DCW. | GRAUER & WEIL | DCW./ GRAUER & WEIL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 46.9 | 29.7 | 157.5% | View Chart |
P/BV | x | 1.6 | 6.1 | 26.8% | View Chart |
Dividend Yield | % | 0.9 | 0.9 | 100.5% |
DCW. GRAUER & WEIL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
DCW. Mar-23 |
GRAUER & WEIL Mar-23 |
DCW./ GRAUER & WEIL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 63 | 110 | 56.8% | |
Low | Rs | 34 | 54 | 62.1% | |
Sales per share (Unadj.) | Rs | 89.2 | 43.2 | 206.3% | |
Earnings per share (Unadj.) | Rs | 6.5 | 5.0 | 130.5% | |
Cash flow per share (Unadj.) | Rs | 9.6 | 5.9 | 163.2% | |
Dividends per share (Unadj.) | Rs | 0.50 | 0.80 | 62.5% | |
Avg Dividend yield | % | 1.0 | 1.0 | 106.8% | |
Book value per share (Unadj.) | Rs | 34.7 | 30.0 | 115.9% | |
Shares outstanding (eoy) | m | 295.16 | 226.71 | 130.2% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 0.5 | 1.9 | 28.4% | |
Avg P/E ratio | x | 7.4 | 16.5 | 44.8% | |
P/CF ratio (eoy) | x | 5.0 | 14.0 | 35.9% | |
Price / Book Value ratio | x | 1.4 | 2.7 | 50.5% | |
Dividend payout | % | 7.7 | 16.1 | 47.9% | |
Avg Mkt Cap | Rs m | 14,182 | 18,613 | 76.2% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 1,822 | 940 | 193.7% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 26,338 | 9,804 | 268.6% | |
Other income | Rs m | 153 | 220 | 69.7% | |
Total revenues | Rs m | 26,491 | 10,024 | 264.3% | |
Gross profit | Rs m | 4,754 | 1,523 | 312.1% | |
Depreciation | Rs m | 902 | 198 | 455.1% | |
Interest | Rs m | 1,261 | 25 | 4,982.8% | |
Profit before tax | Rs m | 2,744 | 1,520 | 180.6% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 824 | 390 | 211.3% | |
Profit after tax | Rs m | 1,920 | 1,130 | 170.0% | |
Gross profit margin | % | 18.0 | 15.5 | 116.2% | |
Effective tax rate | % | 30.0 | 25.7 | 117.0% | |
Net profit margin | % | 7.3 | 11.5 | 63.3% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 6,876 | 6,381 | 107.8% | |
Current liabilities | Rs m | 4,995 | 2,223 | 224.7% | |
Net working cap to sales | % | 7.1 | 42.4 | 16.8% | |
Current ratio | x | 1.4 | 2.9 | 48.0% | |
Inventory Days | Days | 3 | 31 | 9.1% | |
Debtors Days | Days | 184 | 684 | 26.9% | |
Net fixed assets | Rs m | 13,757 | 3,161 | 435.2% | |
Share capital | Rs m | 590 | 227 | 260.4% | |
"Free" reserves | Rs m | 9,661 | 6,565 | 147.1% | |
Net worth | Rs m | 10,251 | 6,792 | 150.9% | |
Long term debt | Rs m | 3,807 | 1 | 718,228.3% | |
Total assets | Rs m | 20,633 | 9,543 | 216.2% | |
Interest coverage | x | 3.2 | 61.0 | 5.2% | |
Debt to equity ratio | x | 0.4 | 0 | 475,888.5% | |
Sales to assets ratio | x | 1.3 | 1.0 | 124.2% | |
Return on assets | % | 15.4 | 12.1 | 127.4% | |
Return on equity | % | 18.7 | 16.6 | 112.6% | |
Return on capital | % | 28.5 | 22.7 | 125.3% | |
Exports to sales | % | 28.2 | 0 | - | |
Imports to sales | % | 29.3 | 9.4 | 312.0% | |
Exports (fob) | Rs m | 7,440 | NA | - | |
Imports (cif) | Rs m | 7,715 | 921 | 838.2% | |
Fx inflow | Rs m | 7,440 | 634 | 1,173.5% | |
Fx outflow | Rs m | 7,715 | 955 | 808.2% | |
Net fx | Rs m | -275 | -321 | 85.8% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 2,259 | 1,135 | 199.0% | |
From Investments | Rs m | -1,646 | -1,111 | 148.2% | |
From Financial Activity | Rs m | -1,391 | -235 | 591.2% | |
Net Cashflow | Rs m | -778 | -211 | 368.6% |
Indian Promoters | % | 44.1 | 69.1 | 63.8% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 7.3 | 1.0 | 750.5% | |
FIIs | % | 7.3 | 1.0 | 763.2% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 55.9 | 31.0 | 180.7% | |
Shareholders | 152,888 | 49,450 | 309.2% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare DCW. With: PIDILITE INDUSTRIES SRF BALAJI AMINES YASHO INDUSTRIES GHCL
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | DCW. | GRAUER & WEIL |
---|---|---|
1-Day | -0.11% | -2.15% |
1-Month | 5.99% | -5.45% |
1-Year | 22.41% | 60.16% |
3-Year CAGR | 13.68% | 61.98% |
5-Year CAGR | 24.95% | 30.32% |
* Compound Annual Growth Rate
Here are more details on the DCW. share price and the GRAUER & WEIL share price.
Moving on to shareholding structures...
The promoters of DCW. hold a 44.1% stake in the company. In case of GRAUER & WEIL the stake stands at 69.1%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of DCW. and the shareholding pattern of GRAUER & WEIL.
Finally, a word on dividends...
In the most recent financial year, DCW. paid a dividend of Rs 0.5 per share. This amounted to a Dividend Payout ratio of 7.7%.
GRAUER & WEIL paid Rs 0.8, and its dividend payout ratio stood at 16.1%.
You may visit here to review the dividend history of DCW., and the dividend history of GRAUER & WEIL.
After opening the day on positive note, Indian share markets continued the momentum as the session progressed and ended on firm footing.