Grovy India Ltd
Incorporated in 1985, Grovy India Ltd is in the business of Development/Consultancy in Real Estate and Dealing/trading in financial market
- Market Cap ₹ 64.7 Cr.
- Current Price ₹ 48.5
- High / Low ₹ 98.2 / 30.2
- Stock P/E 36.1
- Book Value ₹ 15.3
- Dividend Yield 0.05 %
- ROCE 7.60 %
- ROE 9.12 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 3.17 times its book value
- The company has delivered a poor sales growth of 7.31% over past five years.
- Company has a low return on equity of 6.97% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.0.94 Cr.
* 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: Realty Industry: Construction
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.17 | 3.93 | 7.51 | 9.16 | 12.30 | 8.77 | 17.86 | 13.29 | 21.54 | 20.92 | 19.55 | 25.42 | |
0.26 | 3.74 | 7.40 | 9.21 | 12.14 | 8.66 | 18.96 | 12.98 | 20.92 | 19.62 | 18.45 | 23.43 | |
Operating Profit | -0.09 | 0.19 | 0.11 | -0.05 | 0.16 | 0.11 | -1.10 | 0.31 | 0.62 | 1.30 | 1.10 | 1.99 |
OPM % | -52.94% | 4.83% | 1.46% | -0.55% | 1.30% | 1.25% | -6.16% | 2.33% | 2.88% | 6.21% | 5.63% | 7.83% |
0.12 | 0.00 | 0.00 | 0.19 | 0.03 | 0.01 | -0.19 | 1.27 | 0.60 | 0.25 | 0.69 | 0.94 | |
Interest | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.04 | 0.10 | 0.03 | 0.28 | 0.40 | 0.46 |
Depreciation | 0.00 | 0.02 | 0.03 | 0.04 | 0.03 | 0.02 | 0.01 | 0.03 | 0.07 | 0.05 | 0.06 | 0.07 |
Profit before tax | 0.03 | 0.17 | 0.07 | 0.10 | 0.16 | 0.10 | -1.34 | 1.45 | 1.12 | 1.22 | 1.33 | 2.40 |
Tax % | 33.33% | 17.65% | 42.86% | 40.00% | 25.00% | 30.00% | 0.00% | 1.38% | 4.46% | 25.41% | 24.81% | 25.00% |
0.02 | 0.14 | 0.05 | 0.06 | 0.12 | 0.07 | -1.34 | 1.44 | 1.08 | 0.91 | 1.00 | 1.79 | |
EPS in Rs | 0.04 | 0.25 | 0.09 | 0.11 | 0.21 | 0.12 | -1.33 | 1.43 | 1.07 | 0.68 | 0.75 | 1.34 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 23.33% | 11.67% | 35.86% | 0.00% | 1.74% | 2.32% | 3.66% | 3.33% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 21% |
5 Years: | 7% |
3 Years: | 6% |
TTM: | 30% |
Compounded Profit Growth | |
---|---|
10 Years: | 29% |
5 Years: | 23% |
3 Years: | 18% |
TTM: | 86% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 56% |
3 Years: | 49% |
1 Year: | 53% |
Return on Equity | |
---|---|
10 Years: | 4% |
5 Years: | 8% |
3 Years: | 7% |
Last Year: | 9% |
Balance Sheet
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 1.40 | 1.40 | 1.40 | 1.40 | 1.40 | 2.51 | 2.51 | 2.51 | 2.51 | 3.33 | 3.33 | 13.34 |
Reserves | 1.48 | 1.62 | 1.67 | 1.86 | 1.99 | 7.77 | 6.39 | 8.08 | 9.20 | 14.26 | 15.52 | 7.08 |
5.27 | 7.38 | 5.58 | 4.55 | 5.35 | 6.97 | 8.27 | 6.01 | 6.67 | 10.21 | 11.36 | 24.61 | |
0.00 | 0.04 | 0.09 | 0.33 | 0.16 | 0.14 | 2.03 | 0.15 | 0.01 | 7.34 | 0.18 | 3.52 | |
Total Liabilities | 8.15 | 10.44 | 8.74 | 8.14 | 8.90 | 17.39 | 19.20 | 16.75 | 18.39 | 35.14 | 30.39 | 48.55 |
0.02 | 0.10 | 0.13 | 0.15 | 0.12 | 0.10 | 0.04 | 0.22 | 0.16 | 0.11 | 0.21 | 0.15 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.37 | 0.02 | 3.49 | 0.19 | 0.23 | 0.26 | 0.26 | 0.67 | 0.63 | 0.81 | 1.35 | 0.77 |
7.76 | 10.32 | 5.12 | 7.80 | 8.55 | 17.03 | 18.90 | 15.86 | 17.60 | 34.22 | 28.83 | 47.63 | |
Total Assets | 8.15 | 10.44 | 8.74 | 8.14 | 8.90 | 17.39 | 19.20 | 16.75 | 18.39 | 35.14 | 30.39 | 48.55 |
Cash Flows
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-4.07 | 0.00 | 0.01 | -2.91 | -0.90 | -3.78 | -1.07 | 0.72 | -0.39 | -8.42 | -0.43 | -13.42 | |
-0.27 | 0.00 | 0.00 | 3.38 | -0.02 | 2.98 | 0.96 | -0.28 | 0.12 | -0.17 | -0.30 | 0.76 | |
4.45 | 0.00 | 0.00 | -1.03 | 0.79 | -0.02 | -0.03 | 0.03 | 0.30 | 8.08 | 0.72 | 12.66 | |
Net Cash Flow | 0.11 | 0.00 | 0.00 | -0.56 | -0.13 | -0.82 | -0.15 | 0.46 | 0.03 | -0.51 | -0.01 | 0.00 |
Ratios
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.61 | 4.12 | 0.17 | 0.00 | 37.53 | 50.69 |
Inventory Days | 12,345.59 | 915.51 | 201.98 | 299.66 | 148.40 | 643.78 | 780.97 | 465.29 | 563.81 | 585.54 | ||
Days Payable | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.73 | 4.66 | 0.00 | 0.16 | ||
Cash Conversion Cycle | 12,345.59 | 915.51 | 201.98 | 299.66 | 148.40 | 643.78 | 774.86 | 464.76 | 563.98 | 0.00 | 37.53 | 636.07 |
Working Capital Days | 16,274.71 | 943.61 | 206.56 | 107.99 | 87.54 | 695.04 | 343.95 | 418.01 | 289.09 | 468.29 | 534.71 | 633.22 |
ROCE % | -0.51% | 1.83% | 0.84% | 1.22% | 1.93% | 0.77% | -12.96% | 9.12% | 6.58% | 6.50% | 5.79% | 7.60% |
Documents
Announcements
-
Re- Appointment Of Internal Auditor
1d - Re-appointment of Mr. Saroj Kumar Mishra as internal auditor for FY 2025-26.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
1d - Annual Secretarial Compliance Report for FY ended March 31, 2025 submitted as per SEBI regulations.
- Financial Result For The Quarter And Year Ended March 2025 1d
-
Board Meeting Outcome for Outcome Of Board Meeting
1d - Approved FY25 audited results, noted secretarial report, appointed new internal auditor for FY26.
-
Board Meeting Intimation for To Consider And Approve The Audited Financial Results For The Fourth Quarter And Financial Year Ended March 31, 2025, Along With The Report Of The Auditors Thereon.
16 May - Board meeting on 23 May to approve FY25 results and appoint internal auditor.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Concalls
-
Feb 2025TranscriptNotesPPT
-
Nov 2024TranscriptNotesPPT
-
Aug 2024TranscriptNotesPPT
-
May 2024TranscriptNotesPPT
-
Feb 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Jun 2021TranscriptNotesPPT
Projects Undertaken:[1][2]
Company has developed boutique apartments, farmhouses, houses and builder floors in Greater Kailash, Lajpat Nagar, Hauz Khas, Sarvodya enclave and Rishikesh and Commercial properties viz., ARIA - Luxury and Grovy Optiva