BEARDSELL | GRAUER & WEIL | BEARDSELL/ GRAUER & WEIL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 16.1 | 30.4 | 53.0% | View Chart |
P/BV | x | 2.9 | 6.2 | 46.4% | View Chart |
Dividend Yield | % | 0.2 | 0.9 | 27.1% |
BEARDSELL GRAUER & WEIL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
BEARDSELL Mar-23 |
GRAUER & WEIL Mar-23 |
BEARDSELL/ GRAUER & WEIL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 30 | 110 | 27.0% | |
Low | Rs | 13 | 54 | 24.3% | |
Sales per share (Unadj.) | Rs | 61.9 | 43.2 | 143.2% | |
Earnings per share (Unadj.) | Rs | 2.3 | 5.0 | 45.5% | |
Cash flow per share (Unadj.) | Rs | 3.9 | 5.9 | 67.1% | |
Dividends per share (Unadj.) | Rs | 0.10 | 0.80 | 12.5% | |
Avg Dividend yield | % | 0.5 | 1.0 | 48.0% | |
Book value per share (Unadj.) | Rs | 15.7 | 30.0 | 52.4% | |
Shares outstanding (eoy) | m | 37.47 | 226.71 | 16.5% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 0.3 | 1.9 | 18.2% | |
Avg P/E ratio | x | 9.4 | 16.5 | 57.3% | |
P/CF ratio (eoy) | x | 5.4 | 14.0 | 38.8% | |
Price / Book Value ratio | x | 1.4 | 2.7 | 49.8% | |
Dividend payout | % | 4.4 | 16.1 | 27.5% | |
Avg Mkt Cap | Rs m | 802 | 18,613 | 4.3% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 193 | 940 | 20.5% | |
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 | 2,320 | 9,804 | 23.7% | |
Other income | Rs m | 40 | 220 | 18.0% | |
Total revenues | Rs m | 2,360 | 10,024 | 23.5% | |
Gross profit | Rs m | 182 | 1,523 | 11.9% | |
Depreciation | Rs m | 62 | 198 | 31.4% | |
Interest | Rs m | 46 | 25 | 180.0% | |
Profit before tax | Rs m | 114 | 1,520 | 7.5% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 29 | 390 | 7.4% | |
Profit after tax | Rs m | 85 | 1,130 | 7.5% | |
Gross profit margin | % | 7.8 | 15.5 | 50.5% | |
Effective tax rate | % | 25.3 | 25.7 | 98.5% | |
Net profit margin | % | 3.7 | 11.5 | 31.8% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 837 | 6,381 | 13.1% | |
Current liabilities | Rs m | 765 | 2,223 | 34.4% | |
Net working cap to sales | % | 3.1 | 42.4 | 7.3% | |
Current ratio | x | 1.1 | 2.9 | 38.1% | |
Inventory Days | Days | 5 | 31 | 16.8% | |
Debtors Days | Days | 609 | 684 | 89.0% | |
Net fixed assets | Rs m | 631 | 3,161 | 20.0% | |
Share capital | Rs m | 75 | 227 | 33.1% | |
"Free" reserves | Rs m | 513 | 6,565 | 7.8% | |
Net worth | Rs m | 588 | 6,792 | 8.7% | |
Long term debt | Rs m | 95 | 1 | 17,918.9% | |
Total assets | Rs m | 1,467 | 9,543 | 15.4% | |
Interest coverage | x | 3.5 | 61.0 | 5.7% | |
Debt to equity ratio | x | 0.2 | 0 | 207,098.5% | |
Sales to assets ratio | x | 1.6 | 1.0 | 153.9% | |
Return on assets | % | 8.9 | 12.1 | 73.5% | |
Return on equity | % | 14.5 | 16.6 | 86.9% | |
Return on capital | % | 23.3 | 22.7 | 102.6% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 2.1 | 9.4 | 21.9% | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | 48 | 921 | 5.2% | |
Fx inflow | Rs m | 0 | 634 | 0.0% | |
Fx outflow | Rs m | 48 | 955 | 5.0% | |
Net fx | Rs m | -48 | -321 | 14.9% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 153 | 1,135 | 13.5% | |
From Investments | Rs m | -132 | -1,111 | 11.9% | |
From Financial Activity | Rs m | -11 | -235 | 4.9% | |
Net Cashflow | Rs m | 9 | -211 | -4.3% |
Indian Promoters | % | 56.1 | 69.1 | 81.2% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.3 | 1.0 | 34.0% | |
FIIs | % | 0.0 | 1.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 43.9 | 31.0 | 141.8% | |
Shareholders | 14,047 | 49,450 | 28.4% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare BEARDSELL 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 | BEARDSELL | GRAUER & WEIL |
---|---|---|
1-Day | 0.82% | -0.11% |
1-Month | 16.08% | 4.00% |
1-Year | 98.43% | 63.85% |
3-Year CAGR | 67.31% | 64.09% |
5-Year CAGR | 24.30% | 30.36% |
* Compound Annual Growth Rate
Here are more details on the BEARDSELL share price and the GRAUER & WEIL share price.
Moving on to shareholding structures...
The promoters of BEARDSELL hold a 56.1% 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 BEARDSELL and the shareholding pattern of GRAUER & WEIL.
Finally, a word on dividends...
In the most recent financial year, BEARDSELL paid a dividend of Rs 0.1 per share. This amounted to a Dividend Payout ratio of 4.4%.
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 BEARDSELL, and the dividend history of GRAUER & WEIL.
Asian shares rose cautiously on Friday as markets sobered up to the idea that U.S. rate cuts were most likely some time away.