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 ₹ 38.0 Cr.
- Current Price ₹ 114
- High / Low ₹ 121 / 72.9
- Stock P/E 38.0
- Book Value ₹ 56.5
- Dividend Yield 0.09 %
- ROCE 6.11 %
- ROE 5.49 %
- Face Value ₹ 10.0
Pros
Cons
- Company has a low return on equity of 6.79% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.0.69 Cr.
- Debtor days have increased from 18.8 to 37.5 days.
* 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 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.73 | 0.17 | 3.93 | 7.51 | 9.16 | 12.30 | 8.77 | 17.86 | 13.29 | 21.54 | 20.92 | 19.55 | |
1.73 | 0.26 | 3.74 | 7.40 | 9.21 | 12.14 | 8.66 | 18.96 | 12.98 | 20.92 | 19.62 | 18.45 | |
Operating Profit | 0.00 | -0.09 | 0.19 | 0.11 | -0.05 | 0.16 | 0.11 | -1.10 | 0.31 | 0.62 | 1.30 | 1.10 |
OPM % | 0.00% | -52.94% | 4.83% | 1.46% | -0.55% | 1.30% | 1.25% | -6.16% | 2.33% | 2.88% | 6.21% | 5.63% |
0.02 | 0.12 | 0.00 | 0.00 | 0.19 | 0.03 | 0.01 | -0.19 | 1.27 | 0.60 | 0.25 | 0.69 | |
Interest | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.04 | 0.10 | 0.03 | 0.28 | 0.40 |
Depreciation | 0.00 | 0.00 | 0.02 | 0.03 | 0.04 | 0.03 | 0.02 | 0.01 | 0.03 | 0.07 | 0.05 | 0.06 |
Profit before tax | 0.02 | 0.03 | 0.17 | 0.07 | 0.10 | 0.16 | 0.10 | -1.34 | 1.45 | 1.12 | 1.22 | 1.33 |
Tax % | 0.00% | 33.33% | 17.65% | 42.86% | 40.00% | 25.00% | 30.00% | 0.00% | 1.38% | 4.46% | 25.41% | 24.81% |
0.01 | 0.02 | 0.14 | 0.05 | 0.06 | 0.12 | 0.07 | -1.34 | 1.44 | 1.08 | 0.91 | 1.00 | |
EPS in Rs | 0.07 | 0.14 | 1.00 | 0.36 | 0.43 | 0.86 | 0.50 | -5.33 | 5.73 | 4.30 | 2.73 | 3.00 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 23.33% | 11.67% | 35.86% | 0.00% | 1.74% | 2.32% | 3.66% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 61% |
5 Years: | 17% |
3 Years: | 14% |
TTM: | -7% |
Compounded Profit Growth | |
---|---|
10 Years: | 43% |
5 Years: | 70% |
3 Years: | -11% |
TTM: | 10% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 39% |
3 Years: | 50% |
1 Year: | 17% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | 3% |
3 Years: | 7% |
Last Year: | 5% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 1.40 | 1.40 | 1.40 | 1.40 | 1.40 | 1.40 | 2.51 | 2.51 | 2.51 | 2.51 | 3.33 | 3.33 |
Reserves | 1.46 | 1.48 | 1.62 | 1.67 | 1.86 | 1.99 | 7.77 | 6.39 | 8.08 | 9.20 | 14.26 | 15.52 |
0.82 | 5.27 | 7.38 | 5.58 | 4.55 | 5.35 | 6.97 | 8.27 | 6.01 | 6.67 | 10.21 | 9.96 | |
0.00 | 0.00 | 0.04 | 0.09 | 0.33 | 0.16 | 0.14 | 2.03 | 0.15 | 0.01 | 7.34 | 1.59 | |
Total Liabilities | 3.68 | 8.15 | 10.44 | 8.74 | 8.14 | 8.90 | 17.39 | 19.20 | 16.75 | 18.39 | 35.14 | 30.40 |
0.02 | 0.02 | 0.10 | 0.13 | 0.15 | 0.12 | 0.10 | 0.04 | 0.22 | 0.16 | 0.11 | 0.21 | |
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 | 0.03 | 0.37 | 0.02 | 3.49 | 0.19 | 0.23 | 0.26 | 0.26 | 0.67 | 0.63 | 0.81 | 1.34 |
3.63 | 7.76 | 10.32 | 5.12 | 7.80 | 8.55 | 17.03 | 18.90 | 15.86 | 17.60 | 34.22 | 28.85 | |
Total Assets | 3.68 | 8.15 | 10.44 | 8.74 | 8.14 | 8.90 | 17.39 | 19.20 | 16.75 | 18.39 | 35.14 | 30.40 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-0.45 | -4.07 | 0.00 | 0.01 | -2.91 | -0.90 | -3.78 | -1.07 | 0.72 | -0.39 | -8.42 | -0.43 | |
0.00 | -0.27 | 0.00 | 0.00 | 3.38 | -0.02 | 2.98 | 0.96 | -0.28 | 0.12 | -0.17 | -0.30 | |
0.51 | 4.45 | 0.00 | 0.00 | -1.03 | 0.79 | -0.02 | -0.03 | 0.03 | 0.30 | 8.08 | 0.72 | |
Net Cash Flow | 0.06 | 0.11 | 0.00 | 0.00 | -0.56 | -0.13 | -0.82 | -0.15 | 0.46 | 0.03 | -0.51 | -0.01 |
Ratios
Figures in Rs. Crores
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.61 | 4.12 | 0.17 | 0.00 | 37.53 |
Inventory Days | 4.27 | 12,345.59 | 915.51 | 201.98 | 299.66 | 148.40 | 643.78 | 780.97 | 465.29 | 563.81 | 493.48 | |
Days Payable | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.73 | 4.66 | 0.00 | 0.00 | |
Cash Conversion Cycle | 4.27 | 12,345.59 | 915.51 | 201.98 | 299.66 | 148.40 | 643.78 | 774.86 | 464.76 | 563.98 | 0.00 | 531.00 |
Working Capital Days | 746.88 | 16,274.71 | 943.61 | 206.56 | 107.99 | 87.54 | 695.04 | 343.95 | 418.01 | 289.09 | 468.29 | 543.67 |
ROCE % | 0.58% | -0.51% | 1.83% | 0.84% | 1.22% | 1.93% | 0.77% | -12.96% | 9.12% | 6.58% | 6.50% |
Documents
Announcements
- Intimation Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 - Appointment Of Internal Auditor For The FY 2024-25 17h
- Non-Applicability Of Regulation 23(9) Of SEBI (LODR) Regulations 2015 For The Half Year Ended 31St March, 2024 2d
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
17 May - Newspaper Publication for quarter and year ended 31st March 2024
-
Announcement under Regulation 30 (LODR)-Investor Presentation
17 May - Investor Presentation for quarter and year ended 31 March 2024
- Financial Result For The Year Ended 31.03.2024 16 May
Annual reports
-
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
-
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