Grasim Industries Limited
NSE:GRASIM.NS
2544.85 (INR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 1,309,784.8 | 1,176,270.8 | 945,887.4 | 757,327.2 | 767,486.3 | 721,671.5 | 557,202.3 | 358,776.8 | 364,722.1 | 326,972.8 | 291,792.7 | 277,668.8 | 252,443 | 212,690.2 | 199,333.6 | 184,039.3 | 169,739.2 | 140,951.5 | 101,918.9 | 92,916.6 |
| Cost of Revenue
| 673,894.3 | 559,718.9 | 480,419.6 | 351,677.6 | 409,253.2 | 359,668.9 | 280,009.4 | 177,848.5 | 182,951.6 | 171,534.6 | 152,709 | 136,560.3 | 148,877.1 | 44,950.5 | 37,419.6 | 41,019.2 | 36,039.7 | 29,294.8 | 23,286.6 | 21,694.5 |
| Gross Profit
| 635,890.5 | 616,551.9 | 465,467.8 | 405,649.6 | 358,233.1 | 362,002.6 | 277,192.9 | 180,928.3 | 181,770.5 | 155,438.2 | 139,083.7 | 141,108.5 | 103,565.9 | 167,739.7 | 161,914 | 143,020.1 | 133,699.5 | 111,656.7 | 78,632.3 | 71,222.1 |
| Gross Profit Ratio
| 0.485 | 0.524 | 0.492 | 0.536 | 0.467 | 0.502 | 0.497 | 0.504 | 0.498 | 0.475 | 0.477 | 0.508 | 0.41 | 0.789 | 0.812 | 0.777 | 0.788 | 0.792 | 0.772 | 0.767 |
| Reseach & Development Expenses
| 772.7 | 1,124.8 | 25.5 | 25.2 | 26.8 | 3 | 234.4 | 250 | 245.4 | 246.9 | 280.3 | 202.2 | 122.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 167,102.4 | 2,914.3 | 2,165.7 | 2,005.5 | 1,529 | 1,057 | 1,148.5 | 1,026 | 851.8 | 1,412.5 | 849.9 | 742.3 | 69,947.3 | 63,263.8 | 52,927.7 | 55,291.1 | 44,554.9 | 35,833.9 | 30,556.6 | 28,854.4 |
| Selling & Marketing Expenses
| 168,233.3 | 150,249.3 | 158,399.8 | 129,226 | 126,493 | 113,087 | 93,675.1 | 70,674.3 | 77,520.9 | 70,467.7 | 60,689.3 | 54,779.9 | 44,184.3 | 45,453.9 | 40,747.8 | 35,437.7 | 31,960.8 | 29,370.7 | 21,861.7 | 17,003.7 |
| SG&A
| 335,335.7 | 150,249.3 | 160,565.5 | 131,231.5 | 128,022 | 114,144 | 94,823.6 | 71,700.3 | 78,372.7 | 71,880.2 | 61,539.2 | 55,522.2 | 114,131.6 | 108,717.7 | 93,675.5 | 90,728.8 | 76,515.7 | 65,204.6 | 52,418.3 | 45,858.1 |
| Other Expenses
| 12,641 | -38,395.2 | -41,204.7 | -42,494 | -9,064.4 | -13,105.9 | -1,929 | 1,584.5 | 214.1 | 170.7 | 160.1 | 137.5 | 21,114.2 | 19,631.7 | 17,540.1 | 14,881.4 | 11,314 | 10,716.1 | 9,193.2 | 9,401.9 |
| Operating Expenses
| 335,335.7 | 418,896.2 | 286,612.9 | 246,900 | 257,708.6 | 220,042.7 | 179,054.6 | 124,938.3 | 133,851.7 | 119,450.5 | 104,545.7 | 94,423.8 | 135,368.1 | 128,349.4 | 111,215.6 | 105,610.2 | 87,829.7 | 75,920.7 | 61,611.5 | 55,260 |
| Operating Income
| 300,554.8 | 170,600.4 | 164,369.4 | 146,762.7 | 134,250.2 | 131,068.9 | 94,566.1 | 55,990 | 47,918.8 | 35,987.7 | 34,538 | 46,684.7 | -31,802.2 | 39,390.3 | 50,698.4 | 37,409.9 | 45,869.8 | 35,736 | 17,020.8 | 15,962.1 |
| Operating Income Ratio
| 0.229 | 0.145 | 0.174 | 0.194 | 0.175 | 0.182 | 0.17 | 0.156 | 0.131 | 0.11 | 0.118 | 0.168 | -0.126 | 0.185 | 0.254 | 0.203 | 0.27 | 0.254 | 0.167 | 0.172 |
| Total Other Income Expenses Net
| -164,443.5 | -23,333.3 | -38,100.8 | -49,048.4 | -69,334.8 | -79,434.3 | -38,193 | 3,533.2 | -4,565.4 | -1,554.2 | 1,324.2 | 5,028.8 | 80,324.2 | -862.3 | -768.3 | -1,344.1 | -116.6 | -1,221.3 | -1,427.6 | -2,927.5 |
| Income Before Tax
| 136,111.3 | 147,267.1 | 126,268.6 | 97,714.3 | 66,468.3 | 52,333.8 | 56,373.1 | 59,523.2 | 43,353.4 | 34,433.5 | 35,862.2 | 51,713.5 | 48,522 | 38,528 | 49,930.1 | 36,065.8 | 45,753.2 | 34,514.7 | 15,593.2 | 13,034.6 |
| Income Before Tax Ratio
| 0.104 | 0.125 | 0.133 | 0.129 | 0.087 | 0.073 | 0.101 | 0.166 | 0.119 | 0.105 | 0.123 | 0.186 | 0.192 | 0.181 | 0.25 | 0.196 | 0.27 | 0.245 | 0.153 | 0.14 |
| Income Tax Expense
| 37,741.6 | 36,485.1 | 19,363.1 | 30,221.9 | -306.5 | 24,574.3 | 19,471.2 | 17,067.1 | 12,111.3 | 10,159.2 | 7,347.9 | 14,672.1 | 13,207.7 | 9,576.1 | 15,704.8 | 9,913.7 | 14,657.9 | 10,920.7 | 4,027 | 4,420.6 |
| Net Income
| 56,244.9 | 68,272.6 | 75,497.8 | 43,048.2 | 44,117.4 | 17,719.2 | 36,876.2 | 31,673 | 23,591.5 | 17,438 | 20,715.4 | 27,043.9 | 26,474.6 | 22,790.1 | 37,586 | 26,152.1 | 33,462.1 | 23,594 | 11,566.2 | 8,614 |
| Net Income Ratio
| 0.043 | 0.058 | 0.08 | 0.057 | 0.057 | 0.025 | 0.066 | 0.088 | 0.065 | 0.053 | 0.071 | 0.097 | 0.105 | 0.107 | 0.189 | 0.142 | 0.197 | 0.167 | 0.113 | 0.093 |
| EPS
| 85.29 | 103.56 | 114.51 | 65.3 | 66.95 | 26.8 | 60.88 | 67.85 | 52.88 | 37.97 | 45.12 | 58.95 | 57.73 | 49.7 | 67.52 | 47.7 | 63.07 | 42.91 | 22.7 | 19.2 |
| EPS Diluted
| 85.15 | 103.47 | 114.35 | 65.24 | 66.91 | 26.8 | 60.81 | 67.85 | 52.84 | 37.93 | 45.1 | 58.9 | 57.68 | 49.67 | 67.49 | 47.7 | 63.05 | 42.91 | 22.7 | 19.2 |
| EBITDA
| 350,568 | 244,051.9 | 183,309.1 | 160,047 | 127,045 | 163,448.9 | 118,801.7 | 78,561 | 68,352.6 | 52,747 | 51,013.3 | 61,222.2 | -20,258.1 | 50,774 | 60,645.5 | 46,067.7 | 52,116.1 | 41,835.7 | 22,610.5 | 22,805.5 |
| EBITDA Ratio
| 0.268 | 0.207 | 0.194 | 0.211 | 0.166 | 0.226 | 0.213 | 0.219 | 0.187 | 0.161 | 0.175 | 0.22 | -0.08 | 0.239 | 0.304 | 0.25 | 0.307 | 0.297 | 0.222 | 0.245 |