Grindwell
GRINDWELL.NSGrindwell Norton Price (GRINDWELL.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
110,720,000
(0.0829)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Grindwell Norton LimitedCurrency: INR
| YEAR | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Revenue |
3,178,820,000.00
+0% |
3,729,230,000.00
+17% |
4,408,280,000.00
+18% |
5,016,220,000.00
+14% |
7,022,189,000.00
+40% |
7,807,431,000.00
+11% |
9,063,210,000.00
+16% |
9,469,870,000.00
+4% |
9,655,031,000.00
+2% |
11,353,676,000.00
+18% |
11,827,072,000.00
+4% |
12,633,621,000.00
+7% |
14,309,753,000.00
+13% |
15,980,636,000.00
+12% |
15,795,694,000.00
-1% |
16,379,156,000.00
+4% |
20,127,588,000.00
+23% |
25,413,400,000.00
+26% |
26,867,662,000.00
+6% |
|
| Cost of Revenue | ||||||||||||||||||||
| Cost of Revenue | 1,219,800,000.00 | 1,436,010,000.00 | 1,427,190,000.00 | 1,745,020,000.00 | 2,403,744,000.00 | 2,590,777,000.00 | 4,106,879,000.00 | 4,346,692,000.00 | 4,344,025,000.00 | 5,099,977,000.00 | 5,187,637,000.00 | 5,824,681,000.00 | 6,544,634,000.00 | 7,486,808,000.00 | 7,486,894,000.00 | 7,538,124,000.00 | 9,287,910,000.00 | 11,616,900,000.00 | 12,221,328,000.00 | |
| Gross Profit | ||||||||||||||||||||
| Gross Profit |
1,959,020,000.00
+0% |
2,293,220,000.00
+17% |
2,981,090,000.00
+30% |
3,271,200,000.00
+10% |
4,618,445,000.00
+41% |
5,216,654,000.00
+13% |
4,956,331,000.00
-5% |
5,123,178,000.00
+3% |
5,311,006,000.00
+4% |
6,253,699,000.00
+18% |
6,639,435,000.00
+6% |
6,808,940,000.00
+3% |
7,765,119,000.00
+14% |
8,493,828,000.00
+9% |
8,308,800,000.00
-2% |
8,841,032,000.00
+6% |
10,839,678,000.00
+23% |
13,796,500,000.00
+27% |
14,646,334,000.00
+6% |
|
| Gross Profit Ratio | (0.62%) | (0.61%) | (0.68%) | (0.65%) | (0.66%) | (0.67%) | (0.55%) | (0.54%) | (0.55%) | (0.55%) | (0.56%) | (0.54%) | (0.54%) | (0.53%) | (0.53%) | (0.54%) | (0.54%) | (0.54%) | (0.55%) | |
| Operating Expenses | ||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 28,000,000.00 | 30,700,000.00 | 0.00 | 0.00 | 0.00 | 31,800,000.00 | 32,700,000.00 | 29,700,000.00 | 36,900,000.00 | |
| General and Administrative | 1,455,210,000.00 | 1,637,770,000.00 | 1,929,080,000.00 | 2,177,970,000.00 | 2,878,329,000.00 | 3,331,231,000.00 | 1,223,861,000.00 | 193,018,000.00 | 223,692,000.00 | 271,846,000.00 | 348,062,000.00 | 416,361,000.00 | 433,891,000.00 | 505,599,000.00 | 486,823,000.00 | 527,503,000.00 | 681,499,000.00 | 39,632,000.00 | 54,405,000.00 | |
| Selling, General & Admin... | 1,455,210,000.00 | 1,637,770,000.00 | 1,929,080,000.00 | 2,177,970,000.00 | 2,878,329,000.00 | 3,331,231,000.00 | 1,970,582,000.00 | 690,141,000.00 | 782,696,000.00 | 948,795,000.00 | 1,038,535,000.00 | 1,200,788,000.00 | 1,352,374,000.00 | 1,463,337,000.00 | 1,373,301,000.00 | 1,487,670,000.00 | 1,803,573,000.00 | 1,193,727,000.00 | 1,221,404,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 746,721,000.00 | 497,123,000.00 | 559,004,000.00 | 676,949,000.00 | 690,473,000.00 | 784,427,000.00 | 918,483,000.00 | 957,738,000.00 | 886,478,000.00 | 960,167,000.00 | 1,122,074,000.00 | 1,154,095,000.00 | 1,166,999,000.00 | |
| Depreciation and Amortiz... | 75,550,000.00 | 93,000,000.00 | 121,810,000.00 | 139,680,000.00 | 216,997,000.00 | 210,410,000.00 | 214,359,000.00 | 243,952,000.00 | 318,288,000.00 | 416,095,000.00 | 419,296,000.00 | 422,454,000.00 | 448,352,000.00 | 452,310,000.00 | 577,833,000.00 | 543,554,000.00 | 534,671,000.00 | 601,456,000.00 | 708,807,000.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 74,490,000.00 | 91,762,000.00 | 130,281,000.00 | 131,849,000.00 | 196,381,000.00 | 81,985,000.00 | 109,775,000.00 | 4,867,322,000.00 | 4,654,276,000.00 | 5,557,130,000.00 | 9,401,600,000.00 | 0.00 | |
| Total Operating Expenses | 1,420,470,000.00 | 1,599,590,000.00 | 2,149,850,000.00 | 2,487,420,000.00 | 3,384,818,000.00 | 3,949,780,000.00 | 3,436,474,000.00 | 3,833,647,000.00 | 4,174,531,000.00 | 4,854,644,000.00 | 5,225,457,000.00 | 5,297,494,000.00 | 5,732,709,000.00 | 6,224,062,000.00 | 6,240,623,000.00 | 6,141,946,000.00 | 7,360,703,000.00 | 9,401,600,000.00 | 13,642,285,000.00 | |
| Cost and Exponses | 2,640,270,000.00 | 3,035,600,000.00 | 3,577,040,000.00 | 4,232,440,000.00 | 5,788,562,000.00 | 6,540,557,000.00 | 7,543,353,000.00 | 8,180,339,000.00 | 8,518,556,000.00 | 9,954,621,000.00 | 10,413,094,000.00 | 11,122,175,000.00 | 12,277,343,000.00 | 13,710,870,000.00 | 13,727,517,000.00 | 13,680,070,000.00 | 16,648,613,000.00 | 21,018,500,000.00 | 15,595,941,000.00 | |
| Operating Income | ||||||||||||||||||||
| Operating Income |
540,300,000.00
+0% |
700,720,000.00
+30% |
838,070,000.00
+20% |
778,340,000.00
-7% |
1,233,730,000.00
+59% |
1,271,624,000.00
+3% |
1,521,517,000.00
+20% |
1,391,566,000.00
-9% |
1,250,112,000.00
-10% |
1,515,919,000.00
+21% |
1,557,528,000.00
+3% |
1,721,801,000.00
+11% |
2,143,773,000.00
+25% |
2,269,766,000.00
+6% |
2,255,305,000.00
-1% |
3,067,503,000.00
+36% |
3,832,397,000.00
+25% |
4,937,000,000.00
+29% |
11,271,721,000.00
+128% |
|
| Operating Income Ratio | (0.17%) | (0.19%) | (0.19%) | (0.16%) | (0.18%) | (0.16%) | (0.17%) | (0.15%) | (0.13%) | (0.13%) | (0.13%) | (0.14%) | (0.15%) | (0.14%) | (0.14%) | (0.19%) | (0.19%) | (0.19%) | (0.42%) | |
| Other Income and Exp... | ||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 11,870,000.00 | -5,019,600.00 | 0.00 | 14,305,000.00 | 14,990,000.00 | 9,278,000.00 | 9,552,000.00 | 11,701,000.00 | 13,953,000.00 | 29,378,000.00 | 13,991,000.00 | 13,943,000.00 | 13,360,000.00 | 79,983,000.00 | 95,702,000.00 | 157,371,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 2,910,000.00 | 6,050,000.00 | 20,078,400.00 | 34,171,000.00 | 31,786,000.00 | 29,973,000.00 | 30,513,000.00 | 4,675,000.00 | 23,654,000.00 | 20,054,000.00 | 15,325,000.00 | 14,996,000.00 | 44,687,000.00 | 34,181,000.00 | 41,202,000.00 | 78,000,000.00 | 77,585,000.00 | |
| Total Other Income/Exp... | -3,020,000.00 | -8,540,000.00 | 760,260,000.00 | -601,000.00 | 52,010,000.00 | -38,921,000.00 | -39,621,000.00 | -36,222,000.00 | 82,547,000.00 | -3,483,825,000.00 | 188,624,000.00 | 285,707,000.00 | -3,820,950,000.00 | 287,647,000.00 | 358,190,000.00 | -3,781,856,000.00 | -4,503,293,000.00 | -5,687,826,000.00 | -6,188,373,000.00 | |
| EBITDA | ||||||||||||||||||||
| EBITDA | 615,850,000.00 | 793,720,000.00 | 959,880,000.00 | 918,020,000.00 | 1,450,727,000.00 | 1,472,525,000.00 | 1,720,780,000.00 | 1,629,269,000.00 | 1,541,763,000.00 | 1,809,615,000.00 | 2,060,384,000.00 | 2,235,555,000.00 | 2,738,347,000.00 | 3,067,749,000.00 | 3,048,813,000.00 | 3,748,780,000.00 | 4,544,580,000.00 | 5,557,048,000.00 | 5,873,928,000.00 | |
| EBITDA ratio | (0.19%) | (0.21%) | (0.22%) | (0.18%) | (0.21%) | (0.19%) | (0.19%) | (0.17%) | (0.16%) | (0.17%) | (0.17%) | (0.17%) | (0.18%) | (0.18%) | (0.18%) | (0.22%) | (0.22%) | (0.22%) | (0.22%) | |
| Income Before Tax | ||||||||||||||||||||
| Income Before Tax | 535,530,000.00 | 685,090,000.00 | 1,591,500,000.00 | 783,170,000.00 | 1,285,637,000.00 | 1,227,953,000.00 | 1,481,896,000.00 | 1,355,344,000.00 | 1,219,022,000.00 | 1,537,930,000.00 | 1,585,642,000.00 | 1,797,154,000.00 | 2,274,670,000.00 | 2,604,431,000.00 | 2,426,367,000.00 | 3,172,031,000.00 | 3,958,858,000.00 | 4,859,000,000.00 | 5,083,348,000.00 | |
| Income Before Tax Ratio | (0.17%) | (0.18%) | (0.36%) | (0.16%) | (0.18%) | (0.16%) | (0.16%) | (0.14%) | (0.13%) | (0.14%) | (0.13%) | (0.14%) | (0.16%) | (0.16%) | (0.15%) | (0.19%) | (0.20%) | (0.19%) | (0.19%) | |
| Income Tax Expense | ||||||||||||||||||||
| Income Tax Expense | 181,500,000.00 | 224,910,000.00 | 257,500,000.00 | 241,110,000.00 | 425,170,000.00 | 400,600,000.00 | 453,527,000.00 | 383,835,000.00 | 374,796,000.00 | 496,000,000.00 | 528,030,000.00 | 588,158,000.00 | 765,805,000.00 | 917,212,000.00 | 587,434,000.00 | 794,610,000.00 | 1,008,092,000.00 | 1,243,800,000.00 | 1,243,787,000.00 | |
| Net Income | ||||||||||||||||||||
| Net Income | 354,030,000.00
+0% |
460,180,000.00
+30% |
1,334,000,000.00
+190% |
542,060,000.00
-59% |
860,467,000.00
+59% |
836,098,000.00
-3% |
1,028,369,000.00
+23% |
973,149,000.00
-5% |
839,237,000.00
-14% |
1,032,171,000.00
+23% |
1,046,074,000.00
+1% |
1,193,948,000.00
+14% |
1,497,450,000.00
+25% |
1,672,448,000.00
+12% |
1,825,216,000.00
+9% |
2,391,826,000.00
+31% |
2,956,454,000.00
+24% |
3,619,041,000.00
+22% |
3,836,363,000.00
+6% |
|
| Net Income Ratio | (0.11%) | (0.12%) | (0.30%) | (0.11%) | (0.12%) | (0.11%) | (0.11%) | (0.10%) | (0.09%) | (0.09%) | (0.09%) | (0.09%) | (0.10%) | (0.10%) | (0.12%) | (0.15%) | (0.15%) | (0.14%) | (0.14%) | |
| Earning Per Share | ||||||||||||||||||||
| Basic EPS | 0.80 | 4.16 | 12.05 | 4.91 | 7.80 | 7.47 | 9.30 | 8.79 | 7.58 | 9.32 | 9.61 | 10.78 | 13.52 | 15.09 | 16.49 | 21.60 | 26.70 | 32.69 | 34.65 | |
| Diluted EPS | 0.80 | 4.16 | 12.05 | 4.91 | 7.80 | 7.47 | 9.30 | 8.79 | 7.58 | 9.32 | 9.61 | 10.78 | 13.52 | 15.09 | 16.49 | 21.60 | 26.70 | 32.69 | 34.65 | |
| Share Outstanding | ||||||||||||||||||||
| Basic Share Outstanding | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,720,000.00 | |
| Diluted Share Outstanding | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,811,808.00 | 110,720,000.00 | |