equitymaster.comFalseFalseGRAUER & WEIL |
|
Price History |
Price | Rs | 176.6 | | % ch | % | 0.7 |
Mkt Cap | Rs m | 40,025 | | No. of
shares | m | 226.71 |
Vol | '000 | 165.7 | | % ch week | % | 12.2 |
P/E | X | 28.8 | | % ch 1-mth | % | -6.8 |
P/CF | X | 30.1 | | % ch 12-mth | % | 91.8 |
EPS (TTM) | Rs | 6.1 | | 52 week H/L | Rs | 204.8/88.9 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 67 | 63 | 49 | 77 | 110 |
Low | Rs | 42 | 28 | 30 | 37 | 54 |
Sales per share (Unadj.) | Rs | 26.5 | 27.3 | 26.7 | 33.9 | 43.2 |
Earnings per share (Unadj.) | Rs | 2.8 | 3.3 | 3.0 | 3.5 | 5.0 |
Diluted earnings per share | Rs | 2.8 | 3.3 | 3.0 | 3.5 | 5.0 |
Cash flow per share (Unadj.) | Rs | 3.5 | 4.2 | 3.8 | 4.3 | 5.9 |
Dividends per share (Unadj.) | Rs | 0.60 | 0.50 | 0.50 | 0.65 | 0.80 |
Adj. dividends per share | Rs | 0.60 | 0.50 | 0.50 | 0.65 | 0.80 |
Avg Dividend yield | % | 1.1 | 1.1 | 1.3 | 1.1 | 1.0 |
Book value per share (Unadj.) | Rs | 17.7 | 19.6 | 22.7 | 25.7 | 30.0 |
Adj. book value per share | Rs | 17.7 | 19.6 | 22.7 | 25.7 | 30.0 |
Shares outstanding (eoy) | m | 226.71 | 226.71 | 226.71 | 226.71 | 226.71 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 2.0 | 1.7 | 1.5 | 1.7 | 1.9 |
Avg P/E ratio | x | 19.3 | 13.5 | 13.0 | 16.3 | 16.5 |
P/CF ratio (eoy) | x | 15.5 | 10.8 | 10.3 | 13.1 | 14.0 |
Price / Book Value ratio | x | 3.1 | 2.3 | 1.7 | 2.2 | 2.7 |
Dividend payout | % | 21.3 | 14.9 | 16.5 | 18.7 | 16.1 |
Avg Mkt Cap | Rs m | 12,304 | 10,247 | 8,972 | 12,854 | 18,613 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 680 | 743 | 701 | 817 | 940 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 6,011 | 6,194 | 6,050 | 7,682 | 9,804 |
Other income | Rs m | 116 | 119 | 147 | 177 | 220 |
Total revenues | Rs m | 6,126 | 6,313 | 6,197 | 7,859 | 10,024 |
Gross profit | Rs m | 997 | 1,058 | 1,008 | 1,120 | 1,523 |
Depreciation | Rs m | 155 | 190 | 184 | 196 | 198 |
Interest | Rs m | 16 | 33 | 29 | 32 | 25 |
Profit before tax | Rs m | 941 | 954 | 942 | 1,068 | 1,520 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 303 | 196 | 254 | 280 | 390 |
Profit after tax | Rs m | 639 | 758 | 688 | 788 | 1,130 |
Gross profit margin | % | 16.6 | 17.1 | 16.7 | 14.6 | 15.5 |
Effective tax rate | % | 32.1 | 20.5 | 27.0 | 26.3 | 25.7 |
Net profit margin | % | 10.6 | 12.2 | 11.4 | 10.3 | 11.5 |
BALANCE SHEET DATA |
Current assets | Rs m | 3,258 | 3,805 | 4,987 | 5,519 | 6,381 |
Current liabilities | Rs m | 1,307 | 1,491 | 1,850 | 1,912 | 2,223 |
Net working cap to sales | % | 32.5 | 37.4 | 51.9 | 46.9 | 42.4 |
Current ratio | x | 2.5 | 2.6 | 2.7 | 2.9 | 2.9 |
Inventory Days | Days | 13 | 11 | 5 | 12 | 31 |
Debtors Days | Days | 679 | 671 | 766 | 617 | 684 |
Net fixed assets | Rs m | 2,554 | 2,615 | 2,511 | 2,721 | 3,161 |
Share capital | Rs m | 227 | 227 | 227 | 227 | 227 |
"Free" reserves | Rs m | 3,786 | 4,221 | 4,914 | 5,597 | 6,565 |
Net worth | Rs m | 4,012 | 4,448 | 5,140 | 5,824 | 6,792 |
Long term debt | Rs m | 6 | 2 | 2 | 1 | 1 |
Total assets | Rs m | 5,812 | 6,419 | 7,499 | 8,240 | 9,543 |
Interest coverage | x | 59.2 | 30.2 | 34.0 | 34.0 | 61.0 |
Debt to equity ratio | x | 0 | 0 | 0 | 0 | 0 |
Sales to assets ratio | x | 1.0 | 1.0 | 0.8 | 0.9 | 1.0 |
Return on assets | % | 11.3 | 12.3 | 9.6 | 10.0 | 12.1 |
Return on equity | % | 15.9 | 17.1 | 13.4 | 13.5 | 16.6 |
Return on capital | % | 23.8 | 22.2 | 18.9 | 18.9 | 22.7 |
Exports to sales | % | 0 | 0 | 0 | 0 | 0 |
Imports to sales | % | 11.3 | 11.2 | 9.8 | 11.6 | 9.4 |
Exports (fob) | Rs m | 0 | 0 | 0 | 0 | 0 |
Imports (cif) | Rs m | 680 | 694 | 590 | 892 | 921 |
Fx inflow | Rs m | 518 | 506 | 595 | 709 | 634 |
Fx outflow | Rs m | 707 | 708 | 602 | 919 | 955 |
Net fx | Rs m | -189 | -202 | -7 | -210 | -321 |
CASH FLOW |
From Operations | Rs m | 325 | 840 | 1,167 | 439 | 1,135 |
From Investments | Rs m | -131 | -528 | -427 | -166 | -1,111 |
From Financial Activity | Rs m | -22 | -365 | -27 | -150 | -235 |
Net Cashflow | Rs m | 171 | -52 | 713 | 123 | -211 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 69.1% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 1.1% |
FIIs: | 1.1% |
ADR/GDR: | 0.0% |
Free float: | 31.0% |
Shareholders: | 43,660 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | Growel House, Akurli Road, Kandivli (E), Mumbai - 400101 |
E-MAIL: | hq@growel.com |
WEB: | www.growel.com |
TELEPHONE: | 022- 6993000 |
FAX: | 022- 6993010 |
SECTOR: | CHEMICALS & PESTICIDES |
GROUP: | Grauer & Weil Group |
TR AGENT: | Link Intime India Pvt Ltd., C 101 247 Park, LBS Marg, Vikhroli (West) |
CHM: | Umeshkumar More |
COMP SEC: | Chintan K Gandhi |
YEAR OF INC: | 1957 |
BSE CODE: | 505710 |
FV (Rs): | 1 |
DIV YIELD (%): | 0.5 |