| Key Financial Ratios of Grauer and Weil (India) (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
3.46 |
6.35 |
4.94 |
3.45 |
3.07 |
|
| Diluted EPS (Rs.) |
3.46 |
6.35 |
4.94 |
3.45 |
3.07 |
|
| Cash EPS (Rs.) |
3.95 |
7.27 |
5.80 |
4.31 |
3.88 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
20.66 |
35.41 |
29.96 |
25.74 |
22.75 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
20.66 |
35.41 |
29.96 |
25.74 |
22.75 |
|
| Dividend / Share(Rs.) |
0.50 |
0.50 |
0.80 |
0.65 |
0.50 |
|
| Revenue from Operations/Share (Rs.) |
24.87 |
46.51 |
43.06 |
33.81 |
26.68 |
|
| PBDIT/Share (Rs.) |
5.17 |
9.64 |
7.63 |
5.58 |
5.10 |
|
| PBIT/Share (Rs.) |
4.68 |
8.73 |
6.77 |
4.72 |
4.29 |
|
| PBT/Share (Rs.) |
4.62 |
8.56 |
6.66 |
4.69 |
4.19 |
|
| Net Profit/Share (Rs.) |
3.46 |
6.35 |
4.94 |
3.45 |
3.07 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
20.78 |
20.72 |
17.72 |
16.51 |
19.10 |
|
| PBIT Margin (%) |
18.80 |
18.76 |
15.71 |
13.96 |
16.07 |
|
| PBT Margin (%) |
18.57 |
18.39 |
15.45 |
13.86 |
15.71 |
|
| Net Profit Margin (%) |
13.92 |
13.66 |
11.46 |
10.20 |
11.51 |
|
| Return on Networth / Equity (%) |
16.76 |
17.94 |
16.47 |
13.40 |
13.50 |
|
| Return on Capital Employed (%) |
21.51 |
23.02 |
20.97 |
16.88 |
17.05 |
|
| Return on Assets (%) |
12.28 |
12.87 |
11.78 |
9.48 |
9.26 |
|
| Total Debt/Equity (X) |
0.01 |
0.03 |
0.03 |
0.03 |
0.04 |
|
| Asset Turnover Ratio (%) |
0.94 |
1.02 |
1.10 |
0.97 |
80.48 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
3.17 |
3.18 |
2.91 |
2.89 |
2.75 |
|
| Quick Ratio (X) |
2.64 |
2.66 |
2.33 |
2.14 |
2.24 |
|
| Inventory Turnover Ratio (X) |
7.81 |
4.26 |
4.12 |
3.83 |
6.57 |
|
| Dividend Payout Ratio (NP) (%) |
14.43 |
12.59 |
13.17 |
14.48 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
12.64 |
11.01 |
11.20 |
11.59 |
0.00 |
|
| Earnings Retention Ratio (%) |
85.57 |
87.41 |
86.83 |
85.52 |
100.00 |
|
| Cash Earnings Retention Ratio (%) |
87.36 |
88.99 |
88.80 |
88.41 |
100.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
3,261.25 |
3,602.96 |
1,964.18 |
1,089.03 |
653.91 |
|
| EV/Net Operating Revenue (X) |
2.89 |
3.42 |
2.01 |
1.42 |
1.08 |
|
| EV/EBITDA (X) |
13.92 |
16.49 |
11.35 |
8.60 |
5.66 |
|
| MarketCap/Net Operating Revenue (X) |
3.30 |
3.80 |
2.29 |
1.73 |
1.47 |
|
| Retention Ratios (%) |
85.56 |
87.40 |
86.82 |
85.51 |
99.99 |
|
| Price/BV (X) |
3.97 |
4.99 |
3.29 |
2.27 |
1.72 |
|
| Price/Net Operating Revenue |
3.30 |
3.80 |
2.29 |
1.73 |
1.47 |
|
| Earnings Yield |
0.04 |
0.04 |
0.05 |
0.06 |
0.08 |
|
Source : Dion Global Solutions Limited
