Pay to Marwadi

Company Profile

GRASIM INDUSTRIES LTD.

NSE : GRASIMBSE : 500300ISIN CODE : INE047A01021Industry : DiversifiedHouse : Birla Aditya
BSE2470.0012.65 (+0.51 % )
PREV CLOSE (Rs.) 2457.35
OPEN PRICE (Rs.) 2474.75
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 23364
TODAY'S LOW / HIGH (Rs.)2454.10 2523.20
52 WK LOW / HIGH (Rs.)1691.24 2535.1
NSE2471.20 13.15 (+0.53 % )
PREV CLOSE(Rs.) 2458.05
OPEN PRICE (Rs.) 2458.05
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 2471.20 (748 )
VOLUME 1542911
TODAY'S LOW / HIGH(Rs.) 2450.00 2523.70
52 WK LOW / HIGH (Rs.)1689.28 2523.7

Profit & Loss

(Rs in Million)
Particulars Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
INCOME :               
Gross Sales 1265893.70 1035313.20 833745.00 822173.90 817162.10
     Sales 980684.30 803168.90 635027.20 645978.60 657496.10
     Job Work/ Contract Receipts NA NA NA NA NA
     Processing Charges / Service Income 155174.00 129259.40 105000.90 82071.30 76283.70
     Revenue from property development NA NA NA NA NA
     Other Operational Income 130035.40 102884.90 93716.90 94124.00 83382.30
Less: Excise Duty NA NA NA NA NA
Net Sales 1176270.80 957011.30 764042.90 752694.80 772091.30
EXPENDITURE : NA NA NA NA NA
Increase/Decrease in Stock -8346.60 -9217.40 7240.30 -5042.10 -798.90
Raw Material Consumed 234466.10 182941.60 119051.90 144443.70 167681.30
     Opening Raw Materials 29591.70 16663.60 16505.30 21737.70 19413.40
     Purchases Raw Materials 218367.00 181824.10 110225.80 126839.00 154935.50
     Closing Raw Materials 31736.10 29591.70 16663.60 16505.30 21737.70
     Other Direct Purchases / Brought in cost 18243.50 14045.60 8984.40 12372.30 15070.10
     Other raw material cost 0.00 0.00 0.00 0.00 0.00
Power & Fuel Cost 231687.30 155207.00 103637.80 110807.10 124234.50
     Electricity & Power 231687.30 155207.00 103637.80 110807.10 124234.50
     Oil, Fuel & Natural gas 0.00 0.00 0.00 0.00 0.00
     Coals etc 0.00 0.00 0.00 0.00 0.00
     Other power & fuel 0.00 0.00 0.00 0.00 0.00
Employee Cost 71938.60 63277.10 55347.40 57603.90 54282.10
     Salaries, Wages & Bonus 64137.60 56228.40 49592.40 51722.50 47987.10
     Contributions to EPF & Pension Funds 2929.60 2880.40 2545.90 2480.60 2334.00
     Workmen and Staff Welfare Expenses 2567.30 2356.90 1744.60 1947.70 2218.10
     Other Employees Cost 2304.10 1811.40 1464.50 1453.10 1742.90
Other Manufacturing Expenses 62532.00 52549.70 39177.50 42722.60 42117.70
     Sub-contracted / Out sourced services NA NA NA NA NA
     Processing Charges 4849.10 2312.80 721.60 1032.80 682.10
     Repairs and Maintenance 18247.40 14984.50 11978.70 13738.30 12610.00
     Packing Material Consumed 22311.40 20611.50 15239.20 13911.30 15634.80
     Other Mfg Exp 17124.10 14640.90 11238.00 14040.20 13190.80
General and Administration Expenses 8177.60 6427.10 5741.10 6808.10 6801.60
     Rent , Rates & Taxes 5227.20 4218.80 3667.80 5393.30 5691.00
     Insurance 2914.30 2165.70 2005.50 1414.80 1110.60
     Printing and stationery NA NA NA NA NA
     Professional and legal fees NA NA NA NA NA
     Traveling and conveyance NA NA NA NA NA
     Other Administration 36.10 42.60 67.80 0.00 0.00
Selling and Distribution Expenses 187467.90 158399.80 129226.00 126146.80 128449.80
     Advertisement & Sales Promotion 37218.60 32558.80 25407.70 25856.30 22258.30
     Sales Commissions & Incentives NA NA NA NA NA
     Freight and Forwarding 150249.30 125841.00 103818.30 100290.50 106191.50
     Handling and Clearing Charges 0.00 0.00 0.00 0.00 0.00
     Other Selling Expenses 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 173176.90 143689.70 118572.30 96798.30 83378.90
     Bad debts /advances written off 9892.70 7198.00 7797.00 8435.50 NA
     Provision for doubtful debts NA NA NA NA NA
     Losson disposal of fixed assets(net) NA NA NA NA 138.70
     Losson foreign exchange fluctuations NA 1297.00 197.10 NA NA
     Losson sale of non-trade current investments NA NA NA 1287.70 NA
     Other Miscellaneous Expenses 163284.20 135194.70 110578.20 87075.10 83240.20
Less: Expenses Capitalised 719.50 577.00 304.80 204.60 307.60
Total Expenditure 960380.30 752697.60 577689.50 580083.80 605839.40
Operating Profit (Excl OI) 215890.50 204313.70 186353.40 172611.00 166251.90
Other Income 36120.50 8213.40 10578.00 9688.10 8290.20
     Interest Received 3872.10 2230.40 1518.30 1865.10 1991.90
     Dividend Received 404.00 312.80 138.90 615.40 864.80
     Profit on sale of Fixed Assets NA NA NA NA NA
     Profits on sale of Investments NA NA NA NA 54.60
     Provision Written Back NA NA NA NA NA
     Foreign Exchange Gains 200.20 NA 123.20 421.20 218.90
     Others 31644.20 5670.20 8797.60 6786.40 5160.00
Operating Profit 252011.00 212527.10 196931.40 182299.10 174542.10
Interest 60437.30 47760.00 57358.00 68903.10 60600.30
     InterestonDebenture / Bonds NA NA NA NA NA
     Interest on Term Loan 46897.90 34448.90 38730.70 45772.20 40366.40
     Intereston Fixed deposits NA NA NA NA NA
     Bank Charges etc 191.60 248.00 205.40 240.60 227.60
     Other Interest 13347.80 13063.10 18421.90 22890.30 20006.30
PBDT 191573.70 164767.10 139573.40 113396.00 113941.80
Depreciation 45515.90 41610.70 40334.00 40042.30 35713.80
Profit Before Taxation & Exceptional Items 146057.80 123156.40 99239.40 73353.70 78228.00
Exceptional Income / Expenses -880.30 -691.10 -3417.30 -14060.50 -26884.00
Profit Before Tax 147267.10 126268.60 97714.30 64915.40 51634.60
Provision for Tax 36485.10 19363.10 30221.90 -843.20 24187.20
     Current Income Tax 34326.70 19544.00 19594.00 15671.50 23394.00
     Deferred Tax 2158.40 -180.90 10627.90 -16514.70 948.30
     Other taxes 0.00 0.00 0.00 0.00 -155.10
Profit After Tax 110782.00 106905.50 67492.40 65758.60 27447.40
Extra items 0.00 5157.40 2374.60 627.20 0.00
Minority Interest -42509.40 -36565.10 -26818.80 -22268.40 -10517.50
Share of Associate NA NA NA NA NA
Other Consolidated Items NA NA NA NA NA
Consolidated Net Profit 68272.60 75497.80 43048.20 44117.40 16929.90
Adjustments to PAT NA NA NA NA NA
Profit Balance B/F 101597.20 60212.10 46055.60 39408.30 34535.80
Appropriations 169869.80 135709.90 89103.80 83525.70 51465.70
     General Reserves 30000.00 27524.80 25818.70 28655.70 10326.00
     Proposed Equity Dividend NA NA NA NA NA
     Corporate dividend tax NA NA NA NA NA
     Other Appropriation 10069.40 6587.90 3073.00 8361.30 1731.40
Equity Dividend % 500.00 500.00 450.00 200.00 350.00
Earnings Per Share 103.69 114.69 65.42 67.07 25.75
Adjusted EPS 103.28 114.23 65.16 66.80 25.64