Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 5.37 | 9.37 | 18.00 | 10.75 | 12.40 | 5.50 | 12.75 | 7.13 | 7.31 | 12.57 | 55.68 | 46.97 |
| Expenses | 4.78 | 9.21 | 17.67 | 10.54 | 12.44 | 5.15 | 12.36 | 6.56 | 7.48 | 12.52 | 51.53 | 45.90 |
| Operating Profit | 0.59 | 0.16 | 0.33 | 0.21 | -0.04 | 0.35 | 0.39 | 0.57 | -0.17 | 0.05 | 4.15 | 1.07 |
| OPM % | 10.99% | 1.71% | 1.83% | 1.95% | -0.32% | 6.36% | 3.06% | 7.99% | -2.33% | 0.40% | 7.45% | 2.28% |
| Other Income | 0.00 | 0.00 | 0.04 | 0.11 | 0.19 | 0.14 | 0.28 | 0.25 | 0.22 | 0.24 | -0.02 | 0.27 |
| Interest | 0.11 | 0.08 | 0.24 | 0.13 | 0.14 | 0.18 | 0.29 | 0.19 | 0.22 | 0.08 | 0.26 | 0.22 |
| Depreciation | 0.08 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.08 | 0.09 | 0.10 | 0.09 | 0.14 | 0.18 |
| Profit before tax | 0.40 | 0.01 | 0.05 | 0.11 | -0.08 | 0.22 | 0.30 | 0.54 | -0.27 | 0.12 | 3.73 | 0.94 |
| Tax % | 27.50% | 0.00% | 40.00% | 27.27% | 0.00% | 27.27% | -10.00% | -20.37% | 111.11% | 16.67% | 29.22% | 27.66% |
| Net Profit | 0.30 | 0.01 | 0.03 | 0.08 | -0.08 | 0.16 | 0.32 | 0.66 | -0.57 | 0.09 | 2.63 | 0.68 |
| EPS in Rs | 0.63 | 0.02 | 0.06 | 0.17 | -0.17 | 0.33 | 0.67 | 1.38 | -1.19 | 0.19 | 5.48 | 1.42 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1 | 0 | 10 | 17 | 19 | 20 | 22 | 24 | 37 | 41 | 83 | 123 |
| Expenses | 1 | 0 | 9 | 17 | 18 | 20 | 22 | 24 | 36 | 40 | 78 | 117 |
| Operating Profit | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 5 | 5 |
| OPM % | 3.0% | 0.0% | 3.6% | 2.5% | 3.8% | 1.4% | 2.1% | 0.9% | 3.1% | 2.2% | 6% | 4.2% |
| Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Profit before tax | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 4 | 5 |
| Tax % | 0% | 23% | -16% | 12% | 50% | 57% | 20% | 29% | 11% | 27% | ||
| Net Profit | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 3 | 3 |
| EPS in Rs | 0.08 | 0.00 | 0.58 | 1.21 | 1.06 | 0.33 | 0.31 | 0.35 | 0.71 | 1.02 | 6.29 | 5.90 |
| Dividend Payout % | 0% | 0% | 0% | 15% | 0% | 0% | 0% | 282% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 62% | 33% | 50% | 224% | ||
| Compounded Profit Growth | 65% | 80% | 161% | 167% | ||
| Stock Price CAGR | 16% | 42% | 51% | 37% | ||
| Return on Equity | 8% | 10% | 15% | 31% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3 | 3 | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 6 |
| Borrowings | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 4 | 3 | 3 | 9 | 10 |
| Other Liabilities | 0 | 0 | 0 | 2 | 3 | 6 | 7 | 3 | 3 | 6 | 5 | 7 |
| Total Liabilities | 3 | 3 | 3 | 8 | 12 | 16 | 17 | 14 | 14 | 17 | 22 | 28 |
| Fixed Assets | 0 | 0 | 0 | 0 | 2 | 1 | 2 | 2 | 3 | 4 | 4 | 4 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 3 | 3 | 3 | 8 | 11 | 15 | 15 | 12 | 10 | 13 | 18 | 18 |
| Total Assets | 3 | 3 | 3 | 8 | 12 | 16 | 17 | 14 | 14 | 17 | 22 | 28 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -1 | -2 | 0 | -2 | -2 | 1 | 0 | 0 | 1 | 1 | 2 | -3 |
| Cash from Investing Activity | 0 | 2 | -0 | -0 | -1 | 0 | -1 | 0 | -1 | -1 | -7 | 4 |
| Cash from Financing Activity | 0 | 0 | 0 | 3 | 3 | -1 | 0 | 1 | -1 | -0 | 5 | 0 |
| Net Cash Flow | -0 | 0 | -0 | 0 | -0 | 1 | -1 | 1 | -1 | 0 | -0 | 2 |
| Free Cash Flow | -1 | -2 | 0 | -2 | -3 | 1 | -1 | 0 | -0 | 0 | -6 | -9 |
| CFO/OP | -10,950% | -563% | -370% | 177% | 89% | 51% | 482% | 128% | 240% | -48% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 110 | 160 | 122 | 206 | 144 | 154 | 134 | 57 | 65 | 57 | 31 | 60 |
| Inventory Days | 761 | 1,986 | 9,186 | 46 | 8 | 56 | 75 | 64 | 51 | 42 | 42 | 9 |
| Days Payable | 0 | 0 | 0 | 53 | 47 | 135 | 118 | 29 | 38 | 56 | 44 | 25 |
| Cash Conversion Cycle | 871 | 2,147 | 9,308 | 199 | 105 | 76 | 91 | 92 | 77 | 43 | 29 | 44 |
| Working Capital Days | 634 | 1,731 | 4,715 | 190 | 82 | 73 | 86 | 73 | 72 | 45 | 53 | 11 |
| ROCE % | 0% | 1% | 0% | 7% | 7% | 10% | 7% | 6% | 5% | 10% | 9% | 26% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 33.25% | 33.25% | 33.25% | 33.25% | 33.25% | 33.25% | 33.25% | 33.25% | 33.25% | 33.25% | 33.25% | 33.25% |
| DIIs | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
| Public | 66.75% | 66.75% | 66.76% | 66.75% | 66.74% | 66.74% | 66.74% | 66.75% | 66.75% | 66.74% | 66.74% | 66.74% |
| No. of Shareholders | 1,009 | 1,300 | 1,430 | 1,402 | 1,518 | 1,478 | 1,489 | 1,476 | 1,514 | 1,503 | 1,509 | 1,507 |
Fundamentals
Market Cap₹ 35.7 Cr.
Current Price₹ 74.4
Stock P/E12.6
Book Value₹ 23.4
ROCE25.9 %
ROE31.1 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)224%
Compounded Profit Growth (TTM)167%
Standalone figures.
Valuation
Market capRs 38 Cr
Enterprise valueRs 46 Cr
P/E (TTM)13.52x
Price to book3.41x
Price to sales0.31x
EV / EBITDA8.00x
EV / EBIT8.77x
EV / sales0.38x
Earnings yield7.40%
P/E, 3-year average40.44x
P/B, 3-year average2.72x
P/E, 5-year average49.26x
P/B, 5-year average2.17x
Profitability
Operating margin (excl. other income)5.61%
Operating margin (incl. other income)6.46%
EBITDA margin4.74%
Pre-tax margin3.69%
Net profit margin2.31%
Net margin, latest quarter1.45%
ROE31.12%
ROCE25.86%
ROA12.03%
ROE, 3-year average13.92%
ROCE, 3-year average14.98%
ROA, 3-year average5.59%
ROE, 5-year average9.23%
ROCE, 5-year average11.22%
ROA, 5-year average3.80%
ROIC (approx.)19.92%
Tax rate26.94%
Other income / net worth6.24%
Growth
Sales growth (latest year)99.66%
Profit growth (latest year)516.33%
Sales CAGR, 3 years50.10%
Sales CAGR, 5 years32.57%
Profit CAGR, 3 years160.93%
Profit CAGR, 5 years79.96%
Sales growth QoQ-15.64%
Profit growth QoQ-74.14%
Sales growth YoY (latest quarter)558.77%
Profit growth YoY (latest quarter)3.03%
Per share
EPS (TTM)Rs 5.90
EPS (latest year)Rs 6.29
EPS (latest quarter)Rs 1.42
EPS, 3-year averageRs 2.67
EPS, 5-year averageRs 1.74
Book value per shareRs 23.38
Sales per shareRs 255.30
Cash flow per shareRs -5.44
Free cash flow per shareRs -18.75
Dividend per share, 3-year averageRs 2.00
Dividend per share, 5-year averageRs 2.00
Dividends
Dividend payout, 3-year average282.35%
Dividend payout, 5-year average282.35%
Efficiency
Asset turnover2.96x
Fixed asset turnover19.05x
Inventory turnover42.03x
Inventory days9 days
Debtor days60 days
Debtors turnover6.04x
Creditor days25 days
Cash conversion cycle44 days
Working capital days11 days
Leverage
Total debtRs 10 Cr
Cash and bankRs 2 Cr
Net debtRs 8 Cr
Debt to equity0.89x
Net debt / EBITDA1.41x
Interest coverage6.79x
Owners' fund to total sources40.22%
Debt to assets35.59%
Cash flow
Cash from Operating Activity (latest year)Rs -3 Cr
Cash from Investing Activity (latest year)Rs 4 Cr
Cash from Financing Activity (latest year)Rs 0 Cr
Net Cash Flow (latest year)Rs 2 Cr
Free cash flow (latest year)Rs -9 Cr
FCFE (approx.: FCF + change in debt)Rs -8 Cr
Cash from ops / profit, 5 years0.33x
Statement figures
Net sales (TTM)Rs 123 Cr
Net sales (latest year)Rs 83 Cr
Sales (latest quarter)Rs 47 Cr
Operating profit excl. other income (latest year)Rs 5 Cr
Operating profit (latest quarter)Rs 1 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 6 Cr
PBDT (TTM)Rs 5 Cr
Profit before tax (TTM)Rs 5 Cr
Tax (latest year)Rs 1 Cr
Net profit (TTM)Rs 3 Cr
Net profit (latest year)Rs 3 Cr
Net profit (latest quarter)Rs 1 Cr
Depreciation (TTM)Rs 1 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 76 Cr
Total expenditure (latest year)Rs 78 Cr
Total income (latest year)Rs 83 Cr
Share capitalRs 5 Cr
ReservesRs 6 Cr
Shareholders' fundsRs 11 Cr
Total assetsRs 28 Cr
Net blockRs 4 Cr
Capital work in progressRs 6 Cr
InvestmentsRs 0 Cr
ReceivablesRs 14 Cr
InventoryRs 2 Cr
Other liabilitiesRs 7 Cr
Shares outstanding (crore)0.48
Ownership
Promoter holding33.25% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 13.5 is at the 10th percentile of its own 8.2-year range
(median 42.5, low 11.5, high 167.9).
P/B 3.41 is at the 82th percentile (median 1.31).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 539120 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -1.8% | -2.8% | +1.0 pts |
| 1 month | -8.1% | -6.8% | -1.3 pts |
| 3 months | -20.5% | -7.6% | -12.9 pts |
| 3 years | +249.6% | +14.2% | +235.4 pts |
| 5 years | +488.2% | +27.9% | +460.3 pts |
Red flags
F-score 6 of 8| explain | Weak cash conversion Cash from operations was 23% of net profit over the last 3 years |
| explain | High accruals Profit exceeded operating cash by 20% of total assets in 2026 |
| explain | Receivables outrunning sales Receivables grew 295% vs sales +100% in 2026 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹47 Cr +558.8% vs Jun 2025.
Net profit ₹1 Cr +3.0%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Cheviot Company Ltd | 695 | 10.2 | 10.2 % |
| Gloster Ltd | 591 | 46.1 | 5.85 % |
| Ludlow Jute & Specialities Ltd | 348 | 19.2 | 10.3 % |
| AI Champdany Industries Ltd | 57 | 12.5 | 9.17 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Grameva Limited?
Grameva Limited (539120) has a market capitalisation of Rs 35.7 Cr. at the 2026-10-01 close.
What is the P/E ratio of Grameva Limited?
Grameva Limited trades at a P/E of 12.6 on trailing twelve-month profit, at the 2026-10-01 close.
What were Grameva Limited's latest quarterly results?
In the Jun 2026 quarter, Grameva Limited sales was Rs 47 Cr (+558.8% vs Jun 2025) and net profit was Rs 1 Cr.