- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
INCOME : | |||||
Sales Turnover | 654.28 | 556.38 | 527.44 | 510.02 | 497.49 |
Other Income | 11.56 | 10.47 | 3.69 | 4.41 | 1.17 |
Stock Adjustments | 1.13 | 0.59 | 6.29 | -5.78 | 4.09 |
Total Income | 666.97 | 567.44 | 537.42 | 508.65 | 502.75 |
EXPENDITURE : | |||||
Raw Materials | 321.2 | 253.76 | 218.47 | 197.84 | 213.51 |
Excise Duty | 0 | 10.76 | 43.95 | 39.98 | 38.26 |
Power and Fuel Cost | 4.64 | 3.99 | 3.84 | 4.24 | 4.82 |
Other Manufacturing Expenses | 56.14 | 45.85 | 39.72 | 35 | 30.96 |
Employee Cost | 67.74 | 57.81 | 49.44 | 53.76 | 47.93 |
Selling and Administration Expenses | 92.49 | 79.07 | 82.75 | 85.68 | 81.08 |
Miscellaneous Expenses | 13.53 | 7.99 | 10.01 | 12.61 | 9.51 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 111.23 | 108.18 | 89.24 | 79.54 | 76.65 |
Interest and Financial Charges | 1.62 | 2.55 | 2.53 | 9.71 | 14.07 |
Profit before Depreciation and Tax | 109.61 | 105.63 | 86.71 | 69.83 | 62.58 |
Depreciation | 15.49 | 14.98 | 13.89 | 14.17 | 16.42 |
Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 94.12 | 90.66 | 72.83 | 55.66 | 46.17 |
Tax | 30.25 | 26.88 | 18.63 | 13.54 | 12.8 |
Profit After Tax | 63.87 | 63.78 | 54.2 | 42.12 | 33.37 |
Minority Interest after PAT | 0 | 0 | 0 | 0 | 0 |
Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
Profit after Minority Interest and P/L of Assoc. Co. | 63.87 | 63.78 | 54.2 | 42.12 | 33.37 |
Adjustment below Net Profit | -66.67 | -1.85 | -0.37 | 0 | 0 |
P and L Balance brought forward | 74.82 | 18.08 | 6.07 | -0.55 | -0.91 |
Appropriations | 58.6 | 69.07 | 41.81 | 37.64 | 33 |
P and L Bal. carried down | 13.42 | 10.95 | 18.08 | 3.93 | -0.55 |
Equity Dividend | 13.6 | 9.07 | 1.81 | 6.35 | 4.99 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0 | 1.29 | 1.02 |
Equity Dividend (%) | 60 | 60 | 40 | 28 | 22 |
Earning Per Share (Rs.) | 2.82 | 2.81 | 2.39 | 1.8 | 1.43 |
Book Value | 17.7 | 15.59 | 13.25 | 11.06 | 9.58 |
Extraordinary Items | -4.1 | 0.02 | -0.05 | -1.55 | -0.29 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 22.67 | 22.67 | 22.67 | 22.67 | 22.67 |
Reserves and Surplus | 378.58 | 330.83 | 277.65 | 227.99 | 194.42 |
Total Shareholders Funds | 401.25 | 353.5 | 300.32 | 250.66 | 217.09 |
Secured Loans | 15.64 | 1.71 | 14.95 | 19.98 | 58.49 |
Unsecured Loans | 40.34 | 37.26 | 35.93 | 36.75 | 34.29 |
Total Debt | 55.98 | 38.97 | 50.88 | 56.73 | 92.78 |
Minority Interest | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 457.23 | 392.47 | 351.2 | 307.39 | 309.87 |
APPLICATION OF FUNDS : | |||||
Gross Block | 275.69 | 235.15 | 225.93 | 310.55 | 303.75 |
Less: Accum. Depreciation | 44.32 | 28.86 | 13.89 | 100.63 | 88.17 |
Net Block | 231.37 | 206.29 | 212.04 | 209.92 | 215.58 |
Capital Work in Progress | 3.08 | 0 | 0.02 | 0.13 | 0.39 |
Investments | 1.19 | 3.01 | 1.01 | 1.26 | 2.17 |
Current Assets, Loans and Advances | |||||
Inventories | 93.03 | 69.22 | 68.66 | 64.32 | 68.67 |
Sundry Debtors | 111.81 | 88.29 | 74.24 | 79.04 | 89.39 |
Cash and Bank Balance | 102.89 | 119.41 | 77.85 | 14.7 | 6.79 |
Loans and Advances | 46.33 | 28.33 | 32.77 | 33.72 | 32.25 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 127.28 | 113.8 | 109.04 | 87.02 | 93.48 |
Provisions | 5.2 | 8.28 | 6.35 | 8.68 | 11.88 |
Net Current Assets | 221.58 | 183.17 | 138.13 | 96.08 | 91.74 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 457.22 | 392.47 | 351.2 | 307.39 | 309.88 |
Contingent Liabilities | 0 | 0 | 14.7 | 11.84 | 12.73 |
If I had made LUMPSUM investment of ₹ 1,00,000
in GRAUER & WEIL (INDIA) LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %