27.44%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
71,127.94
77,847.31
77,264.07
55,931.66
36,068.40
34,487.47
32,838.36
29,323.34
27,909.34
25,244.89
21,550.23
Net Sales Growth
-11.54%
0.75%
38.14%
55.07%
4.58%
5.02%
11.99%
5.07%
10.55%
17.14%
 
Cost Of Goods Sold
13,264.28
15,562.01
16,688.24
12,610.65
9,475.01
9,002.21
8,427.29
7,508.51
6,286.55
5,535.41
4,493.21
Gross Profit
57,863.66
62,285.30
60,575.83
43,321.01
26,593.39
25,485.26
24,411.07
21,814.83
21,622.79
19,709.48
17,057.02
GP Margin
81.35%
80.01%
78.40%
77.45%
73.73%
73.90%
74.34%
74.39%
77.48%
78.07%
79.15%
Total Expenditure
55,400.29
60,343.44
60,620.91
43,609.76
28,683.27
28,083.02
27,693.90
24,408.57
21,985.73
19,665.83
16,554.81
Power & Fuel Cost
-
11,436.68
12,423.45
8,631.29
5,795.41
6,013.70
6,452.71
5,674.79
5,603.83
5,460.52
4,364.25
% Of Sales
-
14.69%
16.08%
15.43%
16.07%
17.44%
19.65%
19.35%
20.08%
21.63%
20.25%
Employee Cost
-
5,864.53
5,428.21
3,992.47
2,265.59
2,127.82
2,141.16
1,845.72
1,668.75
1,377.79
1,231.74
% Of Sales
-
7.53%
7.03%
7.14%
6.28%
6.17%
6.52%
6.29%
5.98%
5.46%
5.72%
Manufacturing Exp.
-
4,285.54
4,211.77
3,415.94
2,682.03
2,518.63
2,470.14
2,321.34
1,976.20
1,703.47
1,482.56
% Of Sales
-
5.51%
5.45%
6.11%
7.44%
7.30%
7.52%
7.92%
7.08%
6.75%
6.88%
General & Admin Exp.
-
695.83
680.16
585.06
413.99
426.17
415.62
359.35
336.89
283.52
250.35
% Of Sales
-
0.89%
0.88%
1.05%
1.15%
1.24%
1.27%
1.23%
1.21%
1.12%
1.16%
Selling & Distn. Exp.
-
12,649.30
12,844.98
8,935.33
7,067.43
7,098.18
7,039.68
6,068.86
5,490.77
4,769.60
3,902.60
% Of Sales
-
16.25%
16.62%
15.98%
19.59%
20.58%
21.44%
20.70%
19.67%
18.89%
18.11%
Miscellaneous Exp.
-
9,870.01
8,374.86
5,483.91
1,005.63
950.75
884.37
704.44
737.63
613.11
3,902.60
% Of Sales
-
12.68%
10.84%
9.80%
2.79%
2.76%
2.69%
2.40%
2.64%
2.43%
3.94%
EBITDA
15,727.65
17,503.87
16,643.16
12,321.90
7,385.13
6,404.45
5,144.46
4,914.77
5,923.61
5,579.06
4,995.42
EBITDA Margin
22.11%
22.48%
21.54%
22.03%
20.48%
18.57%
15.67%
16.76%
21.22%
22.10%
23.18%
Other Income
1,092.86
966.61
826.36
860.66
947.76
661.60
659.49
576.25
619.51
741.54
399.10
Interest
6,421.25
6,926.32
6,060.03
3,663.17
702.40
718.09
787.92
447.32
324.14
313.99
406.75
Depreciation
4,041.75
4,040.82
3,571.38
2,724.36
1,807.59
1,833.79
1,563.22
1,457.48
1,252.06
1,154.41
1,138.37
PBT
4,533.91
7,503.34
7,838.11
6,795.03
5,822.90
4,514.17
3,452.81
3,586.22
4,966.92
4,852.20
3,849.40
Tax
-510.32
5.98
2,434.03
1,947.12
1,706.70
1,224.60
1,015.92
734.79
1,467.21
1,320.77
954.21
Tax Rate
-11.26%
0.10%
47.27%
30.60%
29.31%
27.30%
29.50%
20.49%
28.37%
27.22%
24.79%
PAT
5,044.23
3,862.97
1,663.93
3,406.02
3,037.89
2,275.12
1,589.57
1,968.67
2,630.74
2,584.30
2,235.23
PAT before Minority Interest
2,903.55
6,115.26
2,715.68
4,415.06
4,116.20
3,261.72
2,427.43
2,851.43
3,704.14
3,531.43
2,895.19
Minority Interest
-2,140.68
-2,252.29
-1,051.75
-1,009.04
-1,078.31
-986.60
-837.86
-882.76
-1,073.40
-947.13
-659.96
PAT Margin
7.09%
4.96%
2.15%
6.09%
8.42%
6.60%
4.84%
6.71%
9.43%
10.24%
10.37%
PAT Growth
-4.43%
132.16%
-51.15%
12.12%
33.53%
43.13%
-19.26%
-25.17%
1.80%
15.62%
 
Unadjusted EPS
78.13
59.84
25.77
52.76
47.06
35.24
24.62
30.49
40.75
40.03
34.62

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
56,652.33
58,019.52
57,361.85
31,387.08
27,429.31
23,139.75
21,614.40
19,656.54
17,068.65
14,573.34
Share Capital
131.56
131.52
131.47
93.37
93.35
151.03
136.38
134.44
133.63
129.43
Total Reserves
56,257.37
57,660.02
57,105.78
31,251.98
27,293.11
22,971.80
21,466.84
19,510.83
16,918.74
14,429.17
Non-Current Liabilities
106,664.57
103,839.43
81,677.97
10,663.31
8,955.33
10,091.20
10,635.50
9,159.14
7,892.38
6,242.38
Secured Loans
50,622.17
50,063.73
34,590.36
2,874.79
3,200.34
4,164.96
3,599.32
3,177.53
2,699.24
2,041.78
Unsecured Loans
8,123.74
6,622.37
6,203.08
3,893.92
2,343.83
2,219.36
4,012.67
3,475.54
3,025.26
2,072.99
Long Term Provisions
314.99
252.25
233.26
297.11
345.68
257.61
202.43
189.51
166.93
154.01
Current Liabilities
46,625.91
48,765.45
42,521.96
10,995.08
14,462.98
13,120.07
8,550.37
9,086.47
6,336.47
6,854.21
Trade Payables
6,688.59
6,083.70
5,029.68
3,048.19
2,395.54
2,352.24
3,249.86
2,862.20
2,632.00
2,178.43
Other Current Liabilities
25,515.04
22,168.10
15,065.55
5,657.51
7,594.49
6,353.22
2,702.02
3,258.49
2,069.70
3,214.87
Short Term Borrowings
11,988.13
18,378.52
20,519.95
1,157.85
3,478.91
3,071.39
1,530.02
1,763.03
828.80
836.26
Short Term Provisions
2,434.15
2,135.13
1,906.78
1,131.53
994.04
1,343.22
1,068.47
1,202.75
805.97
624.65
Total Liabilities
244,278.23
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
36,530.88
32,021.32
Net Block
87,551.86
87,113.08
69,257.20
34,786.19
34,270.78
31,828.16
25,208.57
20,561.41
17,549.11
16,850.68
Gross Block
101,340.78
97,049.48
75,780.29
38,672.50
36,415.45
46,105.42
37,388.66
31,341.84
27,042.44
25,225.62
Accumulated Depreciation
13,788.92
9,936.40
6,523.09
3,886.31
2,144.67
14,277.26
12,180.09
10,780.43
9,493.33
8,374.94
Non Current Assets
191,932.89
191,246.41
167,589.50
44,287.94
44,499.88
40,848.74
33,773.78
31,402.33
24,995.52
19,610.53
Capital Work in Progress
3,904.13
2,765.97
2,290.02
1,296.97
1,788.38
2,754.95
4,044.85
6,084.28
2,461.11
865.77
Non Current Investment
32,029.77
30,652.99
33,032.93
7,201.79
7,010.80
3,838.97
2,673.28
3,164.92
2,853.74
1,200.01
Long Term Loans & Adv.
49,760.83
49,722.21
40,743.67
895.60
1,145.37
2,404.68
1,847.08
1,591.72
2,131.56
694.07
Other Non Current Assets
18,686.30
20,992.16
22,265.68
107.39
284.55
21.98
0.00
0.00
0.00
0.00
Current Assets
52,345.34
49,880.57
40,309.16
18,459.46
15,076.56
13,184.07
13,962.33
12,720.80
11,535.36
12,410.79
Current Investments
11,494.28
6,944.10
8,253.20
6,998.59
3,590.40
3,416.32
4,937.53
4,845.87
5,022.06
6,733.23
Inventories
6,805.57
7,059.13
5,860.36
4,231.42
4,148.75
4,788.45
4,256.50
3,740.76
3,071.11
2,721.64
Sundry Debtors
5,651.50
6,690.07
5,202.63
3,009.56
3,002.01
2,647.37
2,509.15
2,175.05
1,728.75
1,410.74
Cash & Bank
3,813.10
1,908.23
1,316.10
2,307.01
2,307.15
439.71
396.69
229.18
326.60
284.54
Other Current Assets
24,580.89
8,065.82
4,572.29
600.92
2,028.25
1,892.22
1,862.46
1,729.94
1,386.84
1,260.64
Short Term Loans & Adv.
16,030.73
19,213.22
15,104.58
1,311.96
1,250.87
1,828.11
1,798.32
1,691.24
1,353.75
1,210.06
Net Current Assets
5,719.43
1,115.12
-2,212.80
7,464.38
613.58
64.00
5,411.96
3,634.33
5,198.89
5,556.58
Total Assets
244,278.23
241,126.98
207,898.66
62,747.40
59,576.44
54,032.81
47,736.11
44,123.13
36,530.88
32,021.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
16,666.05
-1,658.58
-4,139.90
7,287.80
5,868.36
4,596.14
3,549.29
4,241.68
4,295.49
3,544.85
PBT
6,084.61
5,134.40
6,362.18
5,822.90
4,486.32
3,443.35
3,586.22
5,171.35
4,852.20
3,849.40
Adjustment
8,732.51
9,148.88
4,094.09
1,611.41
2,072.11
1,769.38
1,425.63
800.00
814.17
1,209.75
Changes in Working Capital
3,587.45
-14,068.33
-12,896.60
818.61
483.62
-309.55
-598.86
-786.68
-252.71
-493.39
Cash after chg. in Working capital
18,404.57
214.95
-2,440.33
8,252.92
7,042.05
4,903.18
4,412.99
5,184.67
5,413.66
4,565.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,738.52
-1,873.53
-1,699.57
-965.12
-1,173.69
-307.04
-863.70
-942.99
-1,118.17
-1,020.91
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
-11,635.37
-2,271.00
509.76
-3,487.65
-4,572.57
-2,262.87
-2,389.46
-5,725.30
-3,628.89
-3,209.96
Net Fixed Assets
-2,859.06
-1,941.93
-4,943.81
-418.03
-328.27
-649.63
-1,024.00
-2,532.83
-537.17
104.73
Net Investments
3,451.42
4,419.02
-26,550.17
-1,896.80
-1,749.28
253.30
620.79
605.31
80.51
-585.46
Others
-12,227.73
-4,748.09
32,003.74
-1,172.82
-2,495.02
-1,866.54
-1,986.25
-3,797.78
-3,172.23
-2,729.23
Cash from Financing Activity
-3,185.32
4,157.99
3,449.07
-3,798.56
-1,364.57
-2,279.98
-1,046.28
1,347.73
-678.85
-295.10
Net Cash Inflow / Outflow
1,845.36
228.41
-181.07
1.59
-68.78
53.29
113.55
-135.89
-12.25
39.79
Opening Cash & Equivalents
1,223.69
936.65
93.82
113.34
124.70
396.69
229.18
326.60
284.54
237.00
Closing Cash & Equivalent
3,072.80
1,223.69
949.32
93.82
113.34
461.69
396.69
229.18
326.60
284.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
857.24
878.83
870.73
671.42
586.75
502.15
469.53
427.17
370.96
316.70
ROA
2.52%
1.21%
3.26%
6.73%
5.74%
4.77%
6.21%
9.19%
10.30%
9.68%
ROE
10.71%
4.72%
9.97%
14.02%
12.93%
10.88%
13.85%
20.23%
22.40%
21.45%
ROCE
9.25%
8.40%
12.15%
16.21%
13.88%
12.75%
13.33%
20.62%
22.73%
21.56%
Fixed Asset Turnover
0.85
0.95
1.00
1.07
0.93
0.87
0.95
1.06
1.07
0.99
Receivable days
26.57
26.54
26.26
27.26
26.76
25.81
26.27
22.93
20.53
17.53
Inventory Days
29.85
28.83
32.27
38.00
42.33
45.26
44.85
40.01
37.87
37.53
Payable days
40.38
36.06
36.66
34.17
30.18
36.29
44.56
44.54
43.50
43.16
Cash Conversion Cycle
16.03
19.31
21.87
31.09
38.90
34.78
26.55
18.40
14.90
11.90
Total Debt/Equity
1.47
1.46
1.17
0.29
0.46
0.52
0.45
0.49
0.41
0.47
Interest Cover
1.88
1.85
2.74
9.29
7.25
5.37
9.02
16.95
16.45
10.46

News Update


  • Grasim Industries to foray into paints business
    23rd Jan 2021, 11:42 AM

    Board has approved initial capital expenditure of around Rs 5,000 crore over the next 3 years

    Read More
  • Grasim Industries sells fertiliser business to Indorama Corporation
    13th Nov 2020, 12:33 PM

    The board approved the divestment of the company's fertiliser business

    Read More
  • Grasim Industries inks agreement with Lubrizol Advanced Materials
    31st Oct 2020, 08:43 AM

    The agreement aims to manufacture and supply chlorinated polyvinyl chloride resin in India

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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