GRAUER & WEIL | HARDCASTLE | GRAUER & WEIL/ HARDCASTLE |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 30.4 | 19.1 | 158.7% | View Chart |
P/BV | x | 6.2 | 1.2 | 525.8% | View Chart |
Dividend Yield | % | 0.9 | 0.0 | - |
GRAUER & WEIL HARDCASTLE |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
GRAUER & WEIL Mar-23 |
HARDCASTLE Mar-23 |
GRAUER & WEIL/ HARDCASTLE |
5-Yr Chart Click to enlarge
|
||
High | Rs | 110 | 524 | 21.0% | |
Low | Rs | 54 | 233 | 23.2% | |
Sales per share (Unadj.) | Rs | 43.2 | 57.5 | 75.2% | |
Earnings per share (Unadj.) | Rs | 5.0 | 16.1 | 30.9% | |
Cash flow per share (Unadj.) | Rs | 5.9 | 25.6 | 22.9% | |
Dividends per share (Unadj.) | Rs | 0.80 | 0 | - | |
Avg Dividend yield | % | 1.0 | 0 | - | |
Book value per share (Unadj.) | Rs | 30.0 | 614.2 | 4.9% | |
Shares outstanding (eoy) | m | 226.71 | 0.68 | 33,339.7% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 6.6 | 28.9% | |
Avg P/E ratio | x | 16.5 | 23.5 | 70.2% | |
P/CF ratio (eoy) | x | 14.0 | 14.8 | 95.0% | |
Price / Book Value ratio | x | 2.7 | 0.6 | 445.1% | |
Dividend payout | % | 16.1 | 0 | - | |
Avg Mkt Cap | Rs m | 18,613 | 257 | 7,238.8% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 940 | 6 | 15,723.9% | |
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 | 39 | 25,081.2% | |
Other income | Rs m | 220 | 2 | 11,691.0% | |
Total revenues | Rs m | 10,024 | 41 | 24,466.7% | |
Gross profit | Rs m | 1,523 | 18 | 8,639.9% | |
Depreciation | Rs m | 198 | 6 | 3,066.3% | |
Interest | Rs m | 25 | 0 | - | |
Profit before tax | Rs m | 1,520 | 13 | 11,644.5% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 390 | 2 | 18,664.6% | |
Profit after tax | Rs m | 1,130 | 11 | 10,305.9% | |
Gross profit margin | % | 15.5 | 45.1 | 34.4% | |
Effective tax rate | % | 25.7 | 16.0 | 160.2% | |
Net profit margin | % | 11.5 | 28.0 | 41.1% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 6,381 | 122 | 5,219.1% | |
Current liabilities | Rs m | 2,223 | 8 | 29,140.4% | |
Net working cap to sales | % | 42.4 | 293.3 | 14.5% | |
Current ratio | x | 2.9 | 16.0 | 17.9% | |
Inventory Days | Days | 31 | 1,843 | 1.7% | |
Debtors Days | Days | 684 | 104 | 659.3% | |
Net fixed assets | Rs m | 3,161 | 311 | 1,017.3% | |
Share capital | Rs m | 227 | 7 | 3,334.0% | |
"Free" reserves | Rs m | 6,565 | 411 | 1,598.0% | |
Net worth | Rs m | 6,792 | 418 | 1,626.3% | |
Long term debt | Rs m | 1 | 0 | - | |
Total assets | Rs m | 9,543 | 433 | 2,203.8% | |
Interest coverage | x | 61.0 | 0 | - | |
Debt to equity ratio | x | 0 | 0 | - | |
Sales to assets ratio | x | 1.0 | 0.1 | 1,138.1% | |
Return on assets | % | 12.1 | 2.5 | 478.1% | |
Return on equity | % | 16.6 | 2.6 | 633.7% | |
Return on capital | % | 22.7 | 3.1 | 727.8% | |
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 | 0 | - | |
Fx outflow | Rs m | 955 | 0 | - | |
Net fx | Rs m | -321 | 0 | - |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 1,135 | -30 | -3,833.3% | |
From Investments | Rs m | -1,111 | 31 | -3,617.9% | |
From Financial Activity | Rs m | -235 | NA | - | |
Net Cashflow | Rs m | -211 | 1 | -19,354.1% |
Indian Promoters | % | 69.1 | 73.6 | 93.8% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 1.0 | 0.1 | 1,212.5% | |
FIIs | % | 1.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 31.0 | 26.4 | 117.3% | |
Shareholders | 49,450 | 1,430 | 3,458.0% | ||
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 | HARDCASTLE |
---|---|---|
1-Day | -0.05% | -1.06% |
1-Month | 4.05% | 16.56% |
1-Year | 63.94% | 83.79% |
3-Year CAGR | 64.12% | 57.18% |
5-Year CAGR | 30.38% | 19.50% |
* Compound Annual Growth Rate
Here are more details on the GRAUER & WEIL share price and the HARDCASTLE share price.
Moving on to shareholding structures...
The promoters of GRAUER & WEIL hold a 69.1% stake in the company. In case of HARDCASTLE the stake stands at 73.6%.
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 HARDCASTLE.
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%.
HARDCASTLE 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 HARDCASTLE.
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.