Grasim Industries Limited (GRASIM)

Basic

  • Market Cap

    ₹1,360.4B

  • EV

    ₹2,871.24B

  • Shares Out

    656.45M

  • Revenue

    ₹1,233.86B

  • Employees

    24,455

Margins

  • Gross

    56.65%

  • EBITDA

    18.64%

  • Operating

    15.13%

  • Pre-Tax

    12%

  • Net

    5.37%

  • FCF

    -23.65%

Returns (5Yr Avg)

  • ROA

    3.56%

  • ROE

    4.79%

  • ROCE

    7.1%

  • ROIC

    4.62%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₹2,158.09

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₹1,879.38

  • Earnings (Dil)

    ₹100.81

  • FCF

    -₹444.04

  • Book Value

    ₹1,267.12

Growth (CAGR)

  • Rev 3Yr

    20.13%

  • Rev 5Yr

    13.21%

  • Rev 10Yr

    15.94%

  • Dil EPS 3Yr

    30.06%

  • Dil EPS 5Yr

    48.01%

  • Dil EPS 10Yr

    6.67%

  • Rev Fwd 2Yr

    3.07%

  • EBITDA Fwd 2Yr

    1.89%

  • EPS Fwd 2Yr

    -4.14%

  • EPS LT Growth Est

    4.88%

Dividends

  • Yield

    —

  • Payout

    9.62%

  • DPS

    ₹10

  • DPS Growth 3Yr

    35.72%

  • DPS Growth 5Yr

    10.03%

  • DPS Growth 10Yr

    8.31%

  • DPS Growth Fwd 2Yr

    -21.26%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Revenues

772,002.5

751,407.1

764,042.9

736,067.9

902,789.9

936,880.0

Finance Div. Revenues

—

—

—

105,865.0

133,551.6

157,049.4

Insurance Division Revenues

—

—

—

115,078.4

139,929.3

139,929.3

Other Revenues, Total

—

—

—

—

—

—

Total Revenues

772,002.5

751,407.1

764,042.9

957,011.3

1,176,270.8

1,233,858.7

Total Revenues % Chg.

38.1%

-2.7%

1.7%

25.3%

22.9%

13.5%

Cost of Goods Sold, Total

348,955.0

315,512.5

286,476.4

395,956.7

512,484.3

534,893.0

Gross Profit

423,047.5

435,894.6

477,566.5

561,054.6

663,786.5

698,965.7

Selling General & Admin Expenses, Total

163,987.3

159,703.0

160,716.4

190,993.9

224,604.5

239,607.3

R&D Expenses

—

—

—

—

—

—

Depreciation & Amortization

35,321.7

39,667.4

39,787.8

41,241.3

45,290.1

47,518.6

Other Operating Expenses

92,669.6

102,274.0

130,299.6

164,450.0

223,291.5

225,114.8

Other Operating Expenses, Total

291,978.6

301,644.4

330,803.8

396,685.2

493,186.1

512,240.7

Operating Income

131,068.9

134,250.2

146,762.7

164,369.4

170,600.4

186,725.0

Interest Expense, Total

-60,353.7

-68,033.3

-56,983.3

-46,833.6

-59,558.1

-75,942.1

Interest And Investment Income

2,856.7

2,480.5

1,657.2

2,543.2

4,276.1

4,276.1

Net Interest Expenses

-57,497.0

-65,552.8

-55,326.1

-44,290.4

-55,282.0

-71,666.0

Income (Loss) On Equity Invest.

290.6

5,622.2

1,892.2

3,803.3

2,089.6

611.7

Currency Exchange Gains (Loss)

147.4

-130.5

-73.9

-1,752.6

-345.2

-345.2

Other Non Operating Income (Expenses)

788.7

983.3

879.7

732.8

1,133.9

2,736.6

EBT, Excl. Unusual Items

74,798.6

75,172.4

94,134.6

122,862.5

118,196.7

118,062.1

Merger & Related Restructuring Charges

—

—

-809.9

—

—

—

Impairment of Goodwill

-940.1

-12,702.7

—

—

—

—

Gain (Loss) On Sale Of Investments

4,250.8

5,485.0

7,543.2

4,466.6

30,176.5

30,176.5

Gain (Loss) On Sale Of Assets

-138.7

—

—

—

—

—

Asset Writedown

-392.1

-551.5

-546.2

-369.4

-225.8

-225.8

Insurance Settlements

—

—

—

—

—

—

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

-25,943.9

-2,487.8

-2,607.4

-691.1

-880.3

—

EBT, Incl. Unusual Items

51,634.6

64,915.4

97,714.3

126,268.6

147,267.1

148,012.8

Income Tax Expense

24,187.2

-843.2

30,221.9

19,363.1

36,485.1

33,906.2

Earnings From Continuing Operations

27,447.4

65,758.6

67,492.4

106,905.5

110,782.0

114,106.6

Earnings Of Discontinued Operations

—

627.2

2,374.6

5,157.4

—

—

Minority Interest

-10,517.5

-22,268.4

-26,818.8

-36,565.1

-42,509.4

-47,857.4

Net Income

16,929.9

44,117.4

43,048.2

75,497.8

68,272.6

66,249.2

Net Income to Common Incl Extra Items

16,929.9

44,117.4

43,048.2

75,497.8

68,272.6

66,249.2

Net Income to Common Excl. Extra Items

16,929.9

43,490.2

40,673.6

70,340.4

68,272.6

66,249.2

Total Shares Outstanding

656.3

656.4

656.7

656.8

656.4

656.4

Weighted Avg. Shares Outstanding

657.2

656.4

656.6

656.7

656.6

656.5

Weighted Avg. Shares Outstanding Dil

657.7

656.8

657.2

657.6

657.2

657.2

EPS

25.8

67.2

65.6

115.0

104.0

100.9

EPS Diluted

25.7

67.2

65.5

114.8

103.9

100.8

EBITDA

166,390.6

171,603.4

184,196.5

201,909.9

211,581.8

229,934.9