|
|
| Grauer & Weil (India) Limited |
|
Financials-Grauer & Weil (India) Limited| Sector: Inorganic Chemicals | | BSE:505710 | NSE:GRAUWEIL | Bloomberg:GW@IN | Reuters:GRWN.BO | | Market Lot: 1 | Face Value: 1 | ISIN Demat: INE266D01021 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Mar-2021(3) |
31-Mar-2020(3) |
% Change |
| Sales of Products/Services |
2436.40 |
1743.20 |
39.77 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
73.60 |
43.10 |
70.77 |
| Total Income |
2510.00 |
1786.30 |
40.51 |
| Total Expenses |
-2096.00 |
-1535.10 |
36.54 |
| OPBDIT |
4606.00 |
3321.40 |
38.68 |
| Interest |
0.00 |
0.00 |
-- |
| Depreciation |
-56.50 |
-1535.10 |
-96.32 |
| Exceptional & Extraordinary Items |
0.00 |
20.60 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
-115.80 |
-51.40 |
125.29 |
| After Tax Profit |
298.20 |
220.40 |
35.30 |
| Equity Capital |
0.00 |
0.00 |
-- |
| Reserves |
0.00 |
0.00 |
-- |
| Notes to Accounts |
|
|
|
|
| As on( Months ) |
31-Mar-05(12) |
|
31-Mar-04(12) |
|
31-Mar-03(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
1114.32 |
98.79 |
864.35 |
98.93 |
678.60 |
98.62 |
| Operating Income (OI) |
1127.91 |
100.00 |
873.69 |
100.00 |
688.12 |
100.00 |
| OPBDIT |
145.05 |
12.86 |
84.82 |
9.71 |
89.05 |
12.94 |
| OPBDT |
115.83 |
10.27 |
66.99 |
7.67 |
62.87 |
9.14 |
| OPBT |
91.26 |
8.09 |
43.29 |
4.95 |
42.77 |
6.22 |
| Non-Operating Income |
-14.79 |
-1.31 |
6.61 |
0.76 |
2.60 |
0.38 |
| Extraordinary/Prior Period |
-1.83 |
-0.16 |
-3.83 |
-0.44 |
4.72 |
0.69 |
| Tax |
14.60 |
1.29 |
3.28 |
0.38 |
4.00 |
0.58 |
| Profit after tax(PAT) |
60.03 |
5.32 |
42.78 |
4.90 |
46.09 |
6.70 |
| Cash Profit |
84.60 |
7.50 |
66.49 |
7.61 |
66.19 |
9.62 |
| Dividend-Equity |
6.14 |
0.54 |
6.14 |
0.70 |
0.00 |
0.00 |
|
| As on |
31-Mar-05 |
|
31-Mar-04 |
|
31-Mar-03 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
467.22 |
48.80 |
516.02 |
64.20 |
495.86 |
70.45 |
| Net Block |
325.81 |
34.03 |
346.09 |
43.06 |
344.59 |
48.96 |
| Capital WIP |
189.60 |
19.80 |
58.66 |
7.30 |
0.38 |
0.05 |
| Investments |
3.59 |
0.38 |
3.50 |
0.44 |
7.13 |
1.01 |
| Inventory |
165.66 |
17.30 |
142.93 |
17.78 |
140.04 |
19.90 |
| Receivables |
195.69 |
20.44 |
158.57 |
19.73 |
145.30 |
20.64 |
| Other Current Assets |
77.09 |
8.05 |
93.98 |
11.69 |
66.39 |
9.43 |
| Balance Sheet Total(BT) |
957.42 |
100.00 |
803.73 |
100.00 |
703.85 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
102.30 |
10.69 |
102.30 |
12.73 |
68.20 |
10.39 |
| Reserves |
299.39 |
31.27 |
239.23 |
29.77 |
230.35 |
35.10 |
| Total Debt |
294.78 |
30.79 |
239.96 |
29.86 |
236.77 |
36.08 |
| Creditors and Acceptances |
107.45 |
11.22 |
76.26 |
9.49 |
45.38 |
6.92 |
| Other current liab/prov. |
153.50 |
16.03 |
145.97 |
18.16 |
75.60 |
11.52 |
| Balance Sheet Total(BT) |
957.42 |
100.00 |
803.73 |
100.00 |
703.85 |
100.00 |
|
| As on |
31-Mar-05 |
31-Mar-04 |
31-Mar-03 |
| OPBIT/Prod.cap.empl.(%) |
23.94 |
11.77 |
13.17 |
| PBIT/Cap. Employed (%) |
20.49 |
12.22 |
14.26 |
| PAT/Networth (%) |
14.94 |
12.53 |
15.44 |
| Tax/PBT (%) |
19.57 |
7.13 |
7.99 |
| Total Debt/Networth (x) |
0.73 |
0.70 |
0.79 |
| Long Term Debt/Networth (x) |
0.37 |
0.21 |
0.30 |
| PBDIT/Finance Charges (x) |
4.39 |
4.91 |
3.68 |
| Current Ratio (x) |
1.68 |
1.78 |
2.91 |
| RM Inventory (days consumption) |
65.50 |
85.85 |
90.08 |
| FG inventory (days cost of sales) |
17.00 |
13.57 |
21.67 |
| Receivables (days gross sales) |
58.61 |
59.21 |
67.35 |
| Creditors (days cost of sales) |
39.90 |
35.28 |
27.65 |
| Op. curr. assets (days OI) |
140.00 |
162.00 |
182.00 |
|
|
Financials