GRAUER & WEIL | VALIANT ORGANICS | GRAUER & WEIL/ VALIANT ORGANICS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 30.4 | 25.3 | 120.3% | View Chart |
P/BV | x | 6.2 | 1.7 | 360.2% | View Chart |
Dividend Yield | % | 0.9 | 0.2 | 370.2% |
GRAUER & WEIL VALIANT ORGANICS |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
GRAUER & WEIL Mar-23 |
VALIANT ORGANICS Mar-23 |
GRAUER & WEIL/ VALIANT ORGANICS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 110 | 1,034 | 10.7% | |
Low | Rs | 54 | 366 | 14.7% | |
Sales per share (Unadj.) | Rs | 43.2 | 387.4 | 11.2% | |
Earnings per share (Unadj.) | Rs | 5.0 | 37.8 | 13.2% | |
Cash flow per share (Unadj.) | Rs | 5.9 | 48.5 | 12.1% | |
Dividends per share (Unadj.) | Rs | 0.80 | 1.00 | 80.0% | |
Avg Dividend yield | % | 1.0 | 0.1 | 682.2% | |
Book value per share (Unadj.) | Rs | 30.0 | 253.6 | 11.8% | |
Shares outstanding (eoy) | m | 226.71 | 27.15 | 835.0% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 1.8 | 105.0% | |
Avg P/E ratio | x | 16.5 | 18.5 | 88.9% | |
P/CF ratio (eoy) | x | 14.0 | 14.4 | 97.2% | |
Price / Book Value ratio | x | 2.7 | 2.8 | 99.2% | |
Dividend payout | % | 16.1 | 2.6 | 606.5% | |
Avg Mkt Cap | Rs m | 18,613 | 19,010 | 97.9% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 940 | 463 | 202.9% | |
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 | 10,518 | 93.2% | |
Other income | Rs m | 220 | 80 | 273.6% | |
Total revenues | Rs m | 10,024 | 10,598 | 94.6% | |
Gross profit | Rs m | 1,523 | 1,691 | 90.1% | |
Depreciation | Rs m | 198 | 292 | 67.9% | |
Interest | Rs m | 25 | 108 | 23.5% | |
Profit before tax | Rs m | 1,520 | 1,372 | 110.8% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 390 | 346 | 112.7% | |
Profit after tax | Rs m | 1,130 | 1,026 | 110.1% | |
Gross profit margin | % | 15.5 | 16.1 | 96.6% | |
Effective tax rate | % | 25.7 | 25.2 | 101.7% | |
Net profit margin | % | 11.5 | 9.8 | 118.1% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 6,381 | 4,710 | 135.5% | |
Current liabilities | Rs m | 2,223 | 3,927 | 56.6% | |
Net working cap to sales | % | 42.4 | 7.4 | 569.4% | |
Current ratio | x | 2.9 | 1.2 | 239.3% | |
Inventory Days | Days | 31 | 22 | 136.6% | |
Debtors Days | Days | 684 | 882 | 77.5% | |
Net fixed assets | Rs m | 3,161 | 7,682 | 41.2% | |
Share capital | Rs m | 227 | 276 | 82.3% | |
"Free" reserves | Rs m | 6,565 | 6,610 | 99.3% | |
Net worth | Rs m | 6,792 | 6,885 | 98.6% | |
Long term debt | Rs m | 1 | 706 | 0.1% | |
Total assets | Rs m | 9,543 | 12,392 | 77.0% | |
Interest coverage | x | 61.0 | 13.7 | 445.2% | |
Debt to equity ratio | x | 0 | 0.1 | 0.1% | |
Sales to assets ratio | x | 1.0 | 0.8 | 121.0% | |
Return on assets | % | 12.1 | 9.1 | 132.3% | |
Return on equity | % | 16.6 | 14.9 | 111.6% | |
Return on capital | % | 22.7 | 19.5 | 116.7% | |
Exports to sales | % | 0 | 5.6 | 0.0% | |
Imports to sales | % | 9.4 | 9.3 | 101.0% | |
Exports (fob) | Rs m | NA | 588 | 0.0% | |
Imports (cif) | Rs m | 921 | 977 | 94.2% | |
Fx inflow | Rs m | 634 | 588 | 107.8% | |
Fx outflow | Rs m | 955 | 977 | 97.7% | |
Net fx | Rs m | -321 | -390 | 82.3% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 1,135 | 2,379 | 47.7% | |
From Investments | Rs m | -1,111 | -1,427 | 77.8% | |
From Financial Activity | Rs m | -235 | -1,125 | 20.9% | |
Net Cashflow | Rs m | -211 | -173 | 122.0% |
Indian Promoters | % | 69.1 | 37.8 | 182.8% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 1.0 | 1.6 | 61.8% | |
FIIs | % | 1.0 | 1.1 | 83.3% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 31.0 | 62.2 | 49.7% | |
Shareholders | 49,450 | 50,460 | 98.0% | ||
Pledged promoter(s) holding | % | 0.0 | 0.2 | - |
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 | VALIANT ORGANICS |
---|---|---|
1-Day | -0.05% | 3.39% |
1-Month | 4.05% | 8.02% |
1-Year | 63.94% | -14.70% |
3-Year CAGR | 64.12% | -32.33% |
5-Year CAGR | 30.38% | -13.33% |
* Compound Annual Growth Rate
Here are more details on the GRAUER & WEIL share price and the VALIANT ORGANICS share price.
Moving on to shareholding structures...
The promoters of GRAUER & WEIL hold a 69.1% stake in the company. In case of VALIANT ORGANICS the stake stands at 37.8%.
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 VALIANT ORGANICS.
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%.
VALIANT ORGANICS paid Rs 1.0, and its dividend payout ratio stood at 2.6%.
You may visit here to review the dividend history of GRAUER & WEIL, and the dividend history of VALIANT ORGANICS.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.