Grindwell Norton Ltd

₹ 2,105 0.38%

26 Apr 10:01 a.m.

grindwellnorton.co.in BSE: 506076 NSE : GRINDWELL

About

Grindwell Norton Limited is engaged in the business of manufacturing Abrasives, Ceramics & Plastics and providing IT Services. ^[1]

Key Points

Strong Parentage
The Co is one of the subsidiaries of Compagnie de Saint Gobain (Saint Gobain), a transnational group with its headquarters in Paris. As of March 2021, it holds a stake of 51.33% in the Co. ^[1]

Website BSE NSE

Market Cap ₹ 23,307 Cr.
Current Price ₹ 2,105
High / Low ₹ 2,495 / 1,850
Stock P/E 59.5
Book Value ₹ 166
Dividend Yield 0.68 %
ROCE 26.8 %
ROE 20.1 %
Face Value ₹ 5.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Company has delivered good profit growth of 19.1% CAGR over last 5 years
Company has been maintaining a healthy dividend payout of 44.6%

Cons

Stock is trading at 12.6 times its book value

* 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: Abrasives And Grinding Wheels

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
	457	508	438	512	500	556	634	630	600	659	660	658	652
	359	394	349	411	410	434	507	509	481	526	526	529	525
Operating Profit	99	114	88	102	89	122	128	121	119	133	134	130	127
OPM %	22%	22%	20%	20%	18%	22%	20%	19%	20%	20%	20%	20%	19%
	5	12	14	10	17	12	11	15	9	21	15	19	14
Interest	1	1	1	1	1	2	0	1	4	2	2	2	2
Depreciation	13	13	13	13	12	13	13	15	15	15	16	17	17
Profit before tax	90	112	88	99	93	119	125	120	109	138	130	131	122
Tax %	25%	26%	26%	26%	25%	26%	26%	24%	26%	26%	25%	25%	25%
	67	83	66	73	70	89	93	90	81	102	97	98	92
EPS in Rs	6.04	7.50	5.95	6.62	6.34	8.01	8.39	8.16	7.27	9.23	8.77	8.85	8.32
Raw PDF

Upcoming result date: 6 May 2024

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
	907	945	942	1,110	1,126	1,236	1,405	1,567	1,552	1,633	2,006	2,369	2,629
	754	801	809	945	957	1,056	1,168	1,307	1,300	1,309	1,604	1,889	2,106
Operating Profit	153	144	132	165	169	181	237	259	252	324	402	480	523
OPM %	17%	15%	14%	15%	15%	15%	17%	17%	16%	20%	20%	20%	20%
	13	12	14	20	24	33	28	37	46	51	53	51	69
Interest	0	1	0	1	1	1	1	1	4	3	4	7	7
Depreciation	17	19	26	35	37	40	42	42	55	52	51	55	65
Profit before tax	149	136	120	149	155	173	222	253	239	320	400	469	521
Tax %	30%	28%	31%	32%	34%	33%	34%	35%	24%	24%	25%	25%
	104	98	82	101	102	116	147	164	183	242	298	351	389
EPS in Rs	9.36	8.82	7.44	9.13	9.23	10.48	13.29	14.80	16.52	21.86	26.91	31.67	35.17
Dividend Payout %	35%	37%	44%	36%	35%	38%	38%	41%	45%	43%	45%	46%

Compounded Sales Growth
10 Years:	10%
5 Years:	11%
3 Years:	15%
TTM:	9%

Compounded Profit Growth
10 Years:	13%
5 Years:	19%
3 Years:	25%
TTM:	11%

Stock Price CAGR
10 Years:	29%
5 Years:	28%
3 Years:	31%
1 Year:	11%

Return on Equity
10 Years:	17%
5 Years:	18%
3 Years:	19%
Last Year:	20%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
Equity Capital	28	28	28	28	28	55	55	55	55	55	55	55	55
Reserves	438	494	534	589	734	833	927	1,031	1,121	1,302	1,508	1,734	1,784
	0	0	0	2	3	3	0	0	0	10	14	41	56
	252	231	247	291	299	299	335	336	391	475	516	498	615
Total Liabilities	718	753	808	910	1,063	1,189	1,318	1,423	1,568	1,843	2,093	2,328	2,510
	197	286	338	327	322	341	317	321	360	348	366	434	601
CWIP	82	60	4	7	13	6	23	42	29	24	67	119	164
Investments	45	51	55	55	155	166	191	203	603	734	552	786	559
	394	356	411	521	573	676	787	856	576	737	1,108	989	1,186
Total Assets	718	753	808	910	1,063	1,189	1,318	1,423	1,568	1,843	2,093	2,328	2,510

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
	111	101	96	98	131	161	124	82	307	331	186	341
	-93	-76	-25	-29	-37	-43	-40	-53	-437	-225	-55	-202
	-39	-42	-43	-40	-95	7	-57	-68	-93	-95	-114	-139
Net Cash Flow	-22	-18	29	29	-1	125	28	-39	-223	11	17	0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	38	37	33	41	41	36	45	47	47	45	43	37
Inventory Days	144	125	150	154	174	149	149	161	147	157	178	144
Days Payable	64	50	61	62	59	104	108	91	114	156	130	89
Cash Conversion Cycle	118	111	123	134	156	82	86	117	80	46	90	92
Working Capital Days	28	34	42	44	57	50	53	73	49	35	51	46
ROCE %	34%	28%	22%	25%	22%	20%	23%	23%	20%	24%	26%	27%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	58.32%	58.08%	58.08%	58.08%	58.08%	58.08%	58.04%	58.04%	58.04%	58.04%	58.04%	58.04%
	4.57%	4.99%	6.10%	7.05%	7.44%	7.52%	8.41%	8.28%	8.34%	8.40%	8.42%	8.31%
	17.43%	17.24%	16.03%	15.69%	15.48%	15.58%	14.89%	15.32%	15.38%	15.31%	15.45%	15.90%
	19.68%	19.69%	19.79%	19.18%	19.00%	18.82%	18.66%	18.37%	18.24%	18.25%	18.09%	17.76%
No. of Shareholders	30,246	32,578	47,291	45,709	46,477	56,406	53,592	51,996	49,457	51,240	52,199	47,954

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	58.89%	58.36%	58.33%	58.32%	58.32%	58.08%	58.04%	58.04%
	4.26%	4.47%	4.36%	3.99%	4.24%	7.05%	8.28%	8.31%
	14.01%	14.50%	15.37%	16.58%	16.12%	15.69%	15.32%	15.90%
	22.84%	22.67%	21.94%	21.11%	21.31%	19.18%	18.37%	17.76%
No. of Shareholders	15,432	14,938	15,551	16,854	18,991	45,709	51,996	47,954

* 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

All

Annual reports

Credit ratings

Rating update
29 Dec 2016 from icra

Concalls

May 2023

Transcript

Notes
PPT
May 2022

Transcript

Notes
PPT
May 2021

Transcript

Notes
PPT
May 2020

Transcript

Notes
PPT
May 2019

Transcript

Notes
PPT
May 2019

Transcript

Notes
PPT
Jun 2018

Transcript

Notes
PPT
May 2017

Transcript

Notes
PPT
Jun 2016

Transcript

Notes
PPT