GRAUER & WEIL | HEUBACH COLORANTS | GRAUER & WEIL/ HEUBACH COLORANTS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 30.4 | 21.7 | 140.1% | View Chart |
P/BV | x | 6.2 | 2.2 | 278.1% | View Chart |
Dividend Yield | % | 0.9 | 0.0 | - |
GRAUER & WEIL HEUBACH COLORANTS |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
GRAUER & WEIL Mar-23 |
HEUBACH COLORANTS Mar-23 |
GRAUER & WEIL/ HEUBACH COLORANTS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 110 | 529 | 20.8% | |
Low | Rs | 54 | 258 | 20.9% | |
Sales per share (Unadj.) | Rs | 43.2 | 332.1 | 13.0% | |
Earnings per share (Unadj.) | Rs | 5.0 | 8.3 | 60.0% | |
Cash flow per share (Unadj.) | Rs | 5.9 | 17.1 | 34.1% | |
Dividends per share (Unadj.) | Rs | 0.80 | 0 | - | |
Avg Dividend yield | % | 1.0 | 0 | - | |
Book value per share (Unadj.) | Rs | 30.0 | 187.4 | 16.0% | |
Shares outstanding (eoy) | m | 226.71 | 23.08 | 982.3% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 1.2 | 160.1% | |
Avg P/E ratio | x | 16.5 | 47.4 | 34.8% | |
P/CF ratio (eoy) | x | 14.0 | 23.0 | 61.1% | |
Price / Book Value ratio | x | 2.7 | 2.1 | 130.4% | |
Dividend payout | % | 16.1 | 0 | - | |
Avg Mkt Cap | Rs m | 18,613 | 9,086 | 204.8% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 940 | 692 | 135.9% | |
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 | 7,664 | 127.9% | |
Other income | Rs m | 220 | 54 | 405.2% | |
Total revenues | Rs m | 10,024 | 7,718 | 129.9% | |
Gross profit | Rs m | 1,523 | 552 | 276.1% | |
Depreciation | Rs m | 198 | 204 | 97.1% | |
Interest | Rs m | 25 | 2 | 1,100.4% | |
Profit before tax | Rs m | 1,520 | 400 | 380.2% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 390 | 208 | 187.7% | |
Profit after tax | Rs m | 1,130 | 192 | 588.9% | |
Gross profit margin | % | 15.5 | 7.2 | 215.8% | |
Effective tax rate | % | 25.7 | 52.0 | 49.4% | |
Net profit margin | % | 11.5 | 2.5 | 460.4% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 6,381 | 4,470 | 142.8% | |
Current liabilities | Rs m | 2,223 | 2,163 | 102.8% | |
Net working cap to sales | % | 42.4 | 30.1 | 140.9% | |
Current ratio | x | 2.9 | 2.1 | 138.9% | |
Inventory Days | Days | 31 | 29 | 105.4% | |
Debtors Days | Days | 684 | 1,037 | 66.0% | |
Net fixed assets | Rs m | 3,161 | 2,148 | 147.2% | |
Share capital | Rs m | 227 | 231 | 98.2% | |
"Free" reserves | Rs m | 6,565 | 4,093 | 160.4% | |
Net worth | Rs m | 6,792 | 4,324 | 157.1% | |
Long term debt | Rs m | 1 | 0 | - | |
Total assets | Rs m | 9,543 | 6,617 | 144.2% | |
Interest coverage | x | 61.0 | 174.8 | 34.9% | |
Debt to equity ratio | x | 0 | 0 | - | |
Sales to assets ratio | x | 1.0 | 1.2 | 88.7% | |
Return on assets | % | 12.1 | 2.9 | 412.6% | |
Return on equity | % | 16.6 | 4.4 | 374.9% | |
Return on capital | % | 22.7 | 9.3 | 244.7% | |
Exports to sales | % | 0 | 35.2 | 0.0% | |
Imports to sales | % | 9.4 | 18.7 | 50.1% | |
Exports (fob) | Rs m | NA | 2,700 | 0.0% | |
Imports (cif) | Rs m | 921 | 1,435 | 64.1% | |
Fx inflow | Rs m | 634 | 2,700 | 23.5% | |
Fx outflow | Rs m | 955 | 1,435 | 66.5% | |
Net fx | Rs m | -321 | 1,265 | -25.4% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 1,135 | 363 | 312.6% | |
From Investments | Rs m | -1,111 | -89 | 1,245.3% | |
From Financial Activity | Rs m | -235 | -4 | 6,224.9% | |
Net Cashflow | Rs m | -211 | 270 | -78.1% |
Indian Promoters | % | 69.1 | 0.0 | - | |
Foreign collaborators | % | 0.0 | 54.4 | - | |
Indian inst/Mut Fund | % | 1.0 | 2.3 | 42.9% | |
FIIs | % | 1.0 | 0.3 | 279.4% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 31.0 | 45.6 | 67.8% | |
Shareholders | 49,450 | 48,176 | 102.6% | ||
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 | CLARIANT CHEMICALS |
---|---|---|
1-Day | -0.05% | 0.01% |
1-Month | 4.05% | -2.32% |
1-Year | 63.94% | 26.77% |
3-Year CAGR | 64.12% | 0.40% |
5-Year CAGR | 30.38% | 4.89% |
* Compound Annual Growth Rate
Here are more details on the GRAUER & WEIL share price and the CLARIANT CHEMICALS share price.
Moving on to shareholding structures...
The promoters of GRAUER & WEIL hold a 69.1% stake in the company. In case of CLARIANT CHEMICALS the stake stands at 54.4%.
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 CLARIANT CHEMICALS.
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%.
CLARIANT CHEMICALS 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 CLARIANT CHEMICALS.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.