Gravita India Ltd

Gravita India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Gravita India Ltd

₹ 476 1.95%
29 Mar - close price
gravitaindia.com BSE: 533282 NSE : GRAVITA
About

Established in 1992, Gravita India Ltd is one of the largest lead producer in India. The company's business is organized across four specialized verticals: Lead Recycling (flagship), Aluminum recycling, Plastic recycling and Turnkey projects.
The company also has expertise in the recycling of used batteries, cable scrap/other Lead scrap, Aluminum scrap, Plastic scrap, etc.

Key Points

Product Portfolio
The Co’s product is classified into 5 verticas:Lead recycling, Aluminium recycling, Plastic recycling, Rubber recycling, and Turnkey Solutions. Some of its products are Pure Lead, Specific Lead Alloy, Lead sheets, Lead powder, Pet flakes and many more. [1] [2]

Website BSE NSE
  • Market Cap ₹ 3,287 Cr.
  • Current Price ₹ 476
  • High / Low ₹ 540 / 231
  • Stock P/E 18.4
  • Book Value ₹ 67.5
  • Dividend Yield 0.63 %
  • ROCE 31.2 %
  • ROE 42.9 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 33.2% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 30.5%
  • Company's median sales growth is 22.0% of last 10 years

Cons

  • Stock is trading at 7.05 times its book value
  • Tax rate seems low

* 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: Non Ferrous Metals Industry: Mining / Minerals / Metals

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
377 379 258 339 374 438 446 546 557 666 580 683 789
344 350 246 315 341 396 409 496 503 597 564 624 721
Operating Profit 33 29 13 24 33 42 37 50 54 70 16 59 69
OPM % 9% 8% 5% 7% 9% 10% 8% 9% 10% 10% 3% 9% 9%
0 -5 6 8 -1 -5 1 4 4 -1 50 7 4
Interest 7 7 7 7 7 7 5 7 7 14 11 10 9
Depreciation 5 4 5 5 5 5 5 5 5 5 5 6 6
Profit before tax 21 12 6 20 19 25 28 42 46 49 50 50 58
Tax % 37% -10% 35% 38% 13% 6% 19% 7% 10% 7% 11% 10% 12%
Net Profit 13 13 4 13 17 23 23 39 41 46 45 45 50
EPS in Rs 1.78 1.83 0.56 1.67 2.28 3.09 3.15 5.35 5.70 5.99 6.16 6.46 7.27
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
253 269 398 516 501 430 655 1,017 1,242 1,348 1,410 2,216 2,718
233 249 363 472 480 412 596 926 1,180 1,239 1,288 1,998 2,505
Operating Profit 20 20 36 44 20 18 59 92 62 109 121 217 213
OPM % 8% 7% 9% 9% 4% 4% 9% 9% 5% 8% 9% 10% 8%
3 3 3 -3 4 3 1 2 5 -12 1 6 60
Interest 2 3 9 10 11 9 11 20 26 31 31 38 44
Depreciation 1 2 2 6 6 7 6 9 12 18 20 21 22
Profit before tax 19 19 27 25 7 6 44 64 30 47 71 165 207
Tax % 25% 18% 14% 12% -33% 8% 19% 26% 34% 22% 20% 10%
Net Profit 15 16 24 22 10 5 35 48 19 37 57 148 186
EPS in Rs 2.17 2.21 2.79 3.13 0.97 0.64 4.78 6.42 2.25 4.81 7.60 20.19 25.88
Dividend Payout % 37% 36% 29% 26% 21% 31% 13% 11% 13% 15% 14% 15%
Compounded Sales Growth
10 Years: 23%
5 Years: 28%
3 Years: 21%
TTM: 37%
Compounded Profit Growth
10 Years: 24%
5 Years: 33%
3 Years: 109%
TTM: 50%
Stock Price CAGR
10 Years: 32%
5 Years: 25%
3 Years: 139%
1 Year: 39%
Return on Equity
10 Years: 23%
5 Years: 26%
3 Years: 31%
Last Year: 43%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
14 14 14 14 14 14 14 14 14 14 14 14 14
Reserves 64 73 86 98 102 105 136 176 186 211 255 373 452
29 61 75 82 103 99 166 233 250 279 261 391 302
20 18 42 26 31 22 39 70 123 110 196 220 217
Total Liabilities 126 166 216 220 250 240 355 492 573 614 726 998 986
20 33 44 61 54 54 68 109 137 182 172 191 199
CWIP 0 1 13 6 6 15 32 24 46 15 13 42 68
Investments 31 20 9 0 0 0 0 0 0 0 0 0 0
75 112 150 153 190 170 255 359 390 418 540 764 718
Total Assets 126 166 216 220 250 240 355 492 573 614 726 998 986

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
-13 -14 19 18 -0 29 1 -3 89 34 77 10
-35 -3 -11 -8 -2 -10 -49 -42 -66 -14 -19 -70
47 21 -10 -10 6 -17 49 40 -17 -21 -57 72
Net Cash Flow -1 4 -2 -0 3 2 2 -4 6 -2 1 12

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 51 61 40 30 19 25 34 41 28 18 15 18
Inventory Days 42 47 80 57 81 77 77 72 64 75 115 107
Days Payable 7 12 25 7 12 8 10 21 35 29 44 16
Cash Conversion Cycle 85 96 94 80 88 94 101 91 58 65 87 109
Working Capital Days 81 104 89 80 103 113 103 94 66 74 86 87
ROCE % 28% 18% 22% 21% 9% 7% 21% 23% 13% 19% 21% 31%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
72.51 72.51 72.51 72.51 73.00 73.00 73.00 73.00 73.00 73.00 73.00 73.00
0.00 0.00 0.00 0.01 0.00 0.00 0.86 1.38 1.21 1.13 0.79 3.48
0.63 0.61 0.49 0.38 0.25 0.00 0.00 0.15 0.15 0.00 0.19 0.21
25.82 25.83 25.52 25.10 24.75 25.00 24.14 23.47 23.64 23.87 24.02 21.29
1.04 1.05 1.49 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00

* 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

DRHP

Credit ratings

Concalls