GRASIM IN EQUITY
loading…—
Day range—
52-week range—
Market cap—
P/E · TTM—
As of—
| ₹ CR · FY | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | YOY |
|---|---|---|---|---|---|---|---|
| Profit & loss | |||||||
| Revenue | 76,404 | 95,701 | 1,17,627 | 1,30,978 | 1,48,478 | 1,75,431 | +18.2% |
| Operating profit | 18,635 | 20,431 | 21,589 | 27,195 | 28,262 | 36,296 | +28.4% |
| OPM % | 24.4% | 21.3% | 18.4% | 20.8% | 19.0% | 20.7% | |
| Interest | 5,723 | 4,776 | 6,044 | 9,277 | 12,500 | 15,144 | +21.2% |
| Profit before tax | 10,009 | 13,143 | 14,727 | 13,700 | 10,825 | 14,473 | +33.7% |
| Net profit | 6,987 | 11,206 | 11,078 | 9,926 | 7,756 | 10,300 | +32.8% |
| NPM % | 9.1% | 11.7% | 9.4% | 7.6% | 5.2% | 5.9% | |
| Balance sheet & cash | |||||||
| Total assets | 2,67,349 | 2,89,149 | 3,36,823 | 4,12,116 | 5,00,040 | 5,69,134 | +13.8% |
| Equity | 65,494 | 75,699 | 78,742 | 88,653 | 97,509 | 1,03,470 | +6.1% |
| Debt | 79,078 | 74,744 | 1,03,039 | 1,37,155 | 1,86,326 | 2,27,853 | +22.3% |
| Cash from ops | 15,075 | 7,038 | -12,685 | -10,719 | -17,170 | -17,810 | −3.7% |
| Capex | — | — | — | — | — | — | — |
| CHECK | RESULT | VALUE |
|---|---|---|
| Net profit positive | ✓ PASS | 10,300 |
| Operating cash flow positive | ✗ FAIL | -17,810 |
| ROA improved | ✓ PASS | 1.6% → 1.8% |
| Cash from ops > net profit | ✗ FAIL | -1.73× |
| Leverage fell | ✗ FAIL | 0.37 → 0.4 |
| Current ratio improved | n/a | — → — |
| Gross margin improved | ✓ PASS | 19.0% → 20.7% |
| Asset turnover improved | ✓ PASS | 0.3 → 0.31 |
| Interest cover above 3× | ✗ FAIL | 2.4× |
| ₹ CR · QUARTER | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 | Q4 FY26 | Q1 FY27 | YOY |
|---|---|---|---|---|---|---|---|---|---|
| Profit & loss | |||||||||
| Revenue | 34,223 | 35,378 | 44,267 | 40,118 | 39,900 | 44,312 | 51,101 | 48,716 | +21.4% |
| Operating profit | 6,026 | 6,804 | 8,750 | 8,822 | 7,671 | 8,870 |
| 10,874 |
| 11,152 |
| +26.4% |
| OPM % | 17.6% | 19.2% | 19.8% | 22.0% | 19.2% | 20.0% | 21.3% | 22.9% |
| Interest | 3,027 | 3,270 | 3,407 | 3,551 | 3,669 | 3,909 | 4,015 | 4,298 | +21% |
| Profit before tax | 1,830 | 2,308 | 3,996 | 3,837 | 2,510 | 3,051 | 4,960 | 5,183 | +35.1% |
| Net profit | 983 | 1,734 | 2,973 | 2,771 | 1,498 | 2,233 | 3,684 | 3,846 | +38.8% |
| NPM % | 2.9% | 4.9% | 6.7% | 6.9% | 3.8% | 5.0% | 7.2% | 7.9% |