GRAUER & WEIL | EPIGRAL | GRAUER & WEIL/ EPIGRAL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 30.4 | 27.7 | 109.8% | View Chart |
P/BV | x | 6.2 | 5.1 | 122.5% | View Chart |
Dividend Yield | % | 0.9 | 0.4 | 224.3% |
GRAUER & WEIL EPIGRAL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
GRAUER & WEIL Mar-23 |
EPIGRAL Mar-23 |
GRAUER & WEIL/ EPIGRAL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 110 | 1,737 | 6.3% | |
Low | Rs | 54 | 811 | 6.7% | |
Sales per share (Unadj.) | Rs | 43.2 | 526.7 | 8.2% | |
Earnings per share (Unadj.) | Rs | 5.0 | 85.0 | 5.9% | |
Cash flow per share (Unadj.) | Rs | 5.9 | 111.3 | 5.3% | |
Dividends per share (Unadj.) | Rs | 0.80 | 5.00 | 16.0% | |
Avg Dividend yield | % | 1.0 | 0.4 | 248.2% | |
Book value per share (Unadj.) | Rs | 30.0 | 257.3 | 11.6% | |
Shares outstanding (eoy) | m | 226.71 | 41.55 | 545.6% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 2.4 | 78.5% | |
Avg P/E ratio | x | 16.5 | 15.0 | 110.0% | |
P/CF ratio (eoy) | x | 14.0 | 11.4 | 122.5% | |
Price / Book Value ratio | x | 2.7 | 4.9 | 55.4% | |
Dividend payout | % | 16.1 | 5.9 | 273.1% | |
Avg Mkt Cap | Rs m | 18,613 | 52,918 | 35.2% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 940 | 689 | 136.6% | |
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 | 21,884 | 44.8% | |
Other income | Rs m | 220 | 93 | 236.5% | |
Total revenues | Rs m | 10,024 | 21,977 | 45.6% | |
Gross profit | Rs m | 1,523 | 6,889 | 22.1% | |
Depreciation | Rs m | 198 | 1,090 | 18.2% | |
Interest | Rs m | 25 | 668 | 3.8% | |
Profit before tax | Rs m | 1,520 | 5,225 | 29.1% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 390 | 1,692 | 23.1% | |
Profit after tax | Rs m | 1,130 | 3,533 | 32.0% | |
Gross profit margin | % | 15.5 | 31.5 | 49.4% | |
Effective tax rate | % | 25.7 | 32.4 | 79.3% | |
Net profit margin | % | 11.5 | 16.1 | 71.4% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 6,381 | 4,195 | 152.1% | |
Current liabilities | Rs m | 2,223 | 6,477 | 34.3% | |
Net working cap to sales | % | 42.4 | -10.4 | -406.7% | |
Current ratio | x | 2.9 | 0.6 | 443.1% | |
Inventory Days | Days | 31 | 8 | 362.8% | |
Debtors Days | Days | 684 | 277 | 246.5% | |
Net fixed assets | Rs m | 3,161 | 20,127 | 15.7% | |
Share capital | Rs m | 227 | 416 | 54.6% | |
"Free" reserves | Rs m | 6,565 | 10,276 | 63.9% | |
Net worth | Rs m | 6,792 | 10,691 | 63.5% | |
Long term debt | Rs m | 1 | 5,446 | 0.0% | |
Total assets | Rs m | 9,543 | 24,322 | 39.2% | |
Interest coverage | x | 61.0 | 8.8 | 692.1% | |
Debt to equity ratio | x | 0 | 0.5 | 0.0% | |
Sales to assets ratio | x | 1.0 | 0.9 | 114.2% | |
Return on assets | % | 12.1 | 17.3 | 70.1% | |
Return on equity | % | 16.6 | 33.0 | 50.3% | |
Return on capital | % | 22.7 | 36.5 | 62.3% | |
Exports to sales | % | 0 | 5.2 | 0.0% | |
Imports to sales | % | 9.4 | 0 | - | |
Exports (fob) | Rs m | NA | 1,142 | 0.0% | |
Imports (cif) | Rs m | 921 | NA | - | |
Fx inflow | Rs m | 634 | 1,142 | 55.5% | |
Fx outflow | Rs m | 955 | 3,295 | 29.0% | |
Net fx | Rs m | -321 | -2,153 | 14.9% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 1,135 | 6,262 | 18.1% | |
From Investments | Rs m | -1,111 | -4,372 | 25.4% | |
From Financial Activity | Rs m | -235 | -1,998 | 11.8% | |
Net Cashflow | Rs m | -211 | -108 | 194.5% |
Indian Promoters | % | 69.1 | 71.5 | 96.6% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 1.0 | 1.4 | 69.3% | |
FIIs | % | 1.0 | 1.4 | 69.9% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 31.0 | 28.5 | 108.6% | |
Shareholders | 49,450 | 88,870 | 55.6% | ||
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 | EPIGRAL |
---|---|---|
1-Day | -0.05% | -1.81% |
1-Month | 4.05% | 20.48% |
1-Year | 63.94% | 37.16% |
3-Year CAGR | 64.12% | 47.61% |
5-Year CAGR | 30.38% | 26.32% |
* Compound Annual Growth Rate
Here are more details on the GRAUER & WEIL share price and the EPIGRAL share price.
Moving on to shareholding structures...
The promoters of GRAUER & WEIL hold a 69.1% stake in the company. In case of EPIGRAL the stake stands at 71.5%.
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 EPIGRAL.
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%.
EPIGRAL paid Rs 5.0, and its dividend payout ratio stood at 5.9%.
You may visit here to review the dividend history of GRAUER & WEIL, and the dividend history of EPIGRAL.
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.