Line up to six companies across valuation, growth, profitability, leverage, ownership and technicals. Best and worst per row are highlighted.
| Metric | GRASIM | 3MINDIA | GODREJIND | DCMSHRIRAM | BALMLAWRIE |
|---|---|---|---|---|---|
| Size & Price | |||||
| Market capitalisation | ₹2,01,594 Cr | ₹34,798 Cr | ₹34,340 Cr | ₹14,138 Cr | ₹2,724 Cr |
| Enterprise value | ₹4,26,542 Cr | ₹34,798 Cr | ₹85,378 Cr | ₹16,950 Cr | ₹2,799 Cr |
| Revenue (TTM) | ₹1,84,029 Cr | ₹4,186 Cr | ₹23,225 Cr | ₹14,593 Cr | ₹2,785 Cr |
| EBITDA (TTM) | ₹26,377 Cr | ₹791 Cr | ₹2,419 Cr | ₹1,530 Cr | ₹367 Cr |
| PAT (TTM) | ₹5,694 Cr | ₹611 Cr | ₹1,176 Cr | ₹1,436 Cr | ₹279 Cr |
| Current price | ₹2,962.00 | ₹30,795.00 | ₹1,019.60 | ₹906.85 | ₹159.30 |
| 1-day change | -3.26% | -4.24% | -1.9% | -0.96% | -1.15% |
| Avg volume (30d) | — | — | — | — | — |
| 52-week high | — | — | — | — | — |
| 52-week low | — | — | — | — | — |
| Distance from 52w high | — | — | — | — | — |
| Distance from 52w low | — | — | — | — | — |
| Valuation | |||||
| Price to earnings | 35.4× | 56.9× | 29.2× | 9.8× | 9.8× |
| Price to book | 1.9× | 16.2× | 3.1× | 1.8× | 1.3× |
| Price to sales | 1.1× | 8.3× | 1.5× | 1.0× | 1.0× |
| EV / EBITDA | 16.2× | 44.0× | 35.3× | 11.1× | 7.6× |
| Dividend yield | 0.68% | 3.38% | 0% | 1.61% | 10.67% |
| Earnings yield | 2.82% | 1.76% | 3.42% | 10.15% | 10.24% |
| PEG ratio | — | 1.07 | 3.49 | — | 0.57 |
| Book value / share | ₹1,520.4 | ₹1,905.0 | ₹331.8 | ₹492.0 | ₹121.0 |
| EPS (TTM) | ₹83.7 | ₹542.5 | ₹34.9 | ₹91.6 | ₹16.3 |
| Growth | |||||
| Sales growth (1y) | 18.2% | 5.8% | 13.1% | 12% | 8% |
| Sales growth (3y CAGR) | 14.3% | 17.2% | 9.9% | 5.7% | 5.4% |
| Sales growth (5y CAGR) | 18.1% | 6.8% | 19% | 11.4% | 12.2% |
| Profit growth (1y) | 34% | 29.4% | 26.4% | 41.2% | 4% |
| Profit growth (3y CAGR) | -10.1% | 53.2% | 8.4% | -2.1% | 17.2% |
| Profit growth (5y CAGR) | 2.9% | 9.8% | 30% | 4.8% | 18.2% |
| Qtr sales growth (YoY) | 21.4% | -0.3% | 22.2% | 9.5% | 10% |
| Qtr profit growth (YoY) | 39% | 21.6% | -27.8% | 509.2% | 5.3% |
| Profitability | |||||
| Operating margin | 14.1% | 18.1% | 10.1% | 10.5% | 12.9% |
| Net margin | 5.9% | 13.9% | 10.9% | 6% | 10% |
| Return on equity | 4.9% | 30.5% | 11.6% | 11.6% | 13.7% |
| Return on capital employed | 4.3% | 40% | 12.6% | 12% | 13.1% |
| Return on assets | 1.8% | 18% | 1.9% | 6.1% | 8.1% |
| ROE (3y avg) | 5.2% | 22.4% | 7.7% | 9.2% | 14.2% |
| ROCE (3y avg) | 4.5% | 29.5% | 11.3% | 11% | 13.6% |
| Leverage & Quality | |||||
| Debt to equity | 2.17 | 0 | 4.57 | 0.36 | 0.04 |
| Interest coverage | 5.1× | 243.6× | 2.2× | 6.8× | 9.6× |
| Current ratio | 0.95 | 2.52 | 1.09 | 1.49 | 2.13 |
| Working capital days | -11 | 19 | 1,365 | 126 | 35 |
| Ownership | |||||
| Promoter holding | 43.7% | 75% | 74.6% | 66.5% | 0% |
| Promoter pledge | 0% | 0% | 0% | 0% | 0% |
| FII holding | 17.2% | 3.5% | 4.6% | 3.9% | 2.4% |
| DII holding | 16.1% | 8.2% | 3.5% | 8.5% | 1.8% |
| Public holding | 22.6% | 13.3% | 17.3% | 20.5% | 95.8% |
| Promoter holding change (1y) | 0.63% | 0% | 3.67% | 0% | 0% |
| Technical | |||||
| 50-day moving average | — | — | — | — | — |
| 200-day moving average | — | — | — | — | — |
| Price vs 50 DMA | — | — | — | — | — |
| Price vs 200 DMA | — | — | — | — | — |
| RSI (14) | — | — | — | — | — |
| Return (1m) | — | — | — | — | — |
| Return (3m) | — | — | — | — | — |
| Return (6m) | — | — | — | — | — |
| Return (1y) | — | — | — | — | — |
| Return (3y CAGR) | — | — | — | — | — |
| Relative strength (1y) | — | — | — | — | — |
| Volatility (1y) | — | — | — | — | — |
| Beta | — | — | — | — | — |
best in row weakest in rowRows without a better/worse direction aren't highlighted.
| Line item | GRASIMMar 2022 · 2022-03-31Consolidated | 3MINDIAMar 2022 · 2022-03-31Consolidated | GODREJINDMar 2022 · 2022-03-31Consolidated | DCMSHRIRAMMar 2022 · 2022-03-31Consolidated | BALMLAWRIEMar 2022 · 2022-03-31Consolidated |
|---|---|---|---|---|---|
| Revenue | 95,701 | 3,336 | 14,130 | 9,849 | 2,055 |
| COGS | 17,372 | 2,091 | 10,550 | 4,436 | 1,435 |
| Gross profit | 78,329 | 1,245 | 3,580 | 5,414 | 620 |
| Operating expenses | 60,997 | 856 | 2,252 | 3,616 | 406 |
| Operating profit (EBITDA) | 17,331 | 389 | 1,328 | 1,798 | 214 |
| OPM % | 18.1% | 11.7% | 9.4% | 18.3% | 10.4% |
| Depreciation | 4,161 | 55 | 274 | 238 | 56 |
| Interest | 1,296 | 4 | 623 | 85 | 14 |
| Other income | 1,268 | 37 | 851 | 92 | 37 |
| Profit before tax | 13,143 | 368 | 1,282 | 1,566 | 182 |
| Tax | 1,936 | 96 | 290 | 499 | 47 |
| Tax % | 14.7% | 26% | 22.6% | 31.9% | 26% |
| PAT | 11,206 | 272 | 992 | 1,067 | 135 |
| PAT margin % | 11.7% | 8.2% | 7% | 10.8% | 6.6% |
| EPS (₹) | 115 | 241.4 | 19.4 | 68.5 | 8.1 |
A blank means that line was not filed or cannot be derived for that company. Compare periods and basis labels before reading across a row.