Greaves Cotton Ltd

Greaves Cotton Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Greaves Cotton Ltd

₹ 211 -0.52%
21 May 12:16 p.m.
greavescotton.com BSE: 501455 NSE: GREAVESCOT
About

Greaves Cotton is engaged in manufacturing of engines, engine applications and trading of power tillers, spares related to engines, electric vehicles and infrastructure equipment etc.(Source : 202003 Annual Report Page No:98)

Key Points

Business Segments
1) Engines (61% in FY24 vs 64% in FY22): Manufactures diesel/petrol/CNG engines, power gensets, and trading of power tillers, etc. It offers non-auto engines ranging from 1.5 HP to 700 HP for various applications. [1]

Website BSE NSE
  • Market Cap ₹ 4,904 Cr.
  • Current Price ₹ 211
  • High / Low ₹ 320 / 112
  • Stock P/E
  • Book Value ₹ 60.5
  • Dividend Yield 0.95 %
  • ROCE 5.08 %
  • ROE -0.42 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 24.0%

Cons

  • Stock is trading at 3.54 times its book value
  • Company has a low return on equity of 2.33% over last 3 years.
  • Earnings include an other income of Rs.56.5 Cr.
  • Debtor days have increased from 32.4 to 41.8 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: Capital Goods-Non Electrical Equipment Industry: Engines

Part of BSE SmallCap BSE Allcap BSE Industrials Nifty Microcap 250 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
620.82 660.19 698.81 513.51 826.94 568.59 726.69 665.38 672.53 639.70 705.31 750.60 822.83
581.55 624.00 657.18 511.95 779.78 583.00 680.79 630.02 648.79 612.41 682.28 710.93 777.09
Operating Profit 39.27 36.19 41.63 1.56 47.16 -14.41 45.90 35.36 23.74 27.29 23.03 39.67 45.74
OPM % 6.33% 5.48% 5.96% 0.30% 5.70% -2.53% 6.32% 5.31% 3.53% 4.27% 3.27% 5.29% 5.56%
3.40 10.91 14.81 17.14 11.78 22.44 -365.06 61.58 10.97 16.96 9.48 17.81 12.28
Interest 2.17 6.07 2.10 2.37 1.15 1.71 2.21 2.27 3.04 2.94 4.27 3.15 5.92
Depreciation 14.97 14.33 14.01 13.14 15.20 16.73 19.15 20.33 28.18 26.05 26.43 25.73 25.27
Profit before tax 25.53 26.70 40.33 3.19 42.59 -10.41 -340.52 74.34 3.49 15.26 1.81 28.60 26.83
Tax % 34.55% 40.30% 19.91% 279.00% 36.09% 139.48% 10.01% 38.66% 482.52% 101.05% 891.71% 76.64% 94.30%
16.71 15.94 32.30 -5.71 27.22 -24.93 -374.59 45.60 -13.35 -0.16 -14.33 6.68 1.53
EPS in Rs 0.72 0.69 1.25 0.28 1.15 -0.22 -8.22 2.50 0.11 0.44 0.14 0.90 1.03
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1,736 1,698 1,616 1,634 1,792 2,015 1,911 1,500 1,710 2,699 2,633 2,918
1,593 1,505 1,413 1,395 1,537 1,743 1,701 1,421 1,685 2,573 2,543 2,783
Operating Profit 143 192 203 240 255 272 210 80 25 127 91 136
OPM % 8% 11% 13% 15% 14% 14% 11% 5% 1% 5% 3% 5%
82 -31 138 56 93 24 25 -26 20 55 -270 57
Interest 5 2 1 1 1 4 5 7 5 12 9 16
Depreciation 45 48 46 47 52 52 61 60 59 57 84 103
Profit before tax 175 111 294 249 295 240 169 -14 -19 113 -273 72
Tax % 30% 25% 32% 27% 32% 32% 25% 36% 83% 38% 34% 109%
123 84 201 181 202 163 127 -19 -35 70 -367 -6
EPS in Rs 5.05 3.42 8.23 7.40 8.28 6.74 5.59 -0.81 -1.52 3.37 -5.83 2.51
Dividend Payout % 26% 73% 67% 74% 66% 59% 0% -25% -13% 27% -34% 80%
Compounded Sales Growth
10 Years: 6%
5 Years: 9%
3 Years: 20%
TTM: 11%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 22%
TTM: -124%
Stock Price CAGR
10 Years: 5%
5 Years: 24%
3 Years: 10%
1 Year: 60%
Return on Equity
10 Years: 8%
5 Years: 2%
3 Years: 2%
Last Year: 0%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 49 49 49 49 49 49 46 46 46 46 46 46
Reserves 771 774 842 876 916 920 753 736 703 1,540 1,394 1,359
0 0 0 0 0 11 28 20 257 28 81 81
383 301 286 325 381 474 413 477 629 1,103 923 1,065
Total Liabilities 1,203 1,124 1,177 1,250 1,346 1,454 1,240 1,280 1,635 2,718 2,444 2,552
370 326 283 292 278 339 380 372 364 369 825 840
CWIP 5 8 24 15 28 72 69 75 82 83 63 50
Investments 181 293 362 411 506 420 3 1 16 123 157 121
647 497 507 532 535 624 788 832 1,174 2,143 1,400 1,541
Total Assets 1,203 1,124 1,177 1,250 1,346 1,454 1,240 1,280 1,635 2,718 2,444 2,552

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
155 225 230 114 280 145 102 147 -56 -135 -153 -23
-108 -179 -70 36 -97 38 255 -108 -238 -758 246 50
-55 -60 -166 -148 -162 -174 -241 -20 210 889 -32 -40
Net Cash Flow -8 -14 -6 2 20 10 116 19 -84 -4 61 -13

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 68 50 45 60 51 62 49 51 40 22 33 42
Inventory Days 50 34 38 45 33 35 54 59 56 40 56 62
Days Payable 57 46 68 76 82 86 83 120 110 82 78 96
Cash Conversion Cycle 61 37 15 29 2 12 20 -11 -14 -19 10 8
Working Capital Days 53 33 44 39 22 18 26 -3 7 97 12 57
ROCE % 21% 21% 28% 23% 23% 24% 18% 3% -1% 9% 4% 5%

Shareholding Pattern

Numbers in percentages

4 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
55.54% 55.54% 55.54% 55.74% 55.87% 56.00% 56.00% 56.00% 55.88% 55.88% 55.88% 55.88%
3.47% 3.90% 4.15% 4.54% 4.94% 4.57% 3.18% 2.81% 1.15% 1.04% 2.41% 2.86%
8.58% 7.68% 5.10% 4.22% 3.63% 3.42% 3.44% 3.75% 3.76% 3.81% 3.50% 3.31%
32.41% 32.86% 35.20% 35.50% 35.56% 35.99% 37.36% 37.43% 39.18% 39.23% 38.20% 37.93%
No. of Shareholders 2,21,5632,12,8322,17,7072,21,3272,18,6412,18,7312,11,6942,05,0422,12,8012,02,8912,64,7453,01,509

* 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

Credit ratings

Concalls