GRAUER & WEIL | AETHER INDUSTRIES | GRAUER & WEIL/ AETHER INDUSTRIES |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 30.4 | 91.7 | 33.1% | View Chart |
P/BV | x | 6.2 | 9.0 | 69.3% | View Chart |
Dividend Yield | % | 0.9 | 0.0 | - |
GRAUER & WEIL AETHER INDUSTRIES |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
GRAUER & WEIL Mar-23 |
AETHER INDUSTRIES Mar-23 |
GRAUER & WEIL/ AETHER INDUSTRIES |
5-Yr Chart Click to enlarge
|
||
High | Rs | 110 | 1,050 | 10.5% | |
Low | Rs | 54 | 700 | 7.7% | |
Sales per share (Unadj.) | Rs | 43.2 | 52.3 | 82.7% | |
Earnings per share (Unadj.) | Rs | 5.0 | 10.5 | 47.6% | |
Cash flow per share (Unadj.) | Rs | 5.9 | 12.3 | 47.5% | |
Dividends per share (Unadj.) | Rs | 0.80 | 0 | - | |
Avg Dividend yield | % | 1.0 | 0 | - | |
Book value per share (Unadj.) | Rs | 30.0 | 99.8 | 30.0% | |
Shares outstanding (eoy) | m | 226.71 | 124.51 | 182.1% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 16.7 | 11.3% | |
Avg P/E ratio | x | 16.5 | 83.5 | 19.7% | |
P/CF ratio (eoy) | x | 14.0 | 70.9 | 19.8% | |
Price / Book Value ratio | x | 2.7 | 8.8 | 31.3% | |
Dividend payout | % | 16.1 | 0 | - | |
Avg Mkt Cap | Rs m | 18,613 | 108,938 | 17.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 940 | 345 | 272.9% | |
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 | 9,804 | 6,511 | 150.6% | |
Other income | Rs m | 220 | 166 | 132.7% | |
Total revenues | Rs m | 10,024 | 6,676 | 150.1% | |
Gross profit | Rs m | 1,523 | 1,863 | 81.8% | |
Depreciation | Rs m | 198 | 232 | 85.2% | |
Interest | Rs m | 25 | 51 | 49.7% | |
Profit before tax | Rs m | 1,520 | 1,745 | 87.1% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 390 | 441 | 88.5% | |
Profit after tax | Rs m | 1,130 | 1,304 | 86.6% | |
Gross profit margin | % | 15.5 | 28.6 | 54.3% | |
Effective tax rate | % | 25.7 | 25.3 | 101.7% | |
Net profit margin | % | 11.5 | 20.0 | 57.5% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 6,381 | 6,752 | 94.5% | |
Current liabilities | Rs m | 2,223 | 940 | 236.5% | |
Net working cap to sales | % | 42.4 | 89.3 | 47.5% | |
Current ratio | x | 2.9 | 7.2 | 40.0% | |
Inventory Days | Days | 31 | 13 | 243.9% | |
Debtors Days | Days | 684 | 145 | 471.1% | |
Net fixed assets | Rs m | 3,161 | 7,047 | 44.9% | |
Share capital | Rs m | 227 | 1,245 | 18.2% | |
"Free" reserves | Rs m | 6,565 | 11,185 | 58.7% | |
Net worth | Rs m | 6,792 | 12,431 | 54.6% | |
Long term debt | Rs m | 1 | 0 | - | |
Total assets | Rs m | 9,543 | 13,799 | 69.2% | |
Interest coverage | x | 61.0 | 35.3 | 173.1% | |
Debt to equity ratio | x | 0 | 0 | - | |
Sales to assets ratio | x | 1.0 | 0.5 | 217.8% | |
Return on assets | % | 12.1 | 9.8 | 123.2% | |
Return on equity | % | 16.6 | 10.5 | 158.5% | |
Return on capital | % | 22.7 | 14.4 | 157.4% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 9.4 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | 921 | NA | - | |
Fx inflow | Rs m | 634 | 2,801 | 22.6% | |
Fx outflow | Rs m | 955 | 1,603 | 59.6% | |
Net fx | Rs m | -321 | 1,198 | -26.8% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 1,135 | -66 | -1,730.5% | |
From Investments | Rs m | -1,111 | -3,484 | 31.9% | |
From Financial Activity | Rs m | -235 | 4,392 | -5.4% | |
Net Cashflow | Rs m | -211 | 843 | -25.0% |
Indian Promoters | % | 69.1 | 81.7 | 84.5% | |
Foreign collaborators | % | 0.0 | 0.1 | - | |
Indian inst/Mut Fund | % | 1.0 | 14.0 | 6.9% | |
FIIs | % | 1.0 | 2.2 | 42.8% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 31.0 | 18.2 | 170.0% | |
Shareholders | 49,450 | 78,655 | 62.9% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare GRAUER & WEIL 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 | GRAUER & WEIL | AETHER INDUSTRIES |
---|---|---|
1-Day | -0.05% | -0.79% |
1-Month | 4.05% | 6.51% |
1-Year | 63.94% | -10.86% |
3-Year CAGR | 64.12% | 2.66% |
5-Year CAGR | 30.38% | 1.59% |
* Compound Annual Growth Rate
Here are more details on the GRAUER & WEIL share price and the AETHER INDUSTRIES share price.
Moving on to shareholding structures...
The promoters of GRAUER & WEIL hold a 69.1% stake in the company. In case of AETHER INDUSTRIES the stake stands at 81.8%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of GRAUER & WEIL and the shareholding pattern of AETHER INDUSTRIES.
Finally, a word on dividends...
In the most recent financial year, GRAUER & WEIL paid a dividend of Rs 0.8 per share. This amounted to a Dividend Payout ratio of 16.1%.
AETHER INDUSTRIES paid Rs 0.0, and its dividend payout ratio stood at 0.0%.
You may visit here to review the dividend history of GRAUER & WEIL, and the dividend history of AETHER INDUSTRIES.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.