First Time Loading...

Grasim Industries Ltd
NSE:GRASIM

Watchlist Manager
Grasim Industries Ltd Logo
Grasim Industries Ltd
NSE:GRASIM
Watchlist
Price: 2 368.3501 INR 1.21% Market Closed
Updated: Apr 25, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.3T
+3%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+78%
5 Years
+76%
7 Years
+219%
10 Years
+343%
205.5B
+10%
Operating Income
Growth Rates:
1 Year
+26%
3 Years
+61%
5 Years
+73%
7 Years
+274%
10 Years
+445%
56.2B
-15%
Net Income
Growth Rates:
1 Year
-32%
3 Years
+37%
5 Years
+343%
7 Years
+79%
10 Years
+154%

Earnings Waterfall
Grasim Industries Ltd

Revenue
1.3T INR
Cost of Revenue
-474.4B INR
Gross Profit
792.7B INR
Operating Expenses
-587.2B INR
Operating Income
205.5B INR
Other Expenses
-149.3B INR
Net Income
56.2B INR

Income Statement
Grasim Industries Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
285 827
N/A
293 233
+3%
304 303
+4%
315 258
+4%
324 450
+3%
328 384
+1%
341 590
+4%
353 205
+3%
367 808
+4%
385 350
+5%
393 437
+2%
395 931
+1%
396 735
+0%
402 472
+1%
408 969
+2%
451 110
+10%
508 122
+13%
570 337
+12%
636 163
+12%
679 382
+7%
721 312
+6%
772 003
+7%
798 528
+3%
790 511
-1%
781 965
-1%
751 407
-4%
681 260
-9%
689 848
+1%
713 681
+3%
763 978
+7%
832 933
+9%
879 080
+6%
913 101
+4%
957 011
+5%
1 038 193
+8%
1 087 406
+5%
1 129 763
+4%
1 176 271
+4%
1 206 507
+3%
1 233 859
+2%
1 267 135
+3%
Gross Profit
Cost of Revenue
(126 736)
(148 622)
(139 081)
(144 064)
(147 822)
(166 563)
(158 713)
(168 099)
(178 256)
(208 616)
(192 009)
(190 943)
(190 288)
(213 482)
(198 917)
(203 887)
(215 396)
(248 345)
(236 913)
(255 694)
(273 370)
(320 625)
(296 074)
(283 020)
(271 859)
(279 193)
(214 676)
(214 113)
(213 912)
(257 129)
(254 283)
(272 503)
(297 014)
(366 496)
(377 824)
(411 179)
(435 112)
(502 091)
(468 942)
(475 570)
(474 395)
Gross Profit
159 092
N/A
144 612
-9%
165 223
+14%
171 195
+4%
176 629
+3%
161 820
-8%
182 877
+13%
185 106
+1%
189 552
+2%
176 735
-7%
201 427
+14%
204 988
+2%
206 447
+1%
188 990
-8%
210 053
+11%
247 222
+18%
292 726
+18%
321 992
+10%
399 250
+24%
423 689
+6%
447 942
+6%
451 378
+1%
502 454
+11%
507 491
+1%
510 106
+1%
472 214
-7%
466 584
-1%
475 735
+2%
499 770
+5%
506 849
+1%
578 652
+14%
606 580
+5%
616 090
+2%
590 515
-4%
660 371
+12%
676 229
+2%
694 652
+3%
674 179
-3%
737 567
+9%
758 289
+3%
792 740
+5%
Operating Income
Operating Expenses
(121 358)
(110 039)
(131 765)
(136 798)
(140 747)
(125 774)
(144 832)
(145 130)
(146 079)
(130 432)
(151 152)
(150 980)
(151 510)
(132 577)
(153 336)
(179 149)
(210 850)
(225 415)
(287 845)
(308 964)
(328 896)
(320 696)
(360 191)
(363 278)
(368 163)
(339 641)
(355 315)
(360 349)
(372 180)
(360 694)
(411 953)
(433 139)
(447 037)
(426 511)
(492 085)
(511 951)
(531 305)
(503 800)
(564 390)
(571 790)
(587 199)
Selling, General & Administrative
(66 036)
(89 079)
(70 426)
(73 814)
(76 564)
(103 300)
(80 778)
(80 870)
(81 587)
(104 276)
(83 245)
(82 863)
(82 852)
(105 686)
(84 590)
(104 486)
(125 547)
(179 036)
(175 600)
(185 812)
(194 425)
(247 679)
(210 713)
(211 174)
(213 674)
(264 503)
(191 455)
(189 273)
(193 411)
(254 473)
(227 617)
(245 688)
(255 321)
(317 269)
(263 225)
(263 387)
(265 078)
(350 366)
(286 133)
(296 514)
(302 742)
Research & Development
0
(280)
0
0
0
(247)
0
0
0
(232)
0
0
0
(250)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(13 969)
(14 575)
(14 714)
(15 185)
(15 350)
(15 632)
(16 074)
(16 592)
(17 433)
(17 729)
(18 683)
(18 608)
(18 435)
(17 669)
(18 144)
(21 602)
(24 258)
(26 835)
(30 893)
(31 885)
(33 894)
(35 320)
(37 722)
(38 529)
(39 300)
(39 663)
(39 717)
(40 038)
(40 174)
(39 792)
(40 479)
(40 578)
(40 762)
(41 319)
(42 593)
(43 586)
(44 724)
(45 399)
(46 454)
(47 744)
(48 795)
Other Operating Expenses
(41 353)
(6 105)
(46 625)
(47 801)
(48 834)
(6 595)
(47 980)
(47 668)
(47 059)
(8 195)
(49 224)
(49 509)
(50 223)
(8 972)
(50 600)
(53 061)
(61 047)
(19 544)
(81 354)
(91 269)
(100 577)
(37 698)
(111 757)
(113 576)
(115 191)
(35 475)
(124 144)
(131 040)
(138 595)
(66 429)
(143 857)
(146 873)
(150 955)
(67 922)
(186 267)
(204 979)
(221 503)
(108 036)
(231 804)
(227 531)
(235 663)
Operating Income
37 734
N/A
34 573
-8%
33 459
-3%
34 398
+3%
35 883
+4%
36 047
+0%
38 044
+6%
39 976
+5%
43 473
+9%
46 302
+7%
50 278
+9%
54 010
+7%
54 939
+2%
56 413
+3%
56 718
+1%
68 074
+20%
81 877
+20%
96 576
+18%
111 405
+15%
114 725
+3%
119 047
+4%
130 681
+10%
142 264
+9%
144 213
+1%
141 942
-2%
132 573
-7%
111 268
-16%
115 386
+4%
127 589
+11%
146 155
+15%
166 697
+14%
173 438
+4%
169 050
-3%
164 004
-3%
168 285
+3%
164 277
-2%
163 347
-1%
170 379
+4%
173 176
+2%
186 499
+8%
205 540
+10%
Pre-Tax Income
Interest Income Expense
(4 202)
120
(4 789)
(5 322)
(5 930)
(2 802)
(7 134)
(6 825)
(6 378)
193
(5 094)
(4 777)
(4 653)
1 500
(5 850)
(11 646)
(17 407)
(37 180)
(23 358)
(24 029)
(21 503)
(52 961)
(21 307)
(14 949)
(15 343)
(8 530)
(16 248)
(19 281)
(18 028)
(6 848)
(14 366)
(12 126)
(10 308)
(3 046)
(9 180)
(9 407)
(11 184)
(23 366)
(43 458)
(63 533)
(84 249)
Non-Reccuring Items
0
0
0
0
0
(113)
0
0
0
(868)
0
0
0
(390)
(314)
(1 191)
(1 192)
(4 602)
(5 154)
(27 045)
(27 044)
(26 871)
(26 839)
(4 071)
(4 173)
(14 061)
(15 118)
(15 764)
(15 662)
(3 417)
1 445
0
2 091
(691)
(691)
(1 571)
(1 571)
(880)
(880)
0
0
Gain/Loss on Disposition of Assets
0
22
0
0
0
17
0
0
0
(6)
0
0
0
(15)
0
0
0
(178)
0
0
0
(139)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
6 557
1 148
6 125
6 057
5 571
1 284
4 022
5 057
5 738
1 172
7 284
8 348
8 759
2 015
10 515
2 892
(5 602)
1 731
(24 487)
(27 251)
(29 158)
924
(34 498)
(36 675)
(36 900)
(45 067)
(33 993)
(32 697)
(29 722)
(38 176)
(27 597)
(25 558)
(27 137)
(33 999)
(28 182)
(30 159)
(5 556)
1 134
14 117
25 046
10 572
Pre-Tax Income
40 091
N/A
35 862
-11%
34 795
-3%
35 134
+1%
35 524
+1%
34 434
-3%
34 933
+1%
38 208
+9%
42 834
+12%
46 793
+9%
52 469
+12%
57 582
+10%
59 045
+3%
59 523
+1%
61 068
+3%
58 129
-5%
57 677
-1%
56 347
-2%
58 408
+4%
36 400
-38%
41 341
+14%
51 635
+25%
59 619
+15%
88 518
+48%
85 526
-3%
64 915
-24%
45 908
-29%
47 643
+4%
64 177
+35%
97 714
+52%
126 179
+29%
135 754
+8%
133 698
-2%
126 269
-6%
130 232
+3%
123 140
-5%
145 036
+18%
147 267
+2%
142 956
-3%
148 013
+4%
131 864
-11%
Net Income
Tax Provision
(10 363)
(7 348)
(7 801)
(8 095)
(8 581)
(10 159)
(10 179)
(11 346)
(11 893)
(12 246)
(13 995)
(15 788)
(16 392)
(17 067)
(17 648)
(17 615)
(18 817)
(19 471)
(20 479)
(19 659)
(20 991)
(24 187)
(27 108)
(28 873)
(26 923)
843
7 139
5 780
111
(30 222)
(37 698)
(41 583)
(34 608)
(19 363)
(19 862)
(17 680)
(21 250)
(36 485)
(33 998)
(33 907)
(36 269)
Income from Continuing Operations
29 729
28 514
26 995
27 038
26 942
24 274
24 754
26 863
30 942
34 547
38 472
41 792
42 651
42 456
43 420
40 514
38 860
36 876
37 928
16 740
20 349
27 447
32 510
59 644
58 602
65 759
53 047
53 423
64 288
67 492
88 481
94 171
99 090
106 906
110 371
105 461
123 787
110 782
108 958
114 107
95 595
Income to Minority Interest
(8 491)
(8 828)
(8 662)
(9 181)
(9 175)
(8 379)
(8 275)
(8 562)
(9 219)
(9 866)
(10 566)
(11 052)
(11 150)
(10 783)
(11 263)
(11 568)
(11 647)
(10 090)
(9 237)
(7 982)
(7 458)
(10 518)
(14 017)
(16 998)
(18 681)
(22 268)
(19 874)
(21 702)
(25 790)
(26 819)
(30 799)
(31 235)
(32 644)
(36 565)
(37 012)
(35 280)
(45 575)
(42 509)
(44 254)
(47 857)
(39 359)
Equity Earnings Affiliates
862
1 029
1 153
1 288
1 395
1 542
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
22 098
N/A
20 715
-6%
19 486
-6%
19 147
-2%
19 164
+0%
17 438
-9%
17 643
+1%
19 104
+8%
22 173
+16%
24 681
+11%
27 908
+13%
30 743
+10%
31 504
+2%
31 673
+1%
32 160
+2%
28 949
-10%
27 215
-6%
26 786
-2%
28 692
+7%
8 758
-69%
12 694
+45%
16 930
+33%
18 494
+9%
42 870
+132%
40 304
-6%
44 117
+9%
34 086
-23%
34 058
0%
41 144
+21%
43 048
+5%
57 417
+33%
61 346
+7%
64 919
+6%
75 498
+16%
78 159
+4%
74 659
-4%
82 356
+10%
68 273
-17%
64 704
-5%
66 249
+2%
56 236
-15%
EPS (Diluted)
48.14
N/A
45.13
-6%
42.45
-6%
41.62
-2%
41.75
+0%
37.99
-9%
37.77
-1%
40.9
+8%
47.47
+16%
52.85
+11%
59.75
+13%
65.83
+10%
67.46
+2%
67.82
+1%
53.77
-21%
45.09
-16%
18.78
-58%
44.2
+135%
43.6
-1%
13.18
-70%
19.32
+47%
25.76
+33%
28.14
+9%
64.56
+129%
61.34
-5%
67.14
+9%
51.96
-23%
51.83
0%
62.62
+21%
65.52
+5%
87.25
+33%
93.23
+7%
98.81
+6%
114.73
+16%
118.78
+4%
113.63
-4%
125.35
+10%
103.47
-17%
98.07
-5%
100.41
+2%
85.25
-15%

See Also

Summary
GRASIM intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRASIM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRASIM stock valuation using valuation multiples.
Wall Street Estimates
GRASIM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GRASIM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 131,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.