Gravita India Ltd

About [ edit ]

Gravita India Limited is engaged in trading lead alloys and lead value added products.

  • Market Cap 740 Cr.
  • Current Price 107
  • High / Low 123 / 32.0
  • Stock P/E 15.6
  • Book Value 34.4
  • Dividend Yield 1.03 %
  • ROCE 17.2 %
  • ROE 17.3 %
  • Face Value 2.00

Pros

  • Company's median sales growth is 22.05% of last 10 years

Cons

  • Dividend payout has been low at 12.93% of profits over last 3 years

Peer comparison

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
362 305 293 305 339 264 328 377 379 258 339 374
337 282 278 295 327 249 307 344 350 246 315 341
Operating Profit 25 23 14 10 12 15 21 33 29 13 24 33
OPM % 7% 7% 5% 3% 3% 6% 6% 9% 8% 5% 7% 9%
Other Income 1 1 0 -0 5 1 0 0 -5 6 8 -1
Interest 6 5 6 6 6 6 8 7 7 7 7 7
Depreciation 2 3 3 3 3 4 5 5 4 5 5 5
Profit before tax 17 16 6 1 7 5 9 21 12 6 20 19
Tax % 29% 24% -15% -3% 100% 51% 14% 37% -10% 35% 38% 13%
Net Profit 11 11 6 0 -1 2 6 12 13 4 12 16
EPS in Rs 1.57 1.55 0.93 0.05 -0.08 0.28 0.93 1.78 1.83 0.56 1.67 2.28

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
111 159 253 269 398 516 501 430 655 1,017 1,242 1,348 1,351
103 142 233 249 363 472 481 412 596 926 1,180 1,250 1,252
Operating Profit 8 17 20 20 36 44 20 18 59 92 62 97 99
OPM % 8% 11% 8% 7% 9% 8% 4% 4% 9% 9% 5% 7% 7%
Other Income 1 2 3 3 3 -3 4 3 1 2 5 -4 7
Interest 2 1 2 3 9 10 11 9 11 20 26 28 28
Depreciation 1 1 1 2 2 6 6 7 6 9 12 18 20
Profit before tax 7 17 19 19 27 25 7 6 44 64 30 47 58
Tax % 25% 21% 25% 18% 14% 12% -33% 8% 19% 26% 34% 22%
Net Profit 4 12 15 15 19 21 7 4 33 44 15 33 44
EPS in Rs 2.17 2.21 2.79 3.13 0.97 0.64 4.78 6.42 2.25 4.81 6.34
Dividend Payout % 0% 0% 37% 36% 29% 26% 21% 31% 13% 11% 13% 15%
Compounded Sales Growth
10 Years:24%
5 Years:22%
3 Years:27%
TTM:3%
Compounded Profit Growth
10 Years:12%
5 Years:39%
3 Years:3%
TTM:137%
Stock Price CAGR
10 Years:4%
5 Years:35%
3 Years:-16%
1 Year:214%
Return on Equity
10 Years:17%
5 Years:16%
3 Years:17%
Last Year:17%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
3 10 14 14 14 14 14 14 14 14 14 14 14
Reserves 8 19 64 73 86 98 102 105 136 176 186 211 223
Borrowings 4 21 29 61 75 82 103 99 166 233 250 262 240
24 19 20 18 42 26 31 22 39 70 123 127 168
Total Liabilities 38 69 126 166 216 220 250 240 355 492 573 614 645
11 14 20 33 44 61 54 54 68 109 137 182 176
CWIP 2 0 0 1 13 6 6 15 32 24 46 15 9
Investments 1 4 31 20 9 0 0 0 0 0 0 0 0
24 52 75 112 150 153 190 170 255 359 390 418 459
Total Assets 38 69 126 166 216 220 250 240 355 492 573 614 645

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
10 -14 -13 -14 19 18 -0 29 1 -3 89
-5 -5 -35 -3 -11 -8 -2 -10 -49 -42 -66
-3 19 47 21 -10 -10 6 -17 49 40 -17
Net Cash Flow 2 0 -1 4 -2 -0 3 2 2 -4 6

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 72% 55% 28% 18% 22% 21% 9% 7% 21% 23% 13% 17%
Debtor Days 18 36 51 61 40 30 19 25 34 41 28 18
Inventory Turnover 8.15 7.29 8.96 8.64 6.54 6.20 5.38 4.39 5.63 6.10 6.13 5.36

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
72.77 72.77 72.77 72.77 72.46 72.51 72.51 72.51 72.51 72.51 72.51 73.00
0.13 0.07 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00
2.19 2.20 1.95 2.02 1.81 1.08 0.69 0.63 0.61 0.49 0.38 0.25
24.81 24.76 25.05 24.92 25.44 26.11 26.51 25.82 25.83 25.52 25.10 24.75
0.10 0.20 0.20 0.29 0.29 0.29 0.29 1.04 1.05 1.49 2.00 2.00

Documents