GRAUER & WEIL | VINATI ORGANICS | GRAUER & WEIL/ VINATI ORGANICS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 30.4 | 47.2 | 64.4% | View Chart |
P/BV | x | 6.2 | 7.7 | 81.1% | View Chart |
Dividend Yield | % | 0.9 | 0.4 | 201.3% |
GRAUER & WEIL VINATI ORGANICS |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
GRAUER & WEIL Mar-23 |
VINATI ORGANICS Mar-23 |
GRAUER & WEIL/ VINATI ORGANICS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 110 | 2,373 | 4.6% | |
Low | Rs | 54 | 1,693 | 3.2% | |
Sales per share (Unadj.) | Rs | 43.2 | 201.6 | 21.5% | |
Earnings per share (Unadj.) | Rs | 5.0 | 44.6 | 11.2% | |
Cash flow per share (Unadj.) | Rs | 5.9 | 49.6 | 11.8% | |
Dividends per share (Unadj.) | Rs | 0.80 | 7.00 | 11.4% | |
Avg Dividend yield | % | 1.0 | 0.3 | 283.0% | |
Book value per share (Unadj.) | Rs | 30.0 | 215.8 | 13.9% | |
Shares outstanding (eoy) | m | 226.71 | 102.78 | 220.6% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 10.1 | 18.8% | |
Avg P/E ratio | x | 16.5 | 45.6 | 36.1% | |
P/CF ratio (eoy) | x | 14.0 | 41.0 | 34.2% | |
Price / Book Value ratio | x | 2.7 | 9.4 | 29.1% | |
Dividend payout | % | 16.1 | 15.7 | 102.2% | |
Avg Mkt Cap | Rs m | 18,613 | 208,956 | 8.9% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 940 | 932 | 100.9% | |
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 | 20,717 | 47.3% | |
Other income | Rs m | 220 | 724 | 30.3% | |
Total revenues | Rs m | 10,024 | 21,441 | 46.8% | |
Gross profit | Rs m | 1,523 | 5,965 | 25.5% | |
Depreciation | Rs m | 198 | 519 | 38.1% | |
Interest | Rs m | 25 | 17 | 149.0% | |
Profit before tax | Rs m | 1,520 | 6,153 | 24.7% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 390 | 1,573 | 24.8% | |
Profit after tax | Rs m | 1,130 | 4,580 | 24.7% | |
Gross profit margin | % | 15.5 | 28.8 | 54.0% | |
Effective tax rate | % | 25.7 | 25.6 | 100.4% | |
Net profit margin | % | 11.5 | 22.1 | 52.1% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 6,381 | 9,939 | 64.2% | |
Current liabilities | Rs m | 2,223 | 2,199 | 101.1% | |
Net working cap to sales | % | 42.4 | 37.4 | 113.5% | |
Current ratio | x | 2.9 | 4.5 | 63.5% | |
Inventory Days | Days | 31 | 111 | 27.6% | |
Debtors Days | Days | 684 | 827 | 82.7% | |
Net fixed assets | Rs m | 3,161 | 15,532 | 20.4% | |
Share capital | Rs m | 227 | 103 | 220.6% | |
"Free" reserves | Rs m | 6,565 | 22,080 | 29.7% | |
Net worth | Rs m | 6,792 | 22,183 | 30.6% | |
Long term debt | Rs m | 1 | 0 | - | |
Total assets | Rs m | 9,543 | 25,471 | 37.5% | |
Interest coverage | x | 61.0 | 363.1 | 16.8% | |
Debt to equity ratio | x | 0 | 0 | - | |
Sales to assets ratio | x | 1.0 | 0.8 | 126.3% | |
Return on assets | % | 12.1 | 18.0 | 67.1% | |
Return on equity | % | 16.6 | 20.6 | 80.6% | |
Return on capital | % | 22.7 | 27.8 | 81.8% | |
Exports to sales | % | 0 | 69.6 | 0.0% | |
Imports to sales | % | 9.4 | 9.8 | 96.1% | |
Exports (fob) | Rs m | NA | 14,414 | 0.0% | |
Imports (cif) | Rs m | 921 | 2,025 | 45.5% | |
Fx inflow | Rs m | 634 | 14,414 | 4.4% | |
Fx outflow | Rs m | 955 | 2,025 | 47.1% | |
Net fx | Rs m | -321 | 12,389 | -2.6% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 1,135 | 5,775 | 19.7% | |
From Investments | Rs m | -1,111 | -3,674 | 30.2% | |
From Financial Activity | Rs m | -235 | -860 | 27.4% | |
Net Cashflow | Rs m | -211 | 1,241 | -17.0% |
Indian Promoters | % | 69.1 | 74.3 | 93.0% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 1.0 | 12.2 | 7.9% | |
FIIs | % | 1.0 | 4.9 | 19.3% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 31.0 | 25.7 | 120.3% | |
Shareholders | 49,450 | 106,894 | 46.3% | ||
Pledged promoter(s) holding | % | 0.0 | 0.8 | - |
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 | Vinati Organics |
---|---|---|
1-Day | -0.05% | 2.01% |
1-Month | 4.05% | 5.19% |
1-Year | 63.94% | -17.57% |
3-Year CAGR | 64.12% | -0.63% |
5-Year CAGR | 30.38% | 13.12% |
* Compound Annual Growth Rate
Here are more details on the GRAUER & WEIL share price and the Vinati Organics share price.
Moving on to shareholding structures...
The promoters of GRAUER & WEIL hold a 69.1% stake in the company. In case of Vinati Organics the stake stands at 74.3%.
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 Vinati 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%.
Vinati Organics paid Rs 7.0, and its dividend payout ratio stood at 15.7%.
You may visit here to review the dividend history of GRAUER & WEIL, and the dividend history of Vinati Organics.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.