Grasim Industries Ltd

Grasim Inds Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Grasim Industries Ltd

₹ 2,489 -1.98%
20 Dec - close price
grasim.com BSE: 500300 NSE: GRASIM
About

Grasim Industries Limited is the flagship company of the Aditya Birla group, it ranks amongst India's largest private sector companies. On standalone basis, GIL’s core businesses comprise of viscose Staple fibre (VSF), caustic soda, speciality chemicals, rayon-grade wood pulp (RGWP) with plants at multiple locations. It also has certain other businesses such as fertiliser, textile, etc. [1]

Key Points

Strong Parentage[1]
Grasim is a part of Aditya Birla Group which is one of the largest business groups of India. Group's key companies include Grasim, Hindalco, Ultratech, Aditya Birla Capital, Century, Fashion and Retail, Vodafone etc.

Website BSE NSE
  • Market Cap ₹ 1,63,883 Cr.
  • Current Price ₹ 2,489
  • High / Low ₹ 2,878 / 2,015
  • Stock P/E 35.0
  • Book Value ₹ 1,411
  • Dividend Yield 0.40 %
  • ROCE 9.30 %
  • ROE 6.90 %
  • Face Value ₹ 2.00
Edit ratios

Pros

Cons

  • Company has a low return on equity of 8.67% over last 3 years.
  • Dividend payout has been low at 10.1% of profits over last 3 years

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Textiles Industry: Textiles - Manmade

Part of Nifty 50 BSE 500 BSE 100 BSE 200 BSE Dollex 200

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
22,567 24,402 28,811 28,042 27,486 28,638 33,462 31,065 30,221 31,965 37,727 33,861 33,563
17,672 19,531 23,470 22,059 22,894 23,775 27,332 24,708 24,173 25,073 29,835 27,156 27,546
Operating Profit 4,896 4,871 5,341 5,983 4,591 4,863 6,131 6,357 6,048 6,893 7,892 6,705 6,017
OPM % 22% 20% 19% 21% 17% 17% 18% 20% 20% 22% 21% 20% 18%
394 231 581 221 254 2,972 308 296 285 256 -48 365 398
Interest 1,176 1,146 1,188 1,246 1,373 1,608 1,816 2,032 2,226 2,433 2,586 2,725 2,951
Depreciation 1,017 1,026 1,128 1,089 1,116 1,139 1,207 1,183 1,245 1,244 1,329 1,368 1,496
Profit before tax 3,097 2,931 3,606 3,869 2,356 5,087 3,415 3,438 2,862 3,472 3,928 2,976 1,968
Tax % 34% 9% -13% 29% 36% 12% 31% 25% 29% 25% 31% 24% 44%
2,032 2,655 4,070 2,759 1,509 4,455 2,356 2,576 2,024 2,603 2,722 2,268 1,100
EPS in Rs 19.98 25.66 40.82 28.42 14.83 36.97 20.12 23.17 17.10 22.25 20.80 18.34 5.92
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
27,909 28,331 31,734 34,487 36,068 55,894 77,200 68,252 76,404 95,701 117,627 130,978 137,116
21,986 23,416 26,590 28,576 28,682 44,281 60,560 57,880 57,769 75,270 96,038 103,783 109,610
Operating Profit 5,924 4,915 5,144 5,911 7,387 11,612 16,640 10,373 18,635 20,431 21,589 27,195 27,506
OPM % 21% 17% 16% 17% 20% 21% 22% 15% 24% 21% 18% 21% 20%
824 576 530 1,320 1,076 410 -1,846 7,076 1,130 1,648 3,733 783 971
Interest 324 447 667 718 702 3,663 6,060 6,890 5,723 4,776 6,044 9,277 10,696
Depreciation 1,252 1,457 1,563 1,834 1,808 2,724 3,571 4,004 4,033 4,161 4,552 5,001 5,437
Profit before tax 5,171 3,586 3,443 4,679 5,952 5,635 5,163 6,554 10,009 13,143 14,727 13,700 12,344
Tax % 28% 20% 30% 26% 29% 35% 47% -1% 30% 15% 25% 28%
3,778 2,954 2,582 3,455 4,246 3,688 2,745 6,639 6,987 11,206 11,078 9,926 8,693
EPS in Rs 56.99 43.66 36.75 51.15 65.64 39.43 24.91 64.90 63.30 110.96 100.33 85.42 67.31
Dividend Payout % 8% 9% 9% 9% 8% 15% 27% 6% 14% 9% 10% 12%
Compounded Sales Growth
10 Years: 17%
5 Years: 11%
3 Years: 20%
TTM: 11%
Compounded Profit Growth
10 Years: 12%
5 Years: 18%
3 Years: 9%
TTM: -29%
Stock Price CAGR
10 Years: 16%
5 Years: 28%
3 Years: 15%
1 Year: 22%
Return on Equity
10 Years: 8%
5 Years: 8%
3 Years: 9%
Last Year: 7%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 92 92 92 93 93 131 132 132 132 132 132 133 134
Reserves 19,565 21,523 23,048 27,336 31,294 57,230 57,888 56,501 65,362 75,567 78,610 88,520 92,784
9,550 9,681 11,930 12,505 9,213 67,070 84,487 84,777 79,078 74,744 103,039 137,155 158,159
14,916 16,441 18,963 19,642 22,147 83,467 98,620 102,772 122,777 138,706 155,042 186,309 197,376
Total Liabilities 44,123 47,736 54,033 59,576 62,747 207,899 241,127 244,181 267,349 289,149 336,823 412,116 448,454
20,561 25,209 31,828 34,271 34,786 69,257 87,129 87,736 85,023 88,996 94,896 100,494 109,643
CWIP 6,084 4,045 2,755 1,788 1,297 2,290 2,766 3,904 5,769 6,615 7,778 18,358 15,903
Investments 8,011 7,611 7,255 10,601 14,200 65,995 62,747 66,337 88,017 96,766 105,355 129,306 102,453
9,467 10,872 12,194 12,916 12,464 70,356 88,484 86,204 88,540 96,771 128,793 163,959 220,454
Total Assets 44,123 47,736 54,033 59,576 62,747 207,899 241,127 244,181 267,349 289,149 336,823 412,116 448,454

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
4,242 3,549 4,594 5,868 7,288 -4,140 -1,659 16,620 15,075 7,038 -12,685 -10,719
-5,687 -2,336 -2,359 -4,515 -3,509 1,546 -2,212 -11,364 -7,146 -1,053 -13,712 -23,114
1,348 -1,046 -2,278 -1,365 -3,799 3,449 4,158 -3,418 -8,003 -6,733 26,469 33,908
Net Cash Flow -97 168 -42 -11 -20 856 287 1,838 -75 -748 72 75

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 28 32 30 32 30 34 32 31 21 21 18 19
Inventory Days 221 209 207 168 163 170 154 179 179 200 180 194
Days Payable 169 160 102 97 117 146 133 172 229 239 216 221
Cash Conversion Cycle 80 82 136 103 76 58 53 38 -29 -18 -17 -7
Working Capital Days 4 21 -8 -19 -7 39 35 -18 17 14 33 46
ROCE % 15% 10% 9% 11% 13% 10% 8% 8% 9% 9% 10% 9%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
42.54% 42.76% 42.76% 42.75% 42.75% 42.75% 42.75% 42.75% 42.75% 43.05% 43.05% 43.11%
12.81% 12.71% 11.49% 12.03% 12.58% 12.45% 12.29% 12.17% 12.52% 12.70% 13.69% 13.78%
14.71% 14.43% 15.35% 16.86% 16.48% 16.82% 16.82% 16.90% 16.70% 16.69% 16.66% 17.75%
29.68% 29.87% 30.18% 28.06% 27.88% 27.69% 27.82% 27.80% 27.69% 27.24% 26.29% 25.04%
0.25% 0.23% 0.22% 0.28% 0.31% 0.30% 0.30% 0.35% 0.33% 0.31% 0.30% 0.31%
No. of Shareholders 2,51,4222,62,6502,79,5202,57,3552,47,0652,47,2652,43,2652,39,7802,34,4462,52,3172,53,6712,65,202

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings

Concalls