Grindwell Norton Financial Statements

Grindwell Norton Cash Flow

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth 3.69 10.40 13.30 9.80
Op profit growth 22.50 7.14 27.80 5.23
EBIT growth 29.80 7.90 26 11.10
Net profit growth 31 21.90 25.40 13.50
Profitability ratios (%)        
OPM 19.80 16.70 17.30 15.30
EBIT margin 19.60 15.60 16 14.40
Net profit margin 14.60 11.60 10.50 9.45
RoCE 24.30 21.70 22.90 20.40
RoNW 4.69 4.19 3.98 3.60
RoA 4.53 4.01 3.74 3.36
Per share ratios ()        
EPS 21.50 16.60 13.60 10.90
Dividend per share 9.50 7.50 5 4
Cash EPS 16.70 11.30 9.48 6.97
Book value per share 123 107 89.50 80.70
Valuation ratios        
P/E 44.40 27.70 37.10 32.40
P/CEPS 57.10 40.80 53.30 50.80
P/B 7.73 4.28 5.65 4.39
EV/EBIDTA 27.80 16.60 19.40 16.40
Payout (%)        
Dividend payout -- -- 37 37.10
Tax payout (25) (24) (34) (33)
Liquidity ratios        
Debtor days 45.30 44.10 38.80 37.70
Inventory days 69.70 66.50 66 72.70
Creditor days (76) (60) (57) (42)
Leverage ratios        
Interest coverage (94) (55) (149) (91)
Net debt / equity (0.10) -- (0.30) (0.30)
Net debt / op. profit (0.40) (0.10) (1.10) (1.20)
Cost breakup ()        
Material costs (44) (45) (44) (44)
Employee costs (13) (13) (12) (13)
Other costs (24) (25) (27) (27)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 1,638 1,580 1,431 1,263
yoy growth (%) 3.69 10.40 13.30 9.80
Raw materials (721) (713) (624) (554)
As % of sales 44 45.10 43.60 43.90
Employee costs (208) (205) (177) (170)
As % of sales 12.70 13 12.40 13.50
Other costs (385) (397) (384) (346)
As % of sales 23.50 25.10 26.80 27.40
Operating profit 324 265 247 193
OPM 19.80 16.70 17.30 15.30
Depreciation (54) (58) (45) (42)
Interest expense (3.40) (4.50) (1.50) (2)
Other income 51 40.40 26.90 30.90
Profit before tax 317 243 227 180
Taxes (79) (59) (77) (59)
Tax rate (25) (24) (34) (33)
Minorities and other 1.44 (1.40) (1.10) (1.50)
Adj. profit 239 183 150 119
Exceptional items -- -- -- --
Net profit 239 183 150 119
yoy growth (%) 31 21.90 25.40 13.50
NPM 14.60 11.60 10.50 9.45
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 317 243 227 180
Depreciation (54) (58) (45) (42)
Tax paid (79) (59) (77) (59)
Working capital 120 89.20 339 227
Other operating items -- -- -- --
Operating cashflow 303 215 445 306
Capital expenditure 282 222 (37) (131)
Free cash flow 586 437 408 175
Equity raised 1,471 1,411 1,357 1,320
Investments 678 554 140 110
Debt financing/disposal (21) (19) (22) (8.70)
Dividends paid -- -- 55.40 44.30
Other items -- -- -- --
Net in cash 2,713 2,383 1,938 1,642
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 55.40 55.40 55.40 55.40
Preference capital -- -- -- --
Reserves 1,309 1,132 1,043 935
Net worth 1,365 1,187 1,098 991
Minority interest
Debt -- -- -- 0.04
Deferred tax liabilities (net) 32.50 28.90 42.70 43.80
Total liabilities 1,409 1,230 1,154 1,047
Fixed assets 394 414 388 367
Intangible assets
Investments 713 583 183 171
Deferred tax asset (net) 15.80 16.90 19.40 22.50
Net working capital 156 202 330 215
Inventories 323 303 329 272
Inventory Days 71.90 70.10 -- 69.40
Sundry debtors 202 205 206 177
Debtor days 45 47.40 -- 45.20
Other current assets 100 72.30 106 80.40
Sundry creditors (315) (230) (187) (204)
Creditor days 70.30 53 -- 52
Other current liabilities (153) (149) (124) (111)
Cash 130 14.70 234 272
Total assets 1,410 1,230 1,154 1,047
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020
Gross Sales 436 507 454 436 231
Excise Duty -- -- -- -- --
Net Sales 436 507 454 436 231
Other Operating Income 3.40 2.15 3.75 2.85 1.62
Other Income 14.20 12.40 4.95 7.61 26
Total Income 454 521 463 447 258
Total Expenditure ** 353 396 360 345 213
PBIDT 101 125 103 101 45.60
Interest 0.55 1.09 0.82 0.71 0.80
PBDT 100 124 102 100 44.80
Depreciation 14 13.80 13.90 13.90 12.70
Minority Interest Before NP -- -- -- -- --
Tax 23.30 28.80 23.30 23.30 4.40
Deferred Tax (0.70) 2.05 (0.60) (1.20) (0.60)
Reported Profit After Tax 63.70 79.50 65.50 64.50 28.30
Minority Interest After NP (0.50) (1) (0.50) 0.16 (0.10)
Net Profit after Minority Interest 64.20 80.50 65.90 64.30 28.40
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 64.20 80.50 65.90 64.30 28.40
EPS (Unit Curr.) 5.80 7.27 5.96 5.81 2.57
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 55.40 55.40 55.40 55.40 55.40
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 23.10 24.70 22.70 23.20 19.70
PBDTM(%) 23 24.50 22.50 23 19.40
PATM(%) 14.60 15.70 14.40 14.80 12.30
Open ZERO Brokerage Demat Account