Gravita India Ltd - Stock Valuation and Financial Performance

BSE: 533282 | NSE: GRAVITA | Metal - Non Ferrous | Small Cap

Gravita India Share Price

1,000 5.40 0.54%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Gravita India

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Gravita India stock performance -

mw4me loader
P/E Ratio (SA):
37.37
Market Cap:
6,866.5 Cr.
52-wk low:
453
52-wk high:
1,167.1

Is Gravita India Ltd an attractive stock to invest in?

1. Is Gravita India Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Gravita India Ltd is a below average quality company.

2. Is Gravita India Ltd undervalued or overvalued?

The key valuation ratios of Gravita India Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Gravita India Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Gravita India Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Gravita India:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Gravita India Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 16.2%6.9%3.9%13.6%12.5%9.4%12.9%11.9%16.4%16%-
Value Creation
Index
0.2-0.5-0.70.0-0.1-0.3-0.1-0.20.20.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3383343545337871,0591,1721,2261,8942,5242,655
Sales YoY Gr.--1.3%6%50.7%47.6%34.6%10.7%4.6%54.5%33.3%-
Adj EPS 2.50.80.33.63.82.54.34.27.99.426.6
YoY Gr.--69.8%-63.2%1192.9%4.7%-33%70.5%-3.7%89.2%19.5%-
BVPS (₹) 12.51313.416.719.721.623.827.430.144.759.5
Adj Net
Profit
17.25.21.924.82617.529.928.854.565.1184
Cash Flow from Ops. 4.5-1.57.1-8.7-1854.119.853.1-21.296.5-
Debt/CF from Ops. 15.1-60.313.4-18.3-11.5411.53.9-15.12.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 25%26.3%29.1%33.3%
Adj EPS 15.8%20%29.6%19.5%
BVPS15.2%17.8%23.4%48.4%
Share Price 40.1% 65.2% 120.3% 114.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
215.92.123.920.712.319.116.327.525.251.1
Op. Profit
Mgn %
7.922.987.54.16.25.35.64.27.4
Net Profit
Mgn %
5.11.60.54.63.31.72.62.42.92.66.9
Debt to
Equity
0.8111.41.51.51.41.11.50.9-
Working Cap
Days
111125118971081081051171019142
Cash Conv.
Cycle
4869736769513948545813

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 51.10%

Sales growth is growing at healthy rate in last 3 years 29.13%

Net Profit is growing at healthy rate in last 3 years 29.62%

Debt to equity has declined versus last 3 years average to 0.92

Sales growth is good in last 4 quarters at 13.24%

No data to display

Latest Financials - Gravita India Ltd.

Standalone Consolidated
TTM EPS (₹) 26.6 33.9
TTM Sales (₹ Cr.) 2,655 3,046
BVPS (₹.) 59.5 105.7
Reserves (₹ Cr.) 397 716
P/BV 16.71 9.41
PE 37.37 29.34
From the Market
52 Week Low / High (₹) 453.00 / 1167.05
All Time Low / High (₹) 16.00 / 1167.05
Market Cap (₹ Cr.) 6,867
Equity (₹ Cr.) 13.8
Face Value (₹) 2
Industry PE 11.7

Management X-Ray of Gravita India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Gravita India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales3383343545337871,0591,1721,2261,8942,524
Operating Expenses 3153283444947291,0181,1081,1641,8142,423
Manufacturing Costs1412146121616172232
Material Costs2762913054476609331,0191,0781,6632,247
Employee Cost 13151525364543477094
Other Costs 1291017222431235849
Operating Profit 24610395841656281102
Operating Profit Margin (%) 6.9%1.9%2.7%7.3%7.3%3.9%5.5%5.1%4.3%4.0%
Other Income 3742112312760
Interest 9989182327263034
Depreciation 23335799911
Exceptional Items 000000-4000
Profit Before Tax 1623283624284049116
Tax 1-30511568915
Profit After Tax 1553232519223240101
PAT Margin (%) 4.4%1.5%0.9%4.3%3.2%1.8%1.9%2.6%2.1%4.0%
Adjusted EPS (₹)2.20.80.53.43.72.83.34.75.814.7
Dividend Payout Ratio (%)37%27%42%18%19%11%22%24%52%30%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 858991114135148164189208309
Share Capital 14141414141414141414
Reserves 727578101121135150175194295
Minority Interest0000000000
Debt608293156200207214183291250
Long Term Debt716201512304310790
Short Term Debt538187136186195184140184159
Trade Payables129514561087913275105
Others Liabilities 211351422212483195205
Total Liabilities 178194195297413485481587769868

Fixed Assets

Gross Block4644475790121140144176224
Accumulated Depreciation479381423293746
Net Fixed Assets4237385482107117115140177
CWIP 231223149351514
Investments 2227272917241510910
Inventories36635286125133154260358394
Trade Receivables342129611061075965101140
Cash Equivalents 11589107779
Others Assets414132375995125124138124
Total Assets 178194195297413485481587769868

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 4-17-9-18542053-2197
PBT 1623283624284049116
Adjustment 119914211330345361
Changes in Working Capital -21-12-5-50-6722-31-15-113-61
Tax Paid -100-1-8-5-7-6-10-20
Cash Flow From Investing Activity -5-8-4-40-10-340-2-41-22
Capex -25-4-10-38-22-27-3-14-44-50
Net Investments 19-61-313-7514421
Others 1250-20-2-207
Cash Flow From Financing Activity 09-45227-18-22-5061-68
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -1-6-2000211364-16
Interest Paid -6-9-7-8-16-21-24-23-28-32
Dividend Paid -5-4-2-2-4-6-7-8-210
Others 1228661479-12-3346-20
Net Cash Flow 00-13-22-31-16
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)18.445.873.6222.3620.4113.3714.3518.2220.0339.17
ROCE (%)17.156.435.9116.3517.5613.1914.5216.7817.0826.94
Asset Turnover Ratio2.071.861.92.272.242.362.432.32.83.08
PAT to CFO Conversion(x)0.27-0.22.33-0.39-0.722.840.911.66-0.530.96
Working Capital Days
Receivable Days29292529383726191617
Inventory Days38525645484445626054
Payable Days231398193233362315

Gravita India Ltd Stock News

Gravita India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Gravita India on 28-Mar-2024 16:01 is ₹1,000.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of Gravita India stood at ₹6,866.5.
The latest P/E ratio of Gravita India as of 28-Mar-2024 16:01 is 37.37.
The latest P/B ratio of Gravita India as of 28-Mar-2024 16:01 is 16.71.
The 52-week high of Gravita India is ₹1,167.1 and the 52-week low is ₹453.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gravita India is ₹2,655 ( Cr.) .

About Gravita India Ltd

Gravita India is the flagship Company of the Gravita Group which was established in the year 1992 and has manufacturing unit set up at Jaipur. They are engaged in the business of manufacturing of Lead Metal by Recycling and Smelting process and other lead products. The company is promoted by first generation entrepreneurs, Mahaveer Prasad Agarwal and Rajat Agrawal. It has a subsidiary Gravita Exim, a company specializing in providing turnkey solutions and consultancy services on engineering and design for the secondary lead companies. Gravita India and Gravita Exim together are able to provide a complete solution right from setting up plants to providing value added lead products in the lead metal market.

The company was originally incorporated as Weldtech Private Limited in the State of Rajasthan on August 4, 1992 under the Companies Act, 1956 vide certificate of incorporation issued by Registrar of Companies, Jaipur. The name of the company was changed to Gravita India Private Limited with effect from August 2, 1996 and subsequently company was converted into Public Limited vide a fresh certificate of incorporation dated August 13, 1996 from Registrar of Companies, Jaipur.

The company started its business with welding and surface coating and was appointed as stockist of Eutectic Division of Larsen and Toubro for state of Rajasthan. Later they entered into arena of manufacturing of Lead products from the battery scrap and set up a manufacturing unit at Jaipur with a capacity of 600 MT per annum. In the year 1996-97 with the objective of forward integration the company diversified into Grey Oxide, Litharge and Red Lead. During the year 2000 there was change in the duty structure of import and export of lead products which badly affected the health of the secondary lead producers and they were part of the same. The company had to stall its operation on account non-repayment of dues to banks but revived its operation in the year after the settlement of the same. Since 2005 the company has taken adequate measure to diversify the product range and expand its market to insulate itself from changes in regulations and duty structures. Also the strategy to build plants in different locations globally and service local markets as well as source raw material from different parts of the world has created a strong foundation for the company.

Presently, they are an ISO 9001:2008 and ISO 14001:2004 certified company and a certified “Star Export House” by Director of Foreign Trade, India under Ministry of Commerce and Industry with a wide range of lead products. They also have the ability to set up turnkey plants through its subsidiary, Gravita Exim which has gained substantial experience by executing 27 projects in 21 countries. They specialize in producing high quality pure lead ingots with minimum purity level of 99.97% by weight. They have a quality control Laboratory consisting of Optical Emission Spectrometer (OES) of Spectro Germany make and Atomic Absorption Spectrometer (AAS) to monitor the purity levels of the product. Their manufacturing operations to produce Pure Lead / Lead Alloys, Lead Oxides (Litharge, Red Lead & Lead Sub-Oxide), are controlled round the clock by experienced Chemists and Quality Control Supervisors.

Products:

1. Pure Lead Ingot - Pure Lead Ingot is being produced from Raw Lead Bullion / Remelted and Secondary Lead Ingots / Lead Scraps through Pyrometallurgical process. Their refining process produces pure lead ingots with a minimum purity level of 99.97% by weight but achieves purity level of 99.985% in most of cases.

2. Lead Alloying - Their alloying plant is capable to produce all kind of Lead Alloys as per the customer requirement like Antimonial, Calcium, Selenium, Copper, Tin, Arsenic, etc. They have alloying kettle of various capacities ranging from 10-30 tones per batch accompanied by high efficiency furnace oil burners equipped with preheating arrangements.

3. Litharge - Litharge is a yellowish or reddish, odorless, heavy, earthy, water-insoluble, solid, PbO, used chiefly in the manufacture of Lead Stabilizers (Lead Steareates), pottery, Lead glass, paints, enamels, and inks. It is also called Lead Monoxide, Lead Oxide, Plumbous Oxide. Other use of Litharge is as intermediate used in a variety of industries like lubricants and greases, insecticides, inorganic pigments, Lead soaps, petroleum refining, rubber and PVC etc.

4. Red Lead - It is bright red to orange-red powder, used in Lead glass, and red pigments; paint made with Red Lead which is commonly used to protect iron and steel from rusting. Chemically, Red Lead is Lead tetra oxide, Pb3O4, a water-insoluble compound that is prepared by the oxidation of metallic Lead or of litharge (Lead monoxide); the commercial product sometimes contains litharge as an impurity. It is one of the oldest and most commonly used anti-corrosion pigments applied to metal surfaces.

5. Lead Sub-Oxide - It is also commercially known as Grey Oxide / Battery Oxide and is used on an extensive scale for preparation of plates in Lead Acid Batteries which requires production to strict specifications.

Subsidiaries:

  • Gravita Exim
  • Penta Exim
  • Pagrik Ethiopia PLC
  • Gravita Zambia
  • Gravita Ghana
  • Gravita Mozambique LDA
  • Gravita Senegal SAU
  • Gravita Georgia
  • Floret Tradelink
  • Gravita Infra
  • Gravita Energy
  • Gravita Technomech LLP

Milestones:

1992-93

  • Incorporation of company as “Weldtech India Private Limited” to start business of welding technology and powder metallurgy of surface coatings
  • Appointed as stockiest for Eutectic Division of Larsen and Toubro for the State of Rajasthan

1994-95

  • Acquired land in Jaipur and set up of an environment friendly recycling operation of battery scrap to produce remelted lead and poly propylene chips with capacity of 600 MT.

1996-97

  • Changed its name to “Gravita India Pvt. Ltd and then later converted into Public Limited Company
  • Ban on import of battery scrap by Government of India

1997-98

  • Diversified into manufacturing of Pure Lead
  • Installation of new plant for manufacturing of Grey oxide, Red Lead and Litharge

1999-00

  • Reduction of import duty structure on import of litharge from 35% to 5% made the lead manufacturing environment non-viable
  • First export of the company

2000-01

  • Default on payment of loans to bank resulted in Lock Out for five years

2005-06

  • Settlement of Outstanding with Banks
  • Re-commencement of business operation

2006-07

  • First Subsidiary of the Company
  • Crossed Turnover of Rs.20 crore

2008-09

  • Acquired Gravita Exim Limited a group company dealing in turnkey solutions for lead processing plants.
  • Crossed Turnover of Rs.50 crore

2009-10

  • Crossed Turnover of Rs.100 crore

Achievements and awards:

  • Certified ISO 9001:2000 by Bureau Veritas Certification (India) in the year 2007
  • Certified ISO 14001:2004 by United Registrar Systems (India) in the year 2007
  • Gravita Exim awarded Niryat Shiromani Puruskar in the year 2007
  • Member of Institute of Scrap Recycling Industries, Inc. in the year 2008
  • Associate Member of the Federation of Indian Chambers of Commerce and Industry in the year 2008
  • Presented Technical paper on battery recycling in conferences of India Lead Zinc Development Association at Hyderabad, Mumbai, Delhi and Jaipur in the year 2007, 2008 & 2009
  • Received Certificate of Recognition as “Star Export House” issued by Office of the Joint Director General of Foreign Trade in the year 2009
  • Certified ISO 9001:2008 by Bureau Veritas Certification (India) in the year 2010

 

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.