Stock GRASIMPP GRASIM INDUSTRIES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Grasim Industries Limited NSE India S.E.

Equities

GRASIMPP

IN9047A01011

Construction Materials

Market Closed - NSE India S.E.
Other stock markets
 05:13:52 13/06/2024 pm IST 		5-day change 1st Jan Change
1,129 INR -0.73% Intraday chart for Grasim Industries Limited +7.03% 0.00%
10/06 Indian Equities End Lower on Monday, Mainly Weighed Down by IT Stocks MT
06/06 Grasim Industries Fully Redeems INR6.50 Billion Commercial Paper at Maturity MT

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,64,187 3,12,560 9,52,558 10,93,210 10,72,518 16,76,845 - -
Enterprise Value (EV) 1 5,64,215 3,40,208 9,61,222 10,84,674 10,90,318 16,14,288 17,36,428 17,34,541
P/E ratio 109 x 24.6 x 105 x 35.9 x 50.5 x 160 x 97.1 x 88.6 x
Yield 0.82% 0.84% 0.62% 0.3% 0.61% 0.44% 0.34% 0.34%
Capitalization / Revenue 2.75 x 1.68 x 7.69 x 5.24 x 4 x 6 x 5.87 x 5.27 x
EV / Revenue 2.75 x 1.83 x 7.76 x 5.2 x 4.06 x 6.25 x 6.08 x 5.45 x
EV / EBITDA 13.9 x 14.7 x 61.4 x 33.7 x 34.3 x 69.7 x 65.1 x 56.7 x
EV / FCF 110 x 42.4 x 79.8 x 919 x -64 x -43.1 x -79.3 x -3,365 x
FCF Yield 0.91% 2.36% 1.25% 0.11% -1.56% -2.32% -1.26% -0.03%
Price to Book 1.34 x 0.83 x 2.22 x 2.25 x 2.29 x 2.91 x 2.58 x 2.48 x
Nbr of stocks (in thousands) 6,57,598 6,56,501 6,56,687 6,56,977 6,56,898 6,78,555 - -
Reference price 2 858.0 476.1 1,451 1,664 1,633 2,471 2,471 2,471
Announcement Date 24/05/19 13/06/20 24/05/21 24/05/22 26/05/23 22/05/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,05,504 1,86,094 1,23,864 2,08,568 2,68,397 2,58,473 2,85,796 3,18,291
EBITDA 1 40,712 23,105 15,643 32,162 31,799 23,160 26,656 30,612
EBIT 1 33,108 14,638 7,362 23,022 20,826 11,010 13,946 16,858
Operating Margin 16.11% 7.87% 5.94% 11.04% 7.76% 4.26% 4.88% 5.3%
Earnings before Tax (EBT) 1 13,117 13,913 9,329 28,812 26,452 12,016 21,609 24,016
Net income 1 5,153 12,700 9,050 30,513 21,237 9,454 16,963 20,799
Net margin 2.51% 6.82% 7.31% 14.63% 7.91% 3.66% 5.94% 6.53%
EPS 2 7.840 19.34 13.77 46.40 32.31 14.31 25.45 27.90
Free Cash Flow 1 5,115 8,030 12,041 1,181 -17,036 -37,484 -21,902 -515.5
FCF margin 2.49% 4.31% 9.72% 0.57% -6.35% -14.5% -7.66% -0.16%
FCF Conversion (EBITDA) 12.56% 34.75% 76.97% 3.67% - - - -
FCF Conversion (Net income) 99.27% 63.23% 133.05% 3.87% - - - -
Dividend per Share 2 7.000 4.000 9.000 5.000 10.00 10.00 8.400 8.500
Announcement Date 24/05/19 13/06/20 24/05/21 24/05/22 26/05/23 22/05/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 37,627 49,330 57,847 63,764 72,530 67,452 61,956 66,458 62,376 64,420 64,002 63,359
EBITDA 1 7,402 8,012 9,221 7,526 13,202 9,566 4,770 4,260 6,734 5,936 5,225 4,766
EBIT 5,384 5,937 7,004 4,696 10,651 6,904 - - 3,856 3,017 - 1,779
Operating Margin 14.31% 12.04% 12.11% 7.37% 14.68% 10.24% - - 6.18% 4.68% - 2.81%
Earnings before Tax (EBT) 1 5,453 12,411 6,875 4,073 10,221 12,728 - 1,353 3,958 9,552 2,391 1,850
Net income 1 4,816 9,791 5,225 10,680 8,086 9,643 - 935.1 3,553 7,947 2,363 1,377
Net margin 12.8% 19.85% 9.03% 16.75% 11.15% 14.3% - 1.41% 5.7% 12.34% 3.69% 2.17%
EPS 7.330 14.89 7.950 16.24 12.29 14.68 - - - - - 2.300
Dividend per Share - - - - - - - - - - - -
Announcement Date 13/08/21 12/11/21 14/02/22 24/05/22 12/08/22 14/11/22 14/02/23 26/05/23 10/08/23 13/11/23 08/02/24 -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 28.6 27,648 8,664 - 17,800 62,229 59,583 57,696
Net Cash position 1 - - - 8,535 - - - -
Leverage (Debt/EBITDA) 0.000703 x 1.197 x 0.5539 x - 0.5598 x 2.687 x 2.235 x 1.885 x
Free Cash Flow 1 5,115 8,030 12,041 1,181 -17,036 -37,484 -21,902 -516
ROE (net income / shareholders' equity) 5.93% 3.19% 2.24% 6.66% 4.44% 3.05% 3.3% 3.69%
ROA (Net income/ Total Assets) 4.88% 2.51% 1.74% 5.2% 3.4% - - -
Assets 1 1,05,594 5,06,442 5,21,403 5,86,681 6,24,067 - - -
Book Value Per Share 2 638.0 573.0 653.0 738.0 713.0 785.0 958.0 998.0
Cash Flow per Share - 53.60 36.50 - - - - -
Capex 1 20,440 27,155 11,932 25,382 40,225 55,260 43,900 31,667
Capex / Sales 9.95% 14.59% 9.63% 12.17% 14.99% 21.38% 15.36% 9.95%
Announcement Date 24/05/19 13/06/20 24/05/21 24/05/22 26/05/23 22/05/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Grasim Industries Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction Materials

1st Jan change Capi.
CRH PLC Stock CRH plc
+10.69% 5.24TCr
ULTRATECH CEMENT LIMITED Stock UltraTech Cement Limited
+7.04% 3.88TCr
MARTIN MARIETTA MATERIALS, INC. Stock Martin Marietta Materials, Inc.
+13.62% 3.49TCr
VULCAN MATERIALS COMPANY Stock Vulcan Materials Company
+11.29% 3.34TCr
AMBUJA CEMENTS Stock Ambuja Cements
+29.95% 2TCr
HEIDELBERG MATERIALS AG Stock Heidelberg Materials AG
+17.69% 1.85TCr
CEMEX, S.A.B. DE C.V. Stock CEMEX, S.A.B. de C.V.
-10.06% 934.68Cr
SUMMIT MATERIALS, INC. Stock Summit Materials, Inc.
-3.98% 647.99Cr
WIENERBERGER AG Stock Wienerberger AG
+12.51% 383.29Cr
Other Construction Materials
  1. Stock Market
  2. Equities
  3. GRASIM Stock
  4. GRASIMPP Stock
  5. Financials Grasim Industries Limited