| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 72970.64 | 57033.67 | 40247.17 | 38535.01 | 36467.86 |
| Other Income | 880.8 | 1130.52 | 1077.17 | 854.62 | 538.96 |
| Stock Adjustments | 246.69 | 84.95 | -161.75 | 31.84 | 159.61 |
| Total Income | 74098.13 | 58249.14 | 41162.59 | 39421.47 | 37166.43 |
| EXPENDITURE : | |||||
| Raw Materials | 16478.94 | 12695.6 | 9313.26 | 9034.05 | 8586.9 |
| Excise Duty | 0 | 1140.17 | 4178.77 | 4047.54 | 3629.5 |
| Power and Fuel Cost | 11415.21 | 8631.29 | 5795.41 | 6013.7 | 6452.71 |
| Other Manufacturing Expenses | 9782.98 | 7160.42 | 2635.21 | 2495.4 | 2445.45 |
| Employee Cost | 5193.42 | 3992.47 | 2265.59 | 2127.82 | 2141.16 |
| Selling and Administration Expenses | 11976.16 | 9517.31 | 7504.55 | 7547.58 | 7479.99 |
| Miscellaneous Expenses | 4926.85 | 3089.61 | 1007.5 | 978.6 | 756.76 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 54.44 | 0 |
| Profit before Interest, Depreciation and Tax | 14324.57 | 12022.27 | 8462.3 | 7231.22 | 5673.96 |
| Interest and Financial Charges | 5830.74 | 3663.17 | 702.4 | 718.09 | 667.39 |
| Profit before Depreciation and Tax | 8493.83 | 8359.1 | 7759.9 | 6513.13 | 5006.57 |
| Depreciation | 3260.45 | 2724.36 | 1807.59 | 1833.79 | 1563.22 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 5233.38 | 5634.74 | 5952.31 | 4679.34 | 3443.35 |
| Tax | 2457.43 | 1947.12 | 1706.7 | 1224.6 | 1015.92 |
| Profit After Tax | 2775.95 | 3687.62 | 4245.61 | 3454.74 | 2427.43 |
| Minority Interest after PAT | 1004.03 | 1009.04 | 1078.31 | 986.6 | 837.86 |
| Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 154.23 |
| Profit after Minority Interest and P/L of Assoc. Co. | 1771.92 | 2678.58 | 3167.3 | 2468.14 | 1743.8 |
| Adjustment below Net Profit | 632.36 | 13.88 | -1820.27 | -1073.89 | -64.97 |
| P and L Balance brought forward | 3453.58 | 3299.75 | 2110.09 | 914.34 | 166.46 |
| Appropriations | 1711.27 | 2538.63 | 157.37 | 198.77 | 1292.54 |
| P and L Bal. carried down | 4146.59 | 3453.58 | 3299.75 | 2109.82 | 552.75 |
| Equity Dividend | 491.5 | 435.07 | 157.37 | 198.77 | 165.33 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 33.78 |
| Equity Dividend (%) | 350 | 310 | 275 | 225 | 180 |
| Earning Per Share (Rs.) | 26.94 | 40.75 | 67.84 | 264.37 | 186.16 |
| Book Value | 848.02 | 872.51 | 672.25 | 2938.02 | 2512.58 |
| Extraordinary Items | -1280.66 | -204.24 | 64.15 | 343.61 | 208.9 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 200.69 | 187.7 | 93.37 | 93.36 | 91.87 |
| Reserves and Surplus | 93311.18 | 92025.53 | 31293.71 | 27335.95 | 23047.88 |
| Total Shareholders Funds | 93511.87 | 92213.23 | 31387.08 | 27429.31 | 23139.75 |
| Secured Loans | 62242.42 | 45508.4 | 3773.56 | 3963.89 | 4778.68 |
| Unsecured Loans | 20339.04 | 21998.24 | 5815.69 | 8927.16 | 7448.09 |
| Total Debt | 82581.46 | 67506.64 | 9589.25 | 12891.05 | 12226.77 |
| Minority Interest | 27387.17 | 26336.88 | 9701.93 | 8728.82 | 7681.79 |
| Total Liabilities | 203480.5 | 186056.75 | 50678.26 | 49049.18 | 43048.31 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 86247.09 | 75780.29 | 38672.5 | 36415.45 | 46105.42 |
| Less: Accum. Depreciation | 9626.68 | 6523.09 | 3886.31 | 2144.67 | 14277.26 |
| Net Block | 76620.41 | 69257.2 | 34786.19 | 34270.78 | 31828.16 |
| Capital Work in Progress | 2734.74 | 2290.02 | 1296.97 | 1788.38 | 2754.95 |
| Investments | 62747.32 | 65995.01 | 14200.38 | 10601.2 | 7255.29 |
| Current Assets, Loans and Advances | |||||
| Inventories | 6545.28 | 5860.36 | 4231.42 | 4148.75 | 4788.45 |
| Sundry Debtors | 6427.03 | 5202.63 | 3009.56 | 3002.01 | 2647.37 |
| Cash and Bank Balance | 1875.72 | 1316.1 | 2307.01 | 2307.15 | 439.71 |
| Loans and Advances | 74563.42 | 60136.92 | 4497.29 | 5293.14 | 4806.22 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 26024.92 | 22094.71 | 12519.03 | 11368.19 | 10128.62 |
| Provisions | 2008.5 | 1906.78 | 1131.53 | 994.04 | 1343.22 |
| Net Current Assets | 61378.03 | 48514.52 | 394.72 | 2388.82 | 1209.91 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 203480.5 | 186056.75 | 50678.26 | 49049.18 | 43048.31 |
| Contingent Liabilities | 10278.91 | 3661.99 | 3022.9 | 2891.39 | 2627.44 |
If I had made LUMPSUM investment of ₹ 1,00,000
in GRASIM INDUSTRIES LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
