GRAUER & WEIL | DAI-ICHI KAR | GRAUER & WEIL/ DAI-ICHI KAR |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 29.8 | 38.4 | 77.6% | View Chart |
P/BV | x | 6.1 | 2.7 | 224.0% | View Chart |
Dividend Yield | % | 0.9 | 0.6 | 135.9% |
GRAUER & WEIL DAI-ICHI KAR |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
GRAUER & WEIL Mar-23 |
DAI-ICHI KAR Mar-23 |
GRAUER & WEIL/ DAI-ICHI KAR |
5-Yr Chart Click to enlarge
|
||
High | Rs | 110 | 448 | 24.6% | |
Low | Rs | 54 | 255 | 21.2% | |
Sales per share (Unadj.) | Rs | 43.2 | 246.9 | 17.5% | |
Earnings per share (Unadj.) | Rs | 5.0 | 24.8 | 20.1% | |
Cash flow per share (Unadj.) | Rs | 5.9 | 34.8 | 16.8% | |
Dividends per share (Unadj.) | Rs | 0.80 | 4.00 | 20.0% | |
Avg Dividend yield | % | 1.0 | 1.1 | 85.6% | |
Book value per share (Unadj.) | Rs | 30.0 | 228.1 | 13.1% | |
Shares outstanding (eoy) | m | 226.71 | 7.45 | 3,043.1% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 1.4 | 133.3% | |
Avg P/E ratio | x | 16.5 | 14.2 | 116.2% | |
P/CF ratio (eoy) | x | 14.0 | 10.1 | 138.7% | |
Price / Book Value ratio | x | 2.7 | 1.5 | 177.8% | |
Dividend payout | % | 16.1 | 16.1 | 99.5% | |
Avg Mkt Cap | Rs m | 18,613 | 2,619 | 710.6% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 940 | 157 | 599.7% | |
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 | 9,804 | 1,839 | 533.0% | |
Other income | Rs m | 220 | 64 | 341.3% | |
Total revenues | Rs m | 10,024 | 1,904 | 526.5% | |
Gross profit | Rs m | 1,523 | 262 | 582.3% | |
Depreciation | Rs m | 198 | 75 | 265.9% | |
Interest | Rs m | 25 | 30 | 83.3% | |
Profit before tax | Rs m | 1,520 | 221 | 687.3% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 390 | 36 | 1,071.7% | |
Profit after tax | Rs m | 1,130 | 185 | 611.5% | |
Gross profit margin | % | 15.5 | 14.2 | 109.2% | |
Effective tax rate | % | 25.7 | 16.5 | 155.9% | |
Net profit margin | % | 11.5 | 10.0 | 114.7% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 6,381 | 685 | 932.1% | |
Current liabilities | Rs m | 2,223 | 577 | 385.3% | |
Net working cap to sales | % | 42.4 | 5.8 | 725.7% | |
Current ratio | x | 2.9 | 1.2 | 241.9% | |
Inventory Days | Days | 31 | 117 | 26.2% | |
Debtors Days | Days | 684 | 530 | 129.0% | |
Net fixed assets | Rs m | 3,161 | 1,984 | 159.4% | |
Share capital | Rs m | 227 | 75 | 304.3% | |
"Free" reserves | Rs m | 6,565 | 1,625 | 404.2% | |
Net worth | Rs m | 6,792 | 1,699 | 399.8% | |
Long term debt | Rs m | 1 | 173 | 0.3% | |
Total assets | Rs m | 9,543 | 2,668 | 357.6% | |
Interest coverage | x | 61.0 | 8.3 | 737.8% | |
Debt to equity ratio | x | 0 | 0.1 | 0.1% | |
Sales to assets ratio | x | 1.0 | 0.7 | 149.0% | |
Return on assets | % | 12.1 | 8.1 | 150.1% | |
Return on equity | % | 16.6 | 10.9 | 153.0% | |
Return on capital | % | 22.7 | 13.4 | 169.2% | |
Exports to sales | % | 0 | 51.2 | 0.0% | |
Imports to sales | % | 9.4 | 15.0 | 62.7% | |
Exports (fob) | Rs m | NA | 942 | 0.0% | |
Imports (cif) | Rs m | 921 | 275 | 334.4% | |
Fx inflow | Rs m | 634 | 942 | 67.3% | |
Fx outflow | Rs m | 955 | 275 | 346.8% | |
Net fx | Rs m | -321 | 667 | -48.1% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 1,135 | 232 | 489.5% | |
From Investments | Rs m | -1,111 | -326 | 340.9% | |
From Financial Activity | Rs m | -235 | 135 | -174.9% | |
Net Cashflow | Rs m | -211 | 39 | -542.3% |
Indian Promoters | % | 69.1 | 63.9 | 108.1% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 1.0 | 0.0 | - | |
FIIs | % | 1.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 31.0 | 36.1 | 85.7% | |
Shareholders | 49,450 | 5,085 | 972.5% | ||
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 | DAI-ICHI KAR |
---|---|---|
1-Day | -1.99% | -1.47% |
1-Month | -5.30% | 21.45% |
1-Year | 60.42% | 60.87% |
3-Year CAGR | 62.07% | 18.01% |
5-Year CAGR | 30.36% | 22.31% |
* Compound Annual Growth Rate
Here are more details on the GRAUER & WEIL share price and the DAI-ICHI KAR share price.
Moving on to shareholding structures...
The promoters of GRAUER & WEIL hold a 69.1% stake in the company. In case of DAI-ICHI KAR the stake stands at 63.9%.
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 DAI-ICHI KAR.
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%.
DAI-ICHI KAR paid Rs 4.0, and its dividend payout ratio stood at 16.1%.
You may visit here to review the dividend history of GRAUER & WEIL, and the dividend history of DAI-ICHI KAR.
Asian stocks got off to a positive start on Monday ahead of the Federal Reserve's policy meeting later in the week.