EPIGRAL | GRAUER & WEIL | EPIGRAL/ GRAUER & WEIL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 29.0 | 31.6 | 91.8% | View Chart |
P/BV | x | 5.3 | 6.5 | 82.3% | View Chart |
Dividend Yield | % | 0.4 | 0.8 | 44.2% |
EPIGRAL GRAUER & WEIL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
EPIGRAL Mar-23 |
GRAUER & WEIL Mar-23 |
EPIGRAL/ GRAUER & WEIL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 1,737 | 110 | 1,575.9% | |
Low | Rs | 811 | 54 | 1,501.1% | |
Sales per share (Unadj.) | Rs | 526.7 | 43.2 | 1,217.9% | |
Earnings per share (Unadj.) | Rs | 85.0 | 5.0 | 1,706.6% | |
Cash flow per share (Unadj.) | Rs | 111.3 | 5.9 | 1,899.8% | |
Dividends per share (Unadj.) | Rs | 5.00 | 0.80 | 625.0% | |
Avg Dividend yield | % | 0.4 | 1.0 | 40.3% | |
Book value per share (Unadj.) | Rs | 257.3 | 30.0 | 858.8% | |
Shares outstanding (eoy) | m | 41.55 | 226.71 | 18.3% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 2.4 | 1.9 | 127.4% | |
Avg P/E ratio | x | 15.0 | 16.5 | 90.9% | |
P/CF ratio (eoy) | x | 11.4 | 14.0 | 81.7% | |
Price / Book Value ratio | x | 4.9 | 2.7 | 180.6% | |
Dividend payout | % | 5.9 | 16.1 | 36.6% | |
Avg Mkt Cap | Rs m | 52,918 | 18,613 | 284.3% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 689 | 940 | 73.2% | |
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 | 21,884 | 9,804 | 223.2% | |
Other income | Rs m | 93 | 220 | 42.3% | |
Total revenues | Rs m | 21,977 | 10,024 | 219.2% | |
Gross profit | Rs m | 6,889 | 1,523 | 452.3% | |
Depreciation | Rs m | 1,090 | 198 | 550.0% | |
Interest | Rs m | 668 | 25 | 2,639.8% | |
Profit before tax | Rs m | 5,225 | 1,520 | 343.8% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 1,692 | 390 | 433.7% | |
Profit after tax | Rs m | 3,533 | 1,130 | 312.8% | |
Gross profit margin | % | 31.5 | 15.5 | 202.6% | |
Effective tax rate | % | 32.4 | 25.7 | 126.1% | |
Net profit margin | % | 16.1 | 11.5 | 140.1% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 4,195 | 6,381 | 65.7% | |
Current liabilities | Rs m | 6,477 | 2,223 | 291.3% | |
Net working cap to sales | % | -10.4 | 42.4 | -24.6% | |
Current ratio | x | 0.6 | 2.9 | 22.6% | |
Inventory Days | Days | 8 | 31 | 27.6% | |
Debtors Days | Days | 277 | 684 | 40.6% | |
Net fixed assets | Rs m | 20,127 | 3,161 | 636.7% | |
Share capital | Rs m | 416 | 227 | 183.3% | |
"Free" reserves | Rs m | 10,276 | 6,565 | 156.5% | |
Net worth | Rs m | 10,691 | 6,792 | 157.4% | |
Long term debt | Rs m | 5,446 | 1 | 1,027,622.6% | |
Total assets | Rs m | 24,322 | 9,543 | 254.9% | |
Interest coverage | x | 8.8 | 61.0 | 14.4% | |
Debt to equity ratio | x | 0.5 | 0 | 652,863.8% | |
Sales to assets ratio | x | 0.9 | 1.0 | 87.6% | |
Return on assets | % | 17.3 | 12.1 | 142.7% | |
Return on equity | % | 33.0 | 16.6 | 198.7% | |
Return on capital | % | 36.5 | 22.7 | 160.6% | |
Exports to sales | % | 5.2 | 0 | - | |
Imports to sales | % | 0 | 9.4 | 0.0% | |
Exports (fob) | Rs m | 1,142 | NA | - | |
Imports (cif) | Rs m | NA | 921 | 0.0% | |
Fx inflow | Rs m | 1,142 | 634 | 180.1% | |
Fx outflow | Rs m | 3,295 | 955 | 345.1% | |
Net fx | Rs m | -2,153 | -321 | 671.5% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 6,262 | 1,135 | 551.7% | |
From Investments | Rs m | -4,372 | -1,111 | 393.6% | |
From Financial Activity | Rs m | -1,998 | -235 | 849.1% | |
Net Cashflow | Rs m | -108 | -211 | 51.4% |
Indian Promoters | % | 71.5 | 69.1 | 103.5% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 1.4 | 1.0 | 144.3% | |
FIIs | % | 1.4 | 1.0 | 143.2% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 28.5 | 31.0 | 92.1% | |
Shareholders | 88,870 | 49,450 | 179.7% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare EPIGRAL 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 | EPIGRAL | GRAUER & WEIL |
---|---|---|
1-Day | 0.71% | -3.11% |
1-Month | 26.10% | 8.08% |
1-Year | 30.69% | 73.07% |
3-Year CAGR | 49.87% | 66.21% |
5-Year CAGR | 27.48% | 31.59% |
* Compound Annual Growth Rate
Here are more details on the EPIGRAL share price and the GRAUER & WEIL share price.
Moving on to shareholding structures...
The promoters of EPIGRAL hold a 71.5% stake in the company. In case of GRAUER & WEIL the stake stands at 69.1%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of EPIGRAL and the shareholding pattern of GRAUER & WEIL.
Finally, a word on dividends...
In the most recent financial year, EPIGRAL paid a dividend of Rs 5.0 per share. This amounted to a Dividend Payout ratio of 5.9%.
GRAUER & WEIL paid Rs 0.8, and its dividend payout ratio stood at 16.1%.
You may visit here to review the dividend history of EPIGRAL, and the dividend history of GRAUER & WEIL.
Japan's Nikkei 225 led gains in Asia as markets in the region rose across the board, following Wall Street's continued rally for a second straight day.