Grasim Industries Ltd

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

Grasim Industries Ltd

₹ 3,191 0.77%
25 Sep - close price
grasim.com BSE: 500300 NSE: GRASIM F&O
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

Business Segments:
Grasim, the flagship company of the Aditya Birla Group, ranks amongst the top publicly listed companies in India, with a presence across various businesses: [1]

Website BSE NSE F&O
  • Market Cap ₹ 2,17,159 Cr.
  • Current Price ₹ 3,191
  • High / Low ₹ 3,412 / 2,502
  • Stock P/E 258
  • Book Value ₹ 812
  • Dividend Yield 0.31 %
  • ROCE 2.15 %
  • ROE 0.77 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 195%

Cons

  • Stock is trading at 3.93 times its book value
  • Company has a low return on equity of 1.30% over last 3 years.
  • Earnings include an other income of Rs.1,659 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

Commodities Construction Materials Cement & Cement Products Cement & Cement Products

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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
6,238 6,442 6,400 6,768 6,894 7,623 8,120 8,926 9,223 9,610 10,432 11,774 11,795
5,564 5,848 5,878 6,241 6,569 7,298 7,850 8,705 8,839 9,244 9,953 11,234 10,845
Operating Profit 673 594 522 527 325 325 271 221 385 366 479 540 950
OPM % 11% 9% 8% 8% 4.7% 4.3% 3.3% 2.5% 4.2% 3.8% 4.6% 4.6% 8%
116 760 120 -455 93 1,244 102 113 144 1,419 58 37 144
Interest 106 107 107 121 140 161 181 201 206 203 239 246 269
Depreciation 288 292 296 339 349 406 421 501 478 502 539 571 527
Profit before tax 396 955 239 -388 -70 1,002 -230 -368 -156 1,081 -241 -240 298
Tax % 10% 17% 1% 14% -26% 28% -27% -22% -24% 26% -27% -32% 17%
355 795 236 -441 -52 721 -169 -288 -118 805 -174 -164 247
EPS in Rs 5.22 11.68 3.47 -6.70 -0.79 10.95 -2.56 -4.23 -1.74 11.82 -2.56 -2.40 3.62
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
6,300 8,969 10,346 15,786 20,550 16,082 12,386 20,857 26,840 25,847 31,563 41,039 43,611
5,635 7,473 8,189 12,696 16,479 13,946 10,822 17,641 23,649 23,531 30,402 39,259 41,275
Operating Profit 665 1,496 2,157 3,090 4,071 2,135 1,564 3,216 3,190 2,316 1,161 1,781 2,336
OPM % 11% 17% 21% 20% 20% 13% 13% 15% 12% 9% 3.7% 4.3% 5%
322 326 472 179 -1,800 270 527 1,182 920 541 1,531 1,648 1,659
Interest 39 147 58 128 199 238 236 247 368 440 684 895 958
Depreciation 263 445 446 628 760 814 828 914 1,097 1,215 1,676 2,090 2,138
Profit before tax 685 1,230 2,125 2,513 1,312 1,354 1,027 3,237 2,645 1,202 333 444 898
Tax % 23% 21% 27% 30% 61% 5% 12% 6% 20% 21% 36% 22%
530 971 1,560 1,769 515 1,288 905 3,051 2,124 945 212 348 713
EPS in Rs 11.17 20.12 32.33 26.03 7.58 18.95 13.31 44.85 31.21 14.36 3.12 5.12 10.48
Dividend Payout % 31% 22% 16% 23% 89% 20% 65% 22% 31% 70% 321% 195%
Compounded Sales Growth
10 Years: 16%
5 Years: 27%
3 Years: 15%
TTM: 29%
Compounded Profit Growth
10 Years: -8%
5 Years: -13%
3 Years: -41%
TTM: 185%
Stock Price CAGR
10 Years: 16%
5 Years: 14%
3 Years: 19%
1 Year: 16%
Return on Equity
10 Years: 3%
5 Years: 3%
3 Years: 1%
Last Year: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 92 93 93 131 132 132 132 132 132 133 136 136
Reserves 11,091 13,778 16,138 44,658 41,828 37,560 42,816 48,484 46,823 51,982 54,262 55,141
1,115 1,839 701 2,969 3,311 5,158 4,223 4,384 5,352 9,729 11,863 12,490
2,067 2,085 2,919 5,959 6,524 6,729 7,529 9,636 9,871 12,294 11,720 13,265
Total Liabilities 14,365 17,796 19,851 53,718 51,794 49,579 54,700 62,636 62,177 74,138 77,981 81,032
5,188 6,963 6,887 10,817 11,232 12,234 10,966 14,858 16,220 17,105 23,730 24,702
CWIP 450 318 375 745 1,567 2,793 4,033 1,743 2,926 7,131 2,785 1,795
Investments 5,350 7,100 8,996 35,547 31,128 27,542 33,640 38,691 33,897 39,212 39,635 42,114
3,377 3,416 3,592 6,609 7,867 7,009 6,060 7,345 9,135 10,689 11,830 12,421
Total Assets 14,365 17,796 19,851 53,718 51,794 49,579 54,700 62,636 62,177 74,138 77,981 81,032

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
448 1,341 2,259 2,353 2,556 3,315 2,402 2,656 2,319 1,778 -25 2,681
27 -697 -844 -1,910 -2,263 -4,277 -875 -1,896 -2,190 -5,586 -2,883 -1,524
-448 -663 -1,404 -451 -299 993 -1,509 -777 -165 3,840 2,896 -1,179
Net Cash Flow 27 -19 12 -9 -7 31 18 -17 -36 32 -13 -22
Free Cash Flow -21 700 1,838 1,301 517 645 1,219 125 -1,693 -3,728 -3,852 605
CFO/OP 87% 111% 115% 93% 75% 165% 165% 103% 85% 79% -31% 149%

Ratios

Standalone / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 40 40 42 60 62 66 39 30 22 28 30 29
Inventory Days 146 132 131 129 110 131 143 153 127 141 121 80
Days Payable 49 49 84 113 89 132 174 180 133 148 97 84
Cash Conversion Cycle 137 124 89 77 83 65 8 2 16 21 54 24
Working Capital Days 68 16 27 -1 10 -25 -65 -42 -28 -37 -11 -10
ROCE % 5% 10% 13% 9% 8% 4% 2% 6% 6% 4% 2% 2%

Insights

In beta
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
UltraTech Cement Installed Grey Cement Capacity
MTPA

Log in to view insights

Please log in to see hidden values.

Login
Caustic Soda (Chlor-Alkali) Installed Capacity
KTPA
Caustic Soda Sales Volume
KT
Cellulosic Staple Fibre (CSF) Sales Volume
KT
UltraTech Cement Sales Volume
MnT
Chlorine Integration Level
%
R&D Expenditure (Percentage of Turnover)
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
42.75% 42.75% 43.05% 43.05% 43.11% 43.11% 43.11% 43.11% 43.11% 43.21% 43.73% 43.73%
12.17% 12.52% 12.70% 13.69% 13.78% 13.50% 13.45% 13.79% 14.37% 14.49% 14.91% 14.63%
16.90% 16.70% 16.69% 16.66% 17.75% 17.90% 18.24% 17.91% 17.27% 16.99% 16.28% 16.13%
27.80% 27.69% 27.24% 26.29% 25.04% 25.17% 24.87% 24.87% 24.92% 24.93% 24.75% 25.15%
0.35% 0.33% 0.31% 0.30% 0.31% 0.31% 0.30% 0.30% 0.31% 0.36% 0.34% 0.34%
No. of Shareholders 2,39,7802,34,4462,52,3172,53,6712,65,2022,58,9552,55,1692,47,6282,44,7182,38,2082,44,8702,41,017

* 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