Aristro Capital Markets Ltd.
You Are On :   Home  |  Equity  |   Company Profile  |  Profit & Loss
 
Equity
Equity Analysis
Price
Volume
Analysis
News Analysis
Corporate Action
Other Market
Company Profile
Profit & Loss
Grasim Industries Ltd.
 
BSE Code 500300
ISIN Demat INE047A01021
Book Value (Rs.) 793.96
NSE Code GRASIM
Dividend Yield  % 0.42
Market Cap  (Rs. Mn) 1613405.51
TTM PE (x) 109.03
TTM EPS (Rs.) 21.74
Face Value (Rs.) 2  
Type :
Rs.  in Million)
ParticularsMar 2023Mar 2022Mar 2021Mar 2020Mar 2019
INCOME :          
Gross Sales1265890.00  1035310.00  833750.00  822170.00  817160.00  
     Sales980680.00  803170.00  635030.00  645980.00  657500.00  
     Job Work/ Contract Receipts          
     Processing Charges / Service Income155170.00  129260.00  105000.00  82070.00  76280.00  
     Revenue from property development          
     Other Operational Income130040.00  102880.00  93720.00  94120.00  83380.00  
Less: Excise Duty          
Net Sales1176270.00  957010.00  764040.00  752690.00  772090.00  
EXPENDITURE :          
Increase/Decrease in Stock-8350.00  -9220.00  7240.00  -5040.00  -800.00  
Raw Material Consumed234470.00  182940.00  119050.00  144440.00  167680.00  
     Opening Raw Materials29590.00  16660.00  16510.00  21740.00  19410.00  
     Purchases Raw Materials218370.00  181820.00  110230.00  126840.00  154940.00  
     Closing Raw Materials31740.00  29590.00  16660.00  16510.00  21740.00  
     Other Direct Purchases / Brought in cost18240.00  14050.00  8980.00  12370.00  15070.00  
     Other raw material cost0.00  0.00  0.00  0.00  0.00  
Power & Fuel Cost231690.00  155210.00  103640.00  110810.00  124230.00  
     Electricity & Power231690.00  155210.00  103640.00  110810.00  124230.00  
     Oil, Fuel & Natural gas0.00  0.00  0.00  0.00  0.00  
     Coals etc0.00  0.00  0.00  0.00  0.00  
     Other power & fuel0.00  0.00  0.00  0.00  0.00  
Employee Cost71940.00  63280.00  55350.00  57600.00  54280.00  
     Salaries, Wages & Bonus64140.00  56230.00  49590.00  51720.00  47990.00  
     Contributions to EPF & Pension Funds2930.00  2880.00  2550.00  2480.00  2330.00  
     Workmen and Staff Welfare Expenses2570.00  2360.00  1740.00  1950.00  2220.00  
     Other Employees Cost2300.00  1810.00  1460.00  1450.00  1740.00  
Other Manufacturing Expenses62530.00  52550.00  39180.00  42720.00  42120.00  
     Sub-contracted / Out sourced services          
     Processing Charges4850.00  2310.00  720.00  1030.00  680.00  
     Repairs and Maintenance18250.00  14980.00  11980.00  13740.00  12610.00  
     Packing Material Consumed22310.00  20610.00  15240.00  13910.00  15630.00  
     Other Mfg Exp17120.00  14640.00  11240.00  14040.00  13190.00  
General and Administration Expenses8180.00  6430.00  5740.00  6810.00  6800.00  
     Rent , Rates & Taxes5230.00  4220.00  3670.00  5390.00  5690.00  
     Insurance2910.00  2170.00  2010.00  1410.00  1110.00  
     Printing and stationery          
     Professional and legal fees          
     Traveling and conveyance          
     Other Administration40.00  40.00  70.00  0.00  0.00  
Selling and Distribution Expenses187470.00  158400.00  129230.00  126150.00  128450.00  
     Advertisement & Sales Promotion37220.00  32560.00  25410.00  25860.00  22260.00  
     Sales Commissions & Incentives          
     Freight and Forwarding150250.00  125840.00  103820.00  100290.00  106190.00  
     Handling and Clearing Charges0.00  0.00  0.00  0.00  0.00  
     Other Selling Expenses0.00  0.00  0.00  0.00  0.00  
Miscellaneous Expenses173180.00  143690.00  118570.00  96800.00  83380.00  
     Bad debts /advances written off9890.00  7200.00  7800.00  8440.00    
     Provision for doubtful debts          
     Losson disposal of fixed assets(net)        140.00  
     Losson foreign exchange fluctuations  1300.00  200.00      
     Losson sale of non-trade current investments      1290.00    
     Other Miscellaneous Expenses163280.00  135190.00  110580.00  87080.00  83240.00  
Less: Expenses Capitalised720.00  580.00  300.00  200.00  310.00  
Total Expenditure960380.00  752700.00  577690.00  580080.00  605840.00  
Operating Profit (Excl OI)215890.00  204310.00  186350.00  172610.00  166250.00  
Other Income36120.00  8210.00  10580.00  9690.00  8290.00  
     Interest Received3870.00  2230.00  1520.00  1870.00  1990.00  
     Dividend Received400.00  310.00  140.00  620.00  860.00  
     Profit on sale of Fixed Assets          
     Profits on sale of Investments        50.00  
     Provision Written Back          
     Foreign Exchange Gains200.00    120.00  420.00  220.00  
     Others31640.00  5670.00  8800.00  6790.00  5160.00  
Operating Profit252010.00  212530.00  196930.00  182300.00  174540.00  
Interest60440.00  47760.00  57360.00  68900.00  60600.00  
     InterestonDebenture / Bonds          
     Interest on Term Loan46900.00  34450.00  38730.00  45770.00  40370.00  
     Intereston Fixed deposits          
     Bank Charges etc190.00  250.00  210.00  240.00  230.00  
     Other Interest13350.00  13060.00  18420.00  22890.00  20010.00  
PBDT191570.00  164770.00  139570.00  113400.00  113940.00  
Depreciation45520.00  41610.00  40330.00  40040.00  35710.00  
Profit Before Taxation & Exceptional Items146060.00  123160.00  99240.00  73350.00  78230.00  
Exceptional Income / Expenses-880.00  -690.00  -3420.00  -14060.00  -26880.00  
Profit Before Tax147270.00  126270.00  97710.00  64920.00  51630.00  
Provision for Tax36490.00  19360.00  30220.00  -840.00  24190.00  
     Current Income Tax34330.00  19540.00  19590.00  15670.00  23390.00  
     Deferred Tax2160.00  -180.00  10630.00  -16510.00  950.00  
     Other taxes0.00  0.00  0.00  0.00  -160.00  
Profit After Tax110780.00  106910.00  67490.00  65760.00  27450.00  
Extra items0.00  5160.00  2370.00  630.00  0.00  
Minority Interest-42510.00  -36570.00  -26820.00  -22270.00  -10520.00  
Share of Associate          
Other Consolidated Items          
Consolidated Net Profit68270.00  75500.00  43050.00  44120.00  16930.00  
Adjustments to PAT          
Profit Balance B/F101600.00  60210.00  46060.00  39410.00  34540.00  
Appropriations169870.00  135710.00  89100.00  83530.00  51470.00  
     General Reserves30000.00  27520.00  25820.00  28660.00  10330.00  
     Proposed Equity Dividend          
     Corporate dividend tax          
     Other Appropriation10070.00  6590.00  3070.00  8360.00  1730.00  
Equity Dividend %500.00  500.00  450.00  200.00  350.00  
Earnings Per Share104.00  115.00  65.00  67.00  26.00  
Adjusted EPS103.00  114.00  65.00  67.00  26.00  
close X

Download Client Registration Documents

Client Registration Documents in Vernacular Languages

Member: NSE CAPITAL MARKET: INB231498438 | NSE FUTURE & OPTION: INF231498438 | BSE CAPITAL MARKET: INB011498434 | BSE FUTURE MARKET: INF011498434 | DP REGN No.:IN-DP-CDSL-704-2013 | Single SEBI Registration nos.: NSE & BSE: INZ000219238 | DP CDSL: IN-DP-407-2019
Attention Investor: Update your mobile number and email id with your stock broker.
Home| About Us | Services | Login | Research | Online Trading | Customer Support | Useful links | SEBI SCORE | Contact Us | Investor Charter | Share Links:  
Terms & Conditions |Disclaimer | Privacy Policy |Policy & Procedure | Feedback | Open An Account | Downloads |Customer Desk |Policy |Site Map |Segregation and Monitoring of Collateral
NSE | BSE | SEBI | NSDL | NCDEX | CDSL | MCX | NMCE | MCX-SX | RBI | Do & Don'ts | CDSL Circular | CDSL e-Voting | Rights & Obligations | Risk Disclousre Document
Details of Authorised Persons | Basic Details | SMART ODR
Copyright Aristro Capital Markets Ltd. All Rights Reserved.
Designed, Developed & Content Powered By  Accord Fintech Pvt. Ltd.