GRAUER & WEIL | ORIENTAL AROMATICS | GRAUER & WEIL/ ORIENTAL AROMATICS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 30.9 | 7,345.1 | 0.4% | View Chart |
P/BV | x | 6.3 | 2.1 | 306.9% | View Chart |
Dividend Yield | % | 0.8 | 0.1 | 646.3% |
GRAUER & WEIL ORIENTAL AROMATICS |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
GRAUER & WEIL Mar-23 |
ORIENTAL AROMATICS Mar-23 |
GRAUER & WEIL/ ORIENTAL AROMATICS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 110 | 750 | 14.7% | |
Low | Rs | 54 | 295 | 18.3% | |
Sales per share (Unadj.) | Rs | 43.2 | 252.3 | 17.1% | |
Earnings per share (Unadj.) | Rs | 5.0 | 5.9 | 84.9% | |
Cash flow per share (Unadj.) | Rs | 5.9 | 11.6 | 50.3% | |
Dividends per share (Unadj.) | Rs | 0.80 | 0.50 | 160.0% | |
Avg Dividend yield | % | 1.0 | 0.1 | 1,018.2% | |
Book value per share (Unadj.) | Rs | 30.0 | 185.7 | 16.1% | |
Shares outstanding (eoy) | m | 226.71 | 33.65 | 673.7% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 2.1 | 91.7% | |
Avg P/E ratio | x | 16.5 | 89.1 | 18.5% | |
P/CF ratio (eoy) | x | 14.0 | 44.9 | 31.2% | |
Price / Book Value ratio | x | 2.7 | 2.8 | 97.4% | |
Dividend payout | % | 16.1 | 8.5 | 188.4% | |
Avg Mkt Cap | Rs m | 18,613 | 17,582 | 105.9% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 940 | 528 | 177.9% | |
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 | 8,491 | 115.5% | |
Other income | Rs m | 220 | 58 | 378.0% | |
Total revenues | Rs m | 10,024 | 8,549 | 117.3% | |
Gross profit | Rs m | 1,523 | 541 | 281.4% | |
Depreciation | Rs m | 198 | 194 | 102.0% | |
Interest | Rs m | 25 | 130 | 19.4% | |
Profit before tax | Rs m | 1,520 | 275 | 552.9% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 390 | 77 | 504.0% | |
Profit after tax | Rs m | 1,130 | 197 | 572.1% | |
Gross profit margin | % | 15.5 | 6.4 | 243.7% | |
Effective tax rate | % | 25.7 | 28.2 | 91.2% | |
Net profit margin | % | 11.5 | 2.3 | 495.5% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 6,381 | 6,396 | 99.8% | |
Current liabilities | Rs m | 2,223 | 2,981 | 74.6% | |
Net working cap to sales | % | 42.4 | 40.2 | 105.4% | |
Current ratio | x | 2.9 | 2.1 | 133.8% | |
Inventory Days | Days | 31 | 9 | 331.5% | |
Debtors Days | Days | 684 | 817 | 83.7% | |
Net fixed assets | Rs m | 3,161 | 3,468 | 91.1% | |
Share capital | Rs m | 227 | 168 | 134.7% | |
"Free" reserves | Rs m | 6,565 | 6,081 | 108.0% | |
Net worth | Rs m | 6,792 | 6,249 | 108.7% | |
Long term debt | Rs m | 1 | 316 | 0.2% | |
Total assets | Rs m | 9,543 | 9,865 | 96.7% | |
Interest coverage | x | 61.0 | 3.1 | 1,963.3% | |
Debt to equity ratio | x | 0 | 0.1 | 0.2% | |
Sales to assets ratio | x | 1.0 | 0.9 | 119.4% | |
Return on assets | % | 12.1 | 3.3 | 364.3% | |
Return on equity | % | 16.6 | 3.2 | 526.4% | |
Return on capital | % | 22.7 | 6.2 | 368.6% | |
Exports to sales | % | 0 | 36.8 | 0.0% | |
Imports to sales | % | 9.4 | 35.4 | 26.5% | |
Exports (fob) | Rs m | NA | 3,127 | 0.0% | |
Imports (cif) | Rs m | 921 | 3,008 | 30.6% | |
Fx inflow | Rs m | 634 | 3,127 | 20.3% | |
Fx outflow | Rs m | 955 | 3,008 | 31.7% | |
Net fx | Rs m | -321 | 119 | -270.1% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 1,135 | -223 | -509.0% | |
From Investments | Rs m | -1,111 | -465 | 239.0% | |
From Financial Activity | Rs m | -235 | 781 | -30.1% | |
Net Cashflow | Rs m | -211 | 94 | -224.9% |
Indian Promoters | % | 69.1 | 74.2 | 93.1% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 1.0 | 0.5 | 198.0% | |
FIIs | % | 1.0 | 0.1 | 950.0% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 31.0 | 25.8 | 119.8% | |
Shareholders | 49,450 | 25,875 | 191.1% | ||
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 | CAMPH.& ALL |
---|---|---|
1-Day | 1.61% | 3.17% |
1-Month | -1.82% | 15.10% |
1-Year | 66.31% | -7.26% |
3-Year CAGR | 64.03% | -25.10% |
5-Year CAGR | 31.30% | 11.22% |
* Compound Annual Growth Rate
Here are more details on the GRAUER & WEIL share price and the CAMPH.& ALL share price.
Moving on to shareholding structures...
The promoters of GRAUER & WEIL hold a 69.1% stake in the company. In case of CAMPH.& ALL the stake stands at 74.2%.
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 CAMPH.& ALL.
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%.
CAMPH.& ALL paid Rs 0.5, and its dividend payout ratio stood at 8.5%.
You may visit here to review the dividend history of GRAUER & WEIL, and the dividend history of CAMPH.& ALL.
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.