Grasim Industries Ltd
NSE:GRASIM

Watchlist Manager
Grasim Industries Ltd Logo
Grasim Industries Ltd
NSE:GRASIM
Watchlist
Price: 2 866.2 INR 0.61%
Market Cap: 1.9T INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+48%
5Y
+133%
10Y
+356%
Operating Income
+
3Y
+51%
5Y
+114%
10Y
+519%
Net Income
+
3Y
-45%
5Y
+20%
10Y
+114%

Earnings Waterfall
Grasim Industries Ltd

Revenue
1.6T INR
Cost of Revenue
-603.1B INR
Gross Profit
1T INR
Operating Expenses
-760.3B INR
Operating Income
247.3B INR
Other Expenses
-206.5B INR
Net Income
40.8B INR

Income Statement
Grasim Industries Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
1 903
1 434
1 387
1 278
2 131
2 080
2 052
2 041
1 956
2 253
2 554
2 889
2 846
2 724
2 560
2 361
2 183
2 096
2 112
2 126
2 286
2 338
2 311
2 276
2 221
0
0
0
3 067
823
1 654
2 448
3 346
0
0
0
4 068
0
0
0
3 785
0
0
0
4 063
0
0
0
5 451
0
0
0
7 808
0
0
0
8 205
0
0
0
7 483
0
0
0
36 659
0
0
0
60 362
0
0
0
21 983
0
0
0
17 927
0
0
0
46 834
0
0
0
59 558
0
0
0
92 379
0
0
0
124 346
0
0
Revenue
43 719
N/A
45 159
+3%
45 377
+0%
45 701
+1%
48 899
+7%
51 719
+6%
52 736
+2%
54 489
+3%
54 896
+1%
69 427
+26%
79 514
+15%
89 777
+13%
92 917
+3%
97 661
+5%
98 943
+1%
100 619
+2%
102 240
+2%
111 954
+10%
120 462
+8%
132 292
+10%
140 695
+6%
152 708
+9%
160 620
+5%
167 556
+4%
169 735
+1%
178 050
+5%
181 978
+2%
183 816
+1%
182 966
0%
191 536
+5%
194 719
+2%
197 070
+1%
199 334
+1%
201 759
+1%
199 381
-1%
205 538
+3%
215 502
+5%
223 367
+4%
235 895
+6%
244 287
+4%
252 449
+3%
261 760
+4%
270 352
+3%
275 152
+2%
279 093
+1%
280 112
+0%
282 458
+1%
285 827
+1%
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%
1 309 785
+3%
1 337 740
+2%
1 371 162
+2%
1 399 436
+2%
1 484 779
+6%
1 547 352
+4%
1 610 720
+4%
Gross Profit
Cost of Revenue
(24 200)
(12 491)
(12 031)
(11 305)
(26 187)
(26 038)
(26 467)
(27 658)
(29 209)
(33 668)
(38 410)
(43 409)
(50 549)
(42 710)
(43 461)
(43 415)
(53 843)
(46 220)
(47 669)
(50 141)
(67 456)
(61 544)
(63 944)
(66 479)
(80 684)
(82 294)
(87 897)
(91 704)
(95 157)
(97 267)
(92 698)
(90 062)
(90 311)
(90 545)
(94 538)
(100 523)
(103 314)
(93 006)
(100 201)
(104 648)
(126 872)
(115 036)
(116 743)
(117 740)
(134 566)
(119 975)
(122 570)
(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)
(521 436)
(481 846)
(488 578)
(507 038)
(595 767)
(570 213)
(603 082)
Gross Profit
19 520
N/A
32 669
+67%
33 347
+2%
34 396
+3%
22 712
-34%
25 681
+13%
26 269
+2%
26 831
+2%
25 687
-4%
35 758
+39%
41 103
+15%
46 368
+13%
42 368
-9%
54 952
+30%
55 484
+1%
57 205
+3%
48 397
-15%
65 734
+36%
72 792
+11%
82 150
+13%
73 239
-11%
91 165
+24%
96 677
+6%
101 078
+5%
89 051
-12%
95 755
+8%
94 080
-2%
92 112
-2%
87 809
-5%
94 270
+7%
102 022
+8%
107 008
+5%
109 023
+2%
111 214
+2%
104 843
-6%
105 016
+0%
112 188
+7%
130 363
+16%
135 696
+4%
139 640
+3%
125 577
-10%
146 725
+17%
153 610
+5%
157 413
+2%
144 527
-8%
160 138
+11%
159 889
0%
159 092
0%
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%
788 349
-1%
855 894
+9%
882 584
+3%
892 398
+1%
889 012
0%
977 140
+10%
1 007 637
+3%
Operating Income
Operating Expenses
(13 962)
(24 776)
(24 708)
(25 521)
(15 461)
(15 547)
(15 685)
(15 894)
(15 815)
(20 277)
(24 399)
(28 601)
(27 315)
(38 514)
(39 708)
(41 571)
(33 300)
(44 749)
(47 576)
(50 277)
(39 607)
(50 546)
(52 498)
(54 138)
(46 070)
(48 340)
(50 926)
(54 299)
(52 804)
(54 898)
(56 362)
(57 203)
(61 064)
(63 591)
(65 147)
(68 187)
(73 618)
(89 374)
(92 474)
(94 789)
(81 330)
(102 557)
(105 810)
(110 335)
(97 812)
(114 998)
(118 978)
(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)
(566 328)
(632 330)
(661 883)
(675 541)
(670 683)
(742 304)
(760 289)
Selling, General & Administrative
(11 445)
(3 153)
(2 962)
(3 016)
(12 611)
(12 578)
(12 675)
(12 822)
(12 755)
(14 709)
(16 403)
(15 444)
(20 849)
(14 340)
(15 180)
(19 123)
(27 710)
(22 045)
(23 318)
(24 522)
(33 918)
(28 410)
(29 387)
(30 206)
(40 184)
(30 479)
(31 245)
(32 659)
(44 605)
(34 291)
(35 712)
(36 546)
(49 717)
(52 747)
(53 649)
(55 039)
(54 001)
(48 367)
(50 588)
(53 179)
(54 172)
(55 222)
(56 765)
(59 130)
(78 971)
(63 087)
(65 211)
(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)
(396 562)
(327 352)
(332 922)
(343 702)
(460 689)
(378 194)
(397 373)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(91)
0
0
0
(59)
0
0
0
(49)
0
0
0
(86)
0
0
0
(122)
0
0
0
(202)
0
0
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
0
0
0
0
0
0
0
Depreciation & Amortization
(2 517)
(2 515)
(2 524)
(2 521)
(2 850)
(2 896)
(2 952)
(3 015)
(3 061)
(3 739)
(4 539)
(5 207)
(5 562)
(5 569)
(5 459)
(5 518)
(5 631)
(5 695)
(5 805)
(5 929)
(6 100)
(6 269)
(6 416)
(6 532)
(6 703)
(7 113)
(7 591)
(8 231)
(8 658)
(9 063)
(9 378)
(9 623)
(9 947)
(10 220)
(10 523)
(10 968)
(11 384)
(11 527)
(11 637)
(11 532)
(11 544)
(11 708)
(11 937)
(12 241)
(12 521)
(12 982)
(13 493)
(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)
(50 128)
(51 865)
(54 372)
(57 243)
(64 648)
(68 964)
(72 994)
Other Operating Expenses
0
(19 107)
(19 222)
(19 984)
0
(73)
(58)
(57)
0
(1 830)
(3 458)
(7 950)
(904)
(18 605)
(19 069)
(16 930)
41
(17 011)
(18 453)
(19 828)
411
(15 867)
(16 695)
(17 402)
907
(10 748)
(12 090)
(13 409)
518
(11 544)
(11 272)
(11 036)
(1 350)
(626)
(976)
(2 182)
(8 147)
(29 480)
(30 249)
(30 079)
(15 492)
(35 626)
(37 108)
(38 966)
(6 119)
(38 929)
(40 274)
(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)
(119 638)
(253 113)
(274 589)
(274 596)
(145 347)
(295 147)
(289 922)
Operating Income
5 557
N/A
7 893
+42%
8 638
+9%
8 874
+3%
7 250
-18%
10 133
+40%
10 584
+4%
10 937
+3%
9 871
-10%
15 481
+57%
16 704
+8%
17 767
+6%
15 053
-15%
16 438
+9%
15 775
-4%
15 634
-1%
15 097
-3%
20 985
+39%
25 217
+20%
31 873
+26%
33 632
+6%
40 618
+21%
44 178
+9%
46 940
+6%
42 981
-8%
47 416
+10%
43 154
-9%
37 811
-12%
35 006
-7%
39 371
+12%
45 660
+16%
49 806
+9%
47 959
-4%
47 624
-1%
39 697
-17%
36 829
-7%
38 571
+5%
40 987
+6%
43 220
+5%
44 850
+4%
44 247
-1%
44 168
0%
47 800
+8%
47 078
-2%
46 716
-1%
45 140
-3%
40 911
-9%
37 734
-8%
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%
222 021
+8%
223 564
+1%
220 701
-1%
216 857
-2%
218 329
+1%
234 836
+8%
247 349
+5%
Pre-Tax Income
Interest Income Expense
(1 418)
(1 870)
(1 823)
(1 714)
(3 480)
(4 167)
(3 849)
(3 838)
(479)
(1 964)
(2 554)
(2 889)
(1 647)
(2 725)
(2 561)
(2 362)
(1 530)
(2 097)
(2 112)
(2 127)
(1 228)
(2 338)
(2 311)
(2 276)
110
(2 307)
(2 529)
(2 958)
(1 660)
(3 224)
(3 305)
(3 160)
(768)
(3 435)
(3 578)
(3 872)
(642)
(4 097)
(4 018)
(3 431)
2 650
(2 939)
(2 912)
(3 234)
4 008
(3 451)
(3 776)
(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)
(82 254)
(98 498)
(104 849)
(112 363)
(111 168)
(129 925)
(137 347)
Non-Reccuring Items
(829)
(822)
(498)
0
0
0
0
0
0
77
79
79
(1 586)
0
0
0
0
0
0
0
0
0
0
0
457
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
(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
(5 694)
(5 369)
(6 203)
(6 203)
(2 389)
(3 097)
(2 263)
Gain/Loss on Disposition of Assets
(319)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
208
0
0
0
3
0
0
0
(33)
0
0
0
391
0
0
0
15
0
0
0
17
0
0
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
38
0
0
0
365
0
0
Total Other Income
437
(690)
(505)
(504)
653
0
0
0
996
0
0
0
1 253
0
0
0
2 026
0
0
0
2 112
0
0
0
1 998
0
1 352
2 078
2 717
2 600
2 075
2 069
2 772
3 211
3 365
3 351
174
4 279
4 448
5 791
1 611
7 521
7 366
7 089
973
7 173
7 271
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
2 886
12 683
13 791
14 916
3 114
15 011
14 510
Pre-Tax Income
3 429
N/A
4 511
+32%
5 812
+29%
6 656
+15%
4 424
-34%
5 967
+35%
6 735
+13%
7 097
+5%
10 388
+46%
13 593
+31%
14 228
+5%
14 956
+5%
13 073
-13%
13 712
+5%
13 213
-4%
13 271
+0%
15 593
+17%
18 888
+21%
23 105
+22%
29 747
+29%
34 514
+16%
38 281
+11%
41 868
+9%
44 665
+7%
45 753
+2%
45 110
-1%
41 977
-7%
36 931
-12%
36 066
-2%
38 747
+7%
44 429
+15%
48 714
+10%
49 930
+2%
47 400
-5%
39 485
-17%
36 308
-8%
38 494
+6%
41 169
+7%
43 650
+6%
47 210
+8%
48 522
+3%
48 749
+0%
52 252
+7%
50 931
-3%
51 714
+2%
48 862
-6%
44 407
-9%
40 091
-10%
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%
136 998
+4%
132 381
-3%
123 440
-7%
113 207
-8%
108 251
-4%
116 825
+8%
122 249
+5%
Net Income
Tax Provision
(399)
(480)
(810)
(1 222)
(1 232)
(1 322)
(1 347)
(1 402)
(3 006)
(4 434)
(5 025)
(5 336)
(4 421)
(3 690)
(3 256)
(3 235)
(4 027)
(5 252)
(6 674)
(8 752)
(10 922)
(12 057)
(13 393)
(14 349)
(14 658)
(14 089)
(12 382)
(10 221)
(9 914)
(11 335)
(13 828)
(16 087)
(15 705)
(14 496)
(11 773)
(10 285)
(9 542)
(10 071)
(10 937)
(11 635)
(13 208)
(13 339)
(14 054)
(13 782)
(14 672)
(13 406)
(11 557)
(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)
(37 742)
(36 211)
(36 509)
(33 867)
(30 687)
(34 268)
(35 714)
Income from Continuing Operations
3 030
4 032
5 003
5 434
3 192
4 645
5 388
5 695
7 383
9 160
9 204
9 621
8 653
10 023
9 958
10 038
11 566
13 638
16 434
20 997
23 593
26 225
28 475
30 316
31 095
31 021
29 595
26 710
26 152
27 413
30 602
32 628
34 225
32 904
27 713
26 025
28 952
31 101
32 715
35 576
35 314
35 412
38 200
37 151
37 041
35 456
32 851
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
99 257
96 170
86 931
79 340
77 563
82 557
86 536
Income to Minority Interest
0
0
0
0
0
0
0
0
0
161
239
257
152
(345)
(428)
(626)
(1 160)
(1 839)
(2 495)
(3 418)
(3 915)
(4 206)
(4 390)
(4 597)
(4 565)
(4 467)
(4 390)
(4 140)
(4 445)
(5 148)
(5 497)
(6 412)
(7 141)
(7 454)
(6 805)
(5 930)
(6 600)
(7 011)
(7 564)
(8 812)
(9 471)
(9 851)
(11 045)
(11 142)
(10 734)
(10 397)
(9 327)
(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)
(43 012)
(43 611)
(42 111)
(40 674)
(40 507)
(43 392)
(45 735)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
0
(9)
(27)
18
16
28
49
159
322
426
522
511
457
425
453
438
467
351
410
632
576
998
945
737
904
748
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
0
0
0
0
0
0
0
Net Income (Common)
3 030
N/A
4 032
+33%
5 003
+24%
5 434
+9%
3 192
-41%
4 645
+46%
5 388
+16%
5 695
+6%
7 383
+30%
9 321
+26%
9 443
+1%
9 878
+5%
8 804
-11%
9 678
+10%
9 530
-2%
9 411
-1%
10 406
+11%
11 798
+13%
13 938
+18%
17 578
+26%
19 674
+12%
22 018
+12%
24 074
+9%
25 691
+7%
28 914
+13%
28 937
+0%
27 601
-5%
24 987
-9%
21 867
-12%
25 948
+19%
28 892
+11%
30 099
+4%
30 955
+3%
25 907
-16%
21 333
-18%
20 548
-4%
22 790
+11%
24 557
+8%
25 502
+4%
27 175
+7%
26 475
-3%
26 138
-1%
28 155
+8%
26 956
-4%
27 044
+0%
25 964
-4%
24 271
-7%
22 098
-9%
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%
56 245
+0%
52 559
-7%
44 821
-15%
38 666
-14%
37 057
-4%
39 164
+6%
40 800
+4%
EPS (Diluted)
6.61
N/A
8.79
+33%
10.91
+24%
11.85
+9%
6.96
-41%
10.14
+46%
11.76
+16%
12.43
+6%
16.12
+30%
20.35
+26%
20.61
+1%
21.33
+3%
19.22
-10%
21.13
+10%
20.79
-2%
20.5
-1%
22.72
+11%
25.75
+13%
30.43
+18%
38.37
+26%
42.95
+12%
48.07
+12%
51.88
+8%
56.09
+8%
62.99
+12%
63.18
+0%
59.61
-6%
54.55
-8%
47.74
-12%
56.53
+18%
62.26
+10%
65.57
+5%
67.44
+3%
56.44
-16%
45.97
-19%
44.76
-3%
49.67
+11%
53.52
+8%
54.96
+3%
59.22
+8%
57.68
-3%
56.95
-1%
61.2
+7%
58.72
-4%
58.9
+0%
56.56
-4%
52.87
-7%
48.14
-9%
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%
85.15
0%
78.88
-7%
67.13
-15%
57.55
-14%
55.5
-4%
57.64
+4%
60.07
+4%

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
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.