GRAUER & WEIL | PLASTIBLENDS INDIA | GRAUER & WEIL/ PLASTIBLENDS INDIA |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 30.4 | 21.9 | 138.6% | View Chart |
P/BV | x | 6.2 | 1.8 | 344.6% | View Chart |
Dividend Yield | % | 0.9 | 1.5 | 58.9% |
GRAUER & WEIL PLASTIBLENDS INDIA |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
GRAUER & WEIL Mar-23 |
PLASTIBLENDS INDIA Mar-23 |
GRAUER & WEIL/ PLASTIBLENDS INDIA |
5-Yr Chart Click to enlarge
|
||
High | Rs | 110 | 243 | 45.3% | |
Low | Rs | 54 | 139 | 38.8% | |
Sales per share (Unadj.) | Rs | 43.2 | 295.7 | 14.6% | |
Earnings per share (Unadj.) | Rs | 5.0 | 10.3 | 48.2% | |
Cash flow per share (Unadj.) | Rs | 5.9 | 16.7 | 35.2% | |
Dividends per share (Unadj.) | Rs | 0.80 | 4.00 | 20.0% | |
Avg Dividend yield | % | 1.0 | 2.1 | 46.6% | |
Book value per share (Unadj.) | Rs | 30.0 | 152.0 | 19.7% | |
Shares outstanding (eoy) | m | 226.71 | 25.99 | 872.3% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 0.6 | 293.8% | |
Avg P/E ratio | x | 16.5 | 18.5 | 89.1% | |
P/CF ratio (eoy) | x | 14.0 | 11.5 | 122.2% | |
Price / Book Value ratio | x | 2.7 | 1.3 | 217.9% | |
Dividend payout | % | 16.1 | 38.7 | 41.5% | |
Avg Mkt Cap | Rs m | 18,613 | 4,967 | 374.8% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 940 | 364 | 258.6% | |
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 | 7,685 | 127.6% | |
Other income | Rs m | 220 | 66 | 335.4% | |
Total revenues | Rs m | 10,024 | 7,751 | 129.3% | |
Gross profit | Rs m | 1,523 | 485 | 314.2% | |
Depreciation | Rs m | 198 | 164 | 120.5% | |
Interest | Rs m | 25 | 21 | 119.6% | |
Profit before tax | Rs m | 1,520 | 365 | 416.5% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 390 | 96 | 404.8% | |
Profit after tax | Rs m | 1,130 | 269 | 420.7% | |
Gross profit margin | % | 15.5 | 6.3 | 246.3% | |
Effective tax rate | % | 25.7 | 26.4 | 97.2% | |
Net profit margin | % | 11.5 | 3.5 | 329.7% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 6,381 | 2,598 | 245.7% | |
Current liabilities | Rs m | 2,223 | 540 | 411.8% | |
Net working cap to sales | % | 42.4 | 26.8 | 158.4% | |
Current ratio | x | 2.9 | 4.8 | 59.7% | |
Inventory Days | Days | 31 | 34 | 91.0% | |
Debtors Days | Days | 684 | 433 | 158.0% | |
Net fixed assets | Rs m | 3,161 | 2,246 | 140.8% | |
Share capital | Rs m | 227 | 130 | 174.5% | |
"Free" reserves | Rs m | 6,565 | 3,820 | 171.9% | |
Net worth | Rs m | 6,792 | 3,950 | 172.0% | |
Long term debt | Rs m | 1 | 0 | - | |
Total assets | Rs m | 9,543 | 4,844 | 197.0% | |
Interest coverage | x | 61.0 | 18.2 | 334.6% | |
Debt to equity ratio | x | 0 | 0 | - | |
Sales to assets ratio | x | 1.0 | 1.6 | 64.8% | |
Return on assets | % | 12.1 | 6.0 | 202.4% | |
Return on equity | % | 16.6 | 6.8 | 244.6% | |
Return on capital | % | 22.7 | 9.8 | 232.7% | |
Exports to sales | % | 0 | 17.9 | 0.0% | |
Imports to sales | % | 9.4 | 25.0 | 37.6% | |
Exports (fob) | Rs m | NA | 1,379 | 0.0% | |
Imports (cif) | Rs m | 921 | 1,918 | 48.0% | |
Fx inflow | Rs m | 634 | 1,379 | 46.0% | |
Fx outflow | Rs m | 955 | 1,918 | 49.8% | |
Net fx | Rs m | -321 | -540 | 59.4% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 1,135 | 723 | 157.0% | |
From Investments | Rs m | -1,111 | -262 | 424.3% | |
From Financial Activity | Rs m | -235 | -453 | 52.0% | |
Net Cashflow | Rs m | -211 | 9 | -2,433.2% |
Indian Promoters | % | 69.1 | 64.4 | 107.3% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 1.0 | 0.8 | 115.5% | |
FIIs | % | 1.0 | 0.8 | 113.1% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 31.0 | 35.6 | 86.9% | |
Shareholders | 49,450 | 15,146 | 326.5% | ||
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 | PLASTIBLEND |
---|---|---|
1-Day | -0.05% | 2.12% |
1-Month | 4.05% | 15.39% |
1-Year | 63.94% | 64.37% |
3-Year CAGR | 64.12% | 6.23% |
5-Year CAGR | 30.38% | 7.26% |
* Compound Annual Growth Rate
Here are more details on the GRAUER & WEIL share price and the PLASTIBLEND share price.
Moving on to shareholding structures...
The promoters of GRAUER & WEIL hold a 69.1% stake in the company. In case of PLASTIBLEND the stake stands at 64.4%.
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 PLASTIBLEND.
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%.
PLASTIBLEND paid Rs 4.0, and its dividend payout ratio stood at 38.7%.
You may visit here to review the dividend history of GRAUER & WEIL, and the dividend history of PLASTIBLEND.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.