Grindwell Norton Limited
NSE:GRINDWELL.NS
2367.9 (INR) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 7,056 | 6,910.8 | 6,554.7 | 6,613.1 | 6,683.5 | 6,648 | 6,038.8 | 6,300.7 | 6,380 | 5,588.688 | 5,018.8 | 5,095.2 | 4,359.4 | 5,170.256 | 4,539 | 4,361.9 | 2,324.2 | 3,767.494 | 4,066.8 | 3,885.4 | 4,076 | 4,053.436 | 3,948 | 4,168 | 3,811.2 | 3,835.1 | 3,654.2 | 3,443.8 | 3,419.3 | 3,319.8 | 3,144.1 | 3,112.6 | 3,113.2 | 3,181.8 | 2,807.9 | 2,837.9 | 2,950.9 | 2,970.076 | 2,797.9 | 2,909 | 2,675 | 2,569.031 | 2,382.1 | 2,418.2 | 2,285.7 | 0 | 0 |
Cost of Revenue
| 4,314.8 | 4,243 | 2,901.8 | 2,989.8 | 3,026.1 | 2,994.2 | 2,720.8 | 2,954.1 | 2,947.8 | 2,733.91 | 2,274.7 | 2,374 | 1,905.3 | 2,532.824 | 1,974.5 | 2,005.8 | 1,025 | 1,993.994 | 1,840.3 | 1,776.2 | 1,876.4 | 2,193.708 | 1,783 | 1,920.1 | 1,590 | 1,725.8 | 1,577.1 | 1,486.3 | 1,436.7 | 1,391.5 | 1,385.9 | 1,361.7 | 1,395.3 | 1,388.3 | 1,187.1 | 1,175 | 1,182.1 | 1,506.077 | 1,191.2 | 1,260.3 | 1,142.4 | 1,358.625 | 1,000.7 | 1,010.9 | 973.9 | 0 | 0 |
Gross Profit
| 2,741.2 | 2,667.8 | 3,652.9 | 3,623.3 | 3,657.4 | 3,653.8 | 3,318 | 3,346.6 | 3,432.2 | 2,854.778 | 2,744.1 | 2,721.2 | 2,454.1 | 2,637.432 | 2,564.5 | 2,356.1 | 1,299.2 | 1,773.5 | 2,226.5 | 2,109.2 | 2,199.6 | 1,859.728 | 2,165 | 2,247.9 | 2,221.2 | 2,109.3 | 2,077.1 | 1,957.5 | 1,982.6 | 1,928.3 | 1,758.2 | 1,750.9 | 1,717.9 | 1,793.5 | 1,620.8 | 1,662.9 | 1,768.8 | 1,463.999 | 1,606.7 | 1,648.7 | 1,532.6 | 1,210.406 | 1,381.4 | 1,407.3 | 1,311.8 | 0 | 0 |
Gross Profit Ratio
| 0.388 | 0.386 | 0.557 | 0.548 | 0.547 | 0.55 | 0.549 | 0.531 | 0.538 | 0.511 | 0.547 | 0.534 | 0.563 | 0.51 | 0.565 | 0.54 | 0.559 | 0.471 | 0.547 | 0.543 | 0.54 | 0.459 | 0.548 | 0.539 | 0.583 | 0.55 | 0.568 | 0.568 | 0.58 | 0.581 | 0.559 | 0.563 | 0.552 | 0.564 | 0.577 | 0.586 | 0.599 | 0.493 | 0.574 | 0.567 | 0.573 | 0.471 | 0.58 | 0.582 | 0.574 | 0 | 0 |
Reseach & Development Expenses
| 0 | 36.9 | 0 | 0 | 0 | 29.7 | 0 | 0 | 0 | 32.7 | 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 |
General & Administrative Expenses
| 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 | 701.953 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 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 | 813.355 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 1,624.2 | 1,614.4 | 1,637.2 | 1,587.9 | 1,509.4 | 1,515.5 | 1,411.8 | 1,447.1 | 1,452.2 | 1,324.4 | 1,219.5 | 923.1 | 842.8 | 977.8 | 544.1 | 508.6 | 455.5 | 581.261 | 472.5 | 516.8 | 516.5 | 473.592 | 475.4 | 492.4 | 488.4 | 508.072 | 454.2 | 468.2 | 465.5 | 618.884 | 442.5 | 412 | 391 | 436.269 | 383.6 | 376 | 363.2 | 429.538 | 315.9 | 339.2 | 316.5 | 1,515.308 | 284.6 | 276.4 | 286.5 | 0 | 0 |
Other Expenses
| 157.7 | 172.9 | 138.3 | 225.9 | 146 | 2,513.8 | 2,283.9 | 2,277.7 | 2,280.3 | 1,750.403 | 172.1 | 100.9 | 142.3 | -257.384 | 49.5 | 76 | 259.8 | -233.902 | 90 | 103.1 | 113.9 | -137.825 | 110.7 | 49 | 87.9 | 63.1 | 68.6 | 77.5 | 17.6 | 22.3 | 1,328.8 | 1,315.4 | 1,259 | 17 | 1,274.6 | 1,278.6 | 1,368.4 | 1,209.844 | 1,225.6 | 1,259.4 | 1,158.1 | 982.431 | 1,099.4 | 1,100.5 | 992.2 | 0 | 0 |
Operating Expenses
| 1,624.2 | 1,614.4 | 2,550.9 | 2,478.2 | 2,472.3 | 2,513.8 | 2,283.9 | 2,277.7 | 2,280.3 | 1,750.403 | 1,976.8 | 1,843.8 | 1,724.2 | 1,643.946 | 1,724 | 1,559.6 | 1,230.6 | 1,312.823 | 1,681.6 | 1,603.6 | 1,642.6 | 1,292.362 | 1,640 | 1,653.4 | 1,638.3 | 1,494.2 | 1,549.8 | 1,489.1 | 1,530.2 | 1,457.2 | 1,328.8 | 1,315.4 | 1,259 | 1,323.9 | 1,274.6 | 1,278.6 | 1,368.4 | 1,209.844 | 1,225.6 | 1,259.4 | 1,158.1 | 982.431 | 1,099.4 | 1,100.5 | 992.2 | 0 | 0 |
Operating Income
| 1,117 | 1,053.4 | 1,246.6 | 1,372.1 | 1,324.3 | 1,347.3 | 1,120.1 | 1,213 | 1,256.6 | 1,219.66 | 936.8 | 877.4 | 729.9 | 993.486 | 840.5 | 796.5 | 68.6 | 460.677 | 544.9 | 505.6 | 557 | 567.366 | 525 | 594.5 | 582.9 | 615.1 | 527.3 | 468.4 | 452.4 | 471.1 | 429.4 | 435.5 | 458.9 | 469.6 | 346.2 | 384.3 | 400.4 | 254.155 | 381.1 | 389.3 | 374.5 | 227.975 | 282 | 306.8 | 319.6 | 0 | 0 |
Operating Income Ratio
| 0.158 | 0.152 | 0.19 | 0.207 | 0.198 | 0.203 | 0.185 | 0.193 | 0.197 | 0.218 | 0.187 | 0.172 | 0.167 | 0.192 | 0.185 | 0.183 | 0.03 | 0.122 | 0.134 | 0.13 | 0.137 | 0.14 | 0.133 | 0.143 | 0.153 | 0.16 | 0.144 | 0.136 | 0.132 | 0.142 | 0.137 | 0.14 | 0.147 | 0.148 | 0.123 | 0.135 | 0.136 | 0.086 | 0.136 | 0.134 | 0.14 | 0.089 | 0.118 | 0.127 | 0.14 | 0 | 0 |
Total Other Income Expenses Net
| 133.1 | 154.2 | -22.7 | -18.1 | -21.6 | -18.4 | -39.8 | -14.6 | -5.2 | -20.402 | -8.9 | 90.4 | 134 | 110.545 | 41 | 69 | 252.4 | 81.69 | 80.2 | 92.7 | 103.6 | 95.365 | 107.2 | 46.7 | 85.4 | 60.5 | 64.7 | 73.5 | 12.8 | 15 | -4.1 | -3.4 | -5.2 | 11.7 | -5.8 | -5.7 | -7 | 160.075 | -7.2 | -7.3 | -6.7 | 105.847 | -7.6 | -7.9 | -7.8 | 0 | 0 |
Income Before Tax
| 1,250.1 | 1,207.6 | 1,223.9 | 1,354 | 1,302.7 | 1,328.9 | 1,080.3 | 1,198.4 | 1,251.4 | 1,199.258 | 927.9 | 967.8 | 863.9 | 1,104.031 | 881.5 | 865.5 | 321 | 542.367 | 625.1 | 598.3 | 660.6 | 662.731 | 632.2 | 641.2 | 668.3 | 675.6 | 592 | 541.9 | 465.2 | 486.1 | 425.3 | 432.1 | 453.7 | 481.3 | 340.4 | 378.6 | 393.4 | 414.23 | 373.9 | 382 | 367.8 | 333.822 | 274.4 | 298.9 | 311.8 | 0 | 0 |
Income Before Tax Ratio
| 0.177 | 0.175 | 0.187 | 0.205 | 0.195 | 0.2 | 0.179 | 0.19 | 0.196 | 0.215 | 0.185 | 0.19 | 0.198 | 0.214 | 0.194 | 0.198 | 0.138 | 0.144 | 0.154 | 0.154 | 0.162 | 0.163 | 0.16 | 0.154 | 0.175 | 0.176 | 0.162 | 0.157 | 0.136 | 0.146 | 0.135 | 0.139 | 0.146 | 0.151 | 0.121 | 0.133 | 0.133 | 0.139 | 0.134 | 0.131 | 0.137 | 0.13 | 0.115 | 0.124 | 0.136 | 0 | 0 |
Income Tax Expense
| 320.4 | 276 | 303 | 330.9 | 333.9 | 344 | 280.6 | 295.2 | 324 | 297.692 | 231.4 | 252.4 | 226.6 | 308.61 | 227 | 221 | 38 | 124.234 | 155.1 | 76.6 | 231.5 | 234.512 | 216 | 234.6 | 232.1 | 232.3 | 189.6 | 182 | 162 | 144.3 | 148.1 | 137.2 | 158.7 | 167.2 | 111.1 | 124.8 | 129.7 | 138.4 | 119 | 120 | 118.6 | 101.596 | 85 | 91.5 | 96.6 | 0 | 0 |
Net Income
| 931.8 | 925.963 | 921.6 | 1,018.9 | 969.9 | 992.241 | 801.9 | 900.6 | 924.3 | 897.154 | 697 | 720 | 642.3 | 805.426 | 659.4 | 642.9 | 284.1 | 414.216 | 462.8 | 520.8 | 427.4 | 424.148 | 412.5 | 403 | 432.8 | 440 | 400.1 | 357 | 300.3 | 337.3 | 269.7 | 291.9 | 290.7 | 309 | 227.3 | 251.6 | 261.5 | 272.571 | 254 | 259.2 | 246.5 | 227.037 | 188 | 207.4 | 216.8 | 0 | 0 |
Net Income Ratio
| 0.132 | 0.134 | 0.141 | 0.154 | 0.145 | 0.149 | 0.133 | 0.143 | 0.145 | 0.161 | 0.139 | 0.141 | 0.147 | 0.156 | 0.145 | 0.147 | 0.122 | 0.11 | 0.114 | 0.134 | 0.105 | 0.105 | 0.104 | 0.097 | 0.114 | 0.115 | 0.109 | 0.104 | 0.088 | 0.102 | 0.086 | 0.094 | 0.093 | 0.097 | 0.081 | 0.089 | 0.089 | 0.092 | 0.091 | 0.089 | 0.092 | 0.088 | 0.079 | 0.086 | 0.095 | 0 | 0 |
EPS
| 8.42 | 8.36 | 8.32 | 9.2 | 8.76 | 8.96 | 7.24 | 8.13 | 8.35 | 8.1 | 6.3 | 6.5 | 5.8 | 7.28 | 5.96 | 5.81 | 2.57 | 3.74 | 5.18 | 4.7 | 3.86 | 3.83 | 3.73 | 3.64 | 3.91 | 3.97 | 3.61 | 3.22 | 2.71 | 3.05 | 2.44 | 2.64 | 2.63 | 2.79 | 2.19 | 2.2 | 1.14 | 2.46 | 2.3 | 2.34 | 2.23 | 2.05 | 1.7 | 1.83 | 1.96 | 2.26 | 2.17 |
EPS Diluted
| 8.42 | 8.36 | 8.32 | 9.2 | 8.76 | 8.96 | 7.24 | 8.13 | 8.35 | 8.1 | 6.3 | 6.5 | 5.8 | 7.28 | 5.96 | 5.81 | 2.57 | 3.74 | 5.18 | 4.7 | 3.86 | 3.83 | 3.73 | 3.64 | 3.91 | 3.97 | 3.61 | 3.22 | 2.71 | 3.05 | 2.44 | 2.64 | 2.63 | 2.79 | 2.19 | 2.2 | 1.14 | 2.46 | 2.3 | 2.34 | 2.23 | 2.05 | 1.7 | 1.83 | 1.96 | 2.26 | 2.17 |
EBITDA
| 1,331.4 | 1,250 | 1,422.7 | 1,541.3 | 1,491.2 | 1,500.2 | 1,275.8 | 1,368.7 | 1,393.7 | 1,351.631 | 1,066.3 | 1,107.7 | 1,009.1 | 1,253.266 | 1,028.9 | 1,011.8 | 455.8 | 700.487 | 781.4 | 753.2 | 813.8 | 783.337 | 751.1 | 756.7 | 780.6 | 789.5 | 713.2 | 656.5 | 579.2 | 607.7 | 532.1 | 538.8 | 561.2 | 598.3 | 451.6 | 489.6 | 503.3 | 503.1 | 481.2 | 499.5 | 474.9 | 424.224 | 364.6 | 386 | 392.8 | 0 | 0 |
EBITDA Ratio
| 0.189 | 0.181 | 0.217 | 0.233 | 0.223 | 0.226 | 0.211 | 0.217 | 0.218 | 0.242 | 0.212 | 0.217 | 0.231 | 0.242 | 0.227 | 0.232 | 0.196 | 0.186 | 0.192 | 0.194 | 0.2 | 0.193 | 0.19 | 0.182 | 0.205 | 0.206 | 0.195 | 0.191 | 0.169 | 0.183 | 0.169 | 0.173 | 0.18 | 0.188 | 0.161 | 0.173 | 0.171 | 0.169 | 0.172 | 0.172 | 0.178 | 0.165 | 0.153 | 0.16 | 0.172 | 0 | 0 |