GRAUER & WEIL | BEARDSELL | GRAUER & WEIL/ BEARDSELL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 30.4 | 16.0 | 190.3% | View Chart |
P/BV | x | 6.2 | 2.9 | 217.2% | View Chart |
Dividend Yield | % | 0.9 | 0.2 | 366.3% |
GRAUER & WEIL BEARDSELL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
GRAUER & WEIL Mar-23 |
BEARDSELL Mar-23 |
GRAUER & WEIL/ BEARDSELL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 110 | 30 | 371.0% | |
Low | Rs | 54 | 13 | 412.2% | |
Sales per share (Unadj.) | Rs | 43.2 | 61.9 | 69.8% | |
Earnings per share (Unadj.) | Rs | 5.0 | 2.3 | 219.8% | |
Cash flow per share (Unadj.) | Rs | 5.9 | 3.9 | 149.1% | |
Dividends per share (Unadj.) | Rs | 0.80 | 0.10 | 800.0% | |
Avg Dividend yield | % | 1.0 | 0.5 | 208.5% | |
Book value per share (Unadj.) | Rs | 30.0 | 15.7 | 191.0% | |
Shares outstanding (eoy) | m | 226.71 | 37.47 | 605.0% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 0.3 | 549.4% | |
Avg P/E ratio | x | 16.5 | 9.4 | 174.6% | |
P/CF ratio (eoy) | x | 14.0 | 5.4 | 257.4% | |
Price / Book Value ratio | x | 2.7 | 1.4 | 200.9% | |
Dividend payout | % | 16.1 | 4.4 | 364.0% | |
Avg Mkt Cap | Rs m | 18,613 | 802 | 2,321.5% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 940 | 193 | 487.4% | |
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 | 2,320 | 422.6% | |
Other income | Rs m | 220 | 40 | 555.2% | |
Total revenues | Rs m | 10,024 | 2,360 | 424.8% | |
Gross profit | Rs m | 1,523 | 182 | 837.3% | |
Depreciation | Rs m | 198 | 62 | 318.1% | |
Interest | Rs m | 25 | 46 | 55.5% | |
Profit before tax | Rs m | 1,520 | 114 | 1,336.9% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 390 | 29 | 1,357.8% | |
Profit after tax | Rs m | 1,130 | 85 | 1,329.8% | |
Gross profit margin | % | 15.5 | 7.8 | 198.2% | |
Effective tax rate | % | 25.7 | 25.3 | 101.6% | |
Net profit margin | % | 11.5 | 3.7 | 314.7% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 6,381 | 837 | 762.7% | |
Current liabilities | Rs m | 2,223 | 765 | 290.5% | |
Net working cap to sales | % | 42.4 | 3.1 | 1,378.1% | |
Current ratio | x | 2.9 | 1.1 | 262.5% | |
Inventory Days | Days | 31 | 5 | 596.0% | |
Debtors Days | Days | 684 | 609 | 112.4% | |
Net fixed assets | Rs m | 3,161 | 631 | 501.1% | |
Share capital | Rs m | 227 | 75 | 302.6% | |
"Free" reserves | Rs m | 6,565 | 513 | 1,280.5% | |
Net worth | Rs m | 6,792 | 588 | 1,155.8% | |
Long term debt | Rs m | 1 | 95 | 0.6% | |
Total assets | Rs m | 9,543 | 1,467 | 650.3% | |
Interest coverage | x | 61.0 | 3.5 | 1,746.8% | |
Debt to equity ratio | x | 0 | 0.2 | 0.0% | |
Sales to assets ratio | x | 1.0 | 1.6 | 65.0% | |
Return on assets | % | 12.1 | 8.9 | 136.1% | |
Return on equity | % | 16.6 | 14.5 | 115.1% | |
Return on capital | % | 22.7 | 23.3 | 97.5% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 9.4 | 2.1 | 457.3% | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | 921 | 48 | 1,932.6% | |
Fx inflow | Rs m | 634 | 0 | - | |
Fx outflow | Rs m | 955 | 48 | 2,004.3% | |
Net fx | Rs m | -321 | -48 | 673.2% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 1,135 | 153 | 742.6% | |
From Investments | Rs m | -1,111 | -132 | 839.3% | |
From Financial Activity | Rs m | -235 | -11 | 2,055.0% | |
Net Cashflow | Rs m | -211 | 9 | -2,325.9% |
Indian Promoters | % | 69.1 | 56.1 | 123.1% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 1.0 | 0.3 | 293.9% | |
FIIs | % | 1.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 31.0 | 43.9 | 70.5% | |
Shareholders | 49,450 | 14,047 | 352.0% | ||
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 | BEARDSELL |
---|---|---|
1-Day | -0.05% | 0.00% |
1-Month | 4.05% | 15.13% |
1-Year | 63.94% | 96.81% |
3-Year CAGR | 64.12% | 66.85% |
5-Year CAGR | 30.38% | 24.10% |
* Compound Annual Growth Rate
Here are more details on the GRAUER & WEIL share price and the BEARDSELL share price.
Moving on to shareholding structures...
The promoters of GRAUER & WEIL hold a 69.1% stake in the company. In case of BEARDSELL the stake stands at 56.1%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of GRAUER & WEIL and the shareholding pattern of BEARDSELL.
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%.
BEARDSELL paid Rs 0.1, and its dividend payout ratio stood at 4.4%.
You may visit here to review the dividend history of GRAUER & WEIL, and the dividend history of BEARDSELL.
Indian share markets reversed the trend as the session progressed and ended the lower. After starting higher on Friday, equity markets had an anti-climatic end today.