GRP Ltd

GRP Ltd

₹ 10,226 -4.33%
24 Jun - close price
About

GRP Ltd, established in 1974, is a manufacturer of reclaimed rubber from used tyres, upscaled polyamide from nylon waste and engineered products die-cut from end-of- life tyres. [1]

Key Points

Business Verticals
Reclaim Rubber - It produces high-quality reclaim rubber from end-of-life tires, tread peelings, natural rubber, and butyl tubes, molded rubber products for use in both, tire and non-tire rubber products.
Engineering plastics - It is a sustainable material solution provider for challenging engineering applications. Its sustainable solutions are based on unfilled, and glass-reinforced Polyamide 6, Polyamide 66, and Polybutylene terephthalate. [1]
Polymer composite- It is produced using 100% recycled rubber and plastic. The products are eco-friendly and are stronger and more durable than wood. The products are well suited for application in logistics, construction, oil & gas, aviation, marine, industrial, and agriculture sectors. [2]

Segment Wise Revenue Split
Reclaim Rubber - 91% in FY22 vs 93% in FY21
Other Segments - 9% in FY22 vs 7% in FY21 [3]

  • Market Cap 1,360 Cr.
  • Current Price 10,226
  • High / Low 11,064 / 3,375
  • Stock P/E 55.6
  • Book Value 1,251
  • Dividend Yield 0.17 %
  • ROCE 15.4 %
  • ROE 15.6 %
  • Face Value 10.0

Pros

  • Company has delivered good profit growth of 35.1% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 19.7%

Cons

  • Stock is trading at 8.18 times its book value
  • Company has a low return on equity of 10.2% over last 3 years.
  • Company might be capitalizing the interest cost

* 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
88 83 101 93 111 124 117 114 96 99 114 110 138
81 79 95 88 103 118 111 107 90 93 103 99 115
Operating Profit 7 4 5 6 8 6 6 7 6 7 11 10 23
OPM % 8% 5% 5% 6% 7% 5% 5% 6% 6% 7% 10% 10% 16%
1 0 0 0 1 0 6 2 1 1 0 0 -2
Interest 1 1 1 1 1 2 1 2 2 2 2 2 2
Depreciation 3 3 3 3 3 3 3 3 3 3 3 3 3
Profit before tax 5 1 2 1 4 1 8 4 2 2 7 6 15
Tax % -1% 224% -99% 28% 43% 21% 19% 2% -20% 21% 29% 25% 24%
5 -1 3 1 2 1 6 4 3 2 5 4 12
EPS in Rs 35.33 -5.40 25.28 5.93 17.40 8.18 46.13 29.63 20.63 14.78 35.18 32.33 87.53
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
274 309 339 315 304 300 357 349 280 388 451 461
242 273 317 286 278 281 332 330 263 364 426 411
Operating Profit 32 36 22 29 26 18 25 19 17 24 25 51
OPM % 12% 12% 7% 9% 9% 6% 7% 5% 6% 6% 6% 11%
3 1 8 -0 3 1 0 1 2 0 10 -1
Interest 6 7 5 4 4 4 5 8 5 5 6 7
Depreciation 10 12 15 14 14 14 13 14 13 12 13 12
Profit before tax 18 18 11 10 11 1 7 -2 1 7 15 30
Tax % 34% 39% 19% 24% 35% 197% 26% 232% -127% 23% 9% 25%
12 11 9 8 7 -1 5 3 2 6 14 23
EPS in Rs 87.90 81.38 66.53 59.33 51.68 -5.63 39.98 22.28 12.53 43.20 104.63 169.80
Dividend Payout % 17% 20% 17% 17% 19% -22% 20% 25% 20% 21% 16% 22%
Compounded Sales Growth
10 Years: 4%
5 Years: 5%
3 Years: 18%
TTM: 2%
Compounded Profit Growth
10 Years: 8%
5 Years: 35%
3 Years: 224%
TTM: 81%
Stock Price CAGR
10 Years: 22%
5 Years: 59%
3 Years: 119%
1 Year: 184%
Return on Equity
10 Years: 6%
5 Years: 7%
3 Years: 10%
Last Year: 16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 1 1 1 1 1 1 1 1 1 1 1 1
Reserves 96 105 111 118 125 123 128 126 130 135 146 165
90 85 67 68 67 57 65 86 72 101 89 113
49 52 53 50 51 48 52 56 44 59 50 63
Total Liabilities 237 242 233 237 244 230 247 269 248 296 287 342
139 136 130 132 134 126 122 122 110 122 103 160
CWIP 2 4 6 2 2 2 1 2 2 0 11 1
Investments 0 0 1 1 1 1 1 1 0 15 16 2
95 102 97 102 107 100 123 144 135 158 156 180
Total Assets 237 242 233 237 244 230 247 269 248 296 287 342

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
13 28 32 18 21 22 8 7 25 2 25 27
-32 -14 -8 -13 -16 -7 -9 -11 1 -38 -5 -42
6 -14 -24 -5 -6 -15 4 8 -20 23 -19 15
Net Cash Flow -13 1 -1 0 -2 1 3 4 5 -13 0 -0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 64 59 54 63 58 63 67 68 83 81 57 84
Inventory Days 92 84 62 82 121 91 74 100 117 107 81 86
Days Payable 52 47 42 46 42 42 46 50 43 50 27 42
Cash Conversion Cycle 105 95 74 99 137 112 95 118 158 138 111 127
Working Capital Days 59 60 49 64 82 78 82 93 118 104 88 100
ROCE % 14% 14% 8% 8% 8% 3% 6% 3% 2% 6% 9%

Shareholding Pattern

Numbers in percentages

9 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
41.74% 41.71% 41.75% 41.58% 41.49% 41.51% 41.26% 40.61% 40.51% 40.41% 40.36% 40.36%
0.00% 0.00% 0.00% 0.03% 0.01% 0.12% 0.01% 0.13% 0.00% 0.00% 0.00% 0.00%
58.26% 58.29% 58.25% 58.39% 58.50% 58.37% 58.71% 59.24% 59.50% 59.58% 59.64% 59.64%
No. of Shareholders 2,8492,9872,8263,1433,1223,0062,8023,0913,0742,9972,9453,151

* 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

Concalls