Price
Financials
Consolidated, Rs crore| Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 4.81 | 23.78 | 72.53 | -3.83 | 12.42 | 17.56 | 64.44 | 13.11 | 7.82 | -28.53 | 34.07 | 5.14 |
| Operating costs | 10.92 | 21.58 | 55.47 | 4.14 | 17.39 | 18.29 | 46.82 | 21.37 | 11.63 | -21.06 | 29.14 | 11.06 |
| EBITDA | -6.11 | 2.20 | 17.06 | -7.97 | -4.97 | -0.73 | 17.62 | -8.26 | -3.81 | -7.47 | 4.93 | -5.92 |
| EBITDA margin % | -127.03% | 9.25% | 23.52% | -40.02% | -4.16% | 27.34% | -63.01% | -48.72% | 14.47% | -115.18% | ||
| Depreciation & amortisation | 0.10 | 0.08 | 0.08 | 0.08 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.04 | 0.06 | 0.06 |
| Finance costs | 1.37 | 1.15 | 1.05 | 1.17 | 1.59 | 1.80 | 1.85 | 1.71 | 1.81 | 1.59 | 1.88 | 1.96 |
| Non-operating income | 0.04 | 0.10 | 0.01 | 0.04 | 0.17 | 2.57 | 0.06 | 0.07 | 0.04 | 1.37 | 0.06 | 0.05 |
| Pre-tax profit | -7.54 | 1.07 | 15.94 | -9.18 | -6.45 | -0.03 | 15.76 | -9.97 | -5.65 | -7.73 | 3.05 | -7.89 |
| Effective tax rate % | 0.13% | -181.31% | 0.00% | 0.00% | 7.44% | -1,400.00% | 29.44% | -27.28% | -21.24% | -26.52% | -0.33% | -12.17% |
| Profit after tax | -7.55 | 3.01 | 15.94 | -9.18 | -6.94 | 0.40 | 11.11 | -7.26 | -4.44 | -5.68 | 3.06 | -6.93 |
| Earnings per share (Rs) | -3.38 | 1.35 | 7.14 | -4.11 | -3.11 | 0.18 | 4.98 | -2.89 | -1.77 | -2.26 | 1.22 | -2.75 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM | |
|---|---|---|---|---|---|
| Revenue from operations | 11 | 106 | 99 | 57 | 18 |
| Operating costs | 14 | 98 | 93 | 59 | 31 |
| EBITDA | -3 | 8 | 6 | -2 | -12 |
| EBITDA margin % | -27% | 8% | 6% | -3.4% | -66% |
| Depreciation & amortisation | 0 | 0 | 0 | 0 | 0 |
| Finance costs | 1 | 4 | 6 | 7 | 7 |
| Non-operating income | 1 | 0 | 0 | 2 | 2 |
| Pre-tax profit | -4 | 5 | 0 | -8 | -18 |
| Effective tax rate % | -7% | 19% | 22% | -17% | |
| Profit after tax | -3 | 4 | 0 | -6 | -14 |
| Earnings per share (Rs) | -2.58 | 1.66 | 0.09 | -2.49 | -5.56 |
| Paid out as dividend % | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Revenue CAGR | % | % | 73% | -83% | ||
| Profit CAGR | % | % | -42% | -420% | ||
| Share price CAGR | % | 3% | % | % | ||
| Average return on equity | % | % | -2% | -12% |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|
| Net block (property, plant) | 59 | 60 | 84 | 84 |
| Capital work in progress | 0 | 0 | 0 | 2 |
| Investments | 2 | 12 | 1 | 1 |
| Current & other assets | 23 | 92 | 106 | 76 |
| Total assets | 84 | 164 | 191 | 162 |
| Share capital | 13 | 22 | 22 | 25 |
| Reserves & surplus | 0 | 26 | 26 | 32 |
| Total debt | 12 | 34 | 62 | 62 |
| Other liabilities & provisions | 60 | 82 | 81 | 43 |
| Equity + liabilities | 84 | 164 | 191 | 162 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|
| Operating cash flow | -7 | -31 | -12 | 6 |
| Investing cash flow | -53 | -0 | -4 | -2 |
| Free cash flow (after capex) | -44 | -31 | -12 | 5 |
| Financing cash flow | 42 | 30 | 19 | -6 |
| Net change in cash | -18 | -1 | 2 | -2 |
| Cash conversion (OCF / EBITDA) % | 224% | -376% | -202% | -318% |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|
| Return on capital employed % | 15% | 6% | -1% | |
| Receivable days | 132 | 100 | 133 | 50 |
| Inventory days | 1,250 | 229 | 347 | 588 |
| Payable days | 1,687 | 162 | 295 | 194 |
| Cash cycle (days) | -305 | 167 | 185 | 443 |
| Working capital days | -551 | -8 | 95 | 191 |
| Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoter group % | 14.32% | 14.32% | 25.63% | 25.63% | 25.63% | 25.63% | 25.63% | 27.23% | 27.23% | 27.23% | 27.23% | 27.23% |
| Retail & others % | 82.94% | 82.94% | 71.63% | 71.63% | 71.63% | 71.63% | 71.63% | 70.34% | 70.34% | 70.34% | 70.34% | 70.34% |
| Other % | 2.74% | 2.74% | 2.74% | 2.74% | 2.74% | 2.74% | 2.74% | 2.43% | 2.43% | 2.43% | 2.43% | 2.43% |
| Shareholder count | 511 | 508 | 537 | 566 | 564 | 574 | 582 | 603 | 634 | 665 | 818 | 870 |
Fundamentals
Market value₹ 435 Cr.
Last price₹ 173
Book value / share₹ 21.1
Return on capital-0.55 %
Return on equity-11.9 %
Dividend yield0.00 %
Face value₹ 10.0
Revenue CAGR (TTM)-83%
Profit CAGR (TTM)-420%
Consolidated figures.
Not enough published statements to compute ratios.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
No red flags in the latest statements and filings.
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
Sep 2021Sales ₹5 Cr -60.8% vs Sep 2020.
Net loss ₹7 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| L T Foods Ltd | 13,987 | 21.8 | 17.6 % |
| KRBL Ltd | 8,840 | 11.7 | 15.2 % |
| Gujarat Ambuja Exports Ltd | 7,419 | 17.7 | 12.5 % |
| TruAlt Bioenergy Ltd | 3,940 | 25.2 | 10.4 % |
| Kaveri Seed Company Ltd | 3,801 | 15.2 | 15.8 % |
| Sanstar Ltd | 2,122 | 48.2 | 5.69 % |
| Amir Chand Jagdish Kumar (Exports) Ltd | 2,091 | 16.9 | 15.7 % |
| GRM Overseas Ltd | 1,632 | 21.3 | 14.0 % |
| AVT Natural Products Ltd | 1,403 | 16.7 | 14.2 % |
| Chamanlal Setia Exports Ltd | 1,401 | 11.2 | 18.2 % |
| Gulshan Polyols Ltd | 1,027 | 6.96 | 18.6 % |
| Regaal Resources Ltd | 909 | 14.0 | 12.0 % |
| Bombay Super Hybrid Seeds Ltd | 893 | 31.1 | 16.0 % |
| True Green Bio Energy Ltd | 622 | 11.6 | 13.8 % |
| Mangalam Global Enterprise Ltd | 533 | 14.4 | 17.0 % |
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 Grandeur Products Ltd(Merged)?
Grandeur Products Ltd(Merged) (539235) has a market capitalisation of Rs 435 Cr. at the close.
What were Grandeur Products Ltd(Merged)'s latest quarterly results?
In the Sep 2021 quarter, Grandeur Products Ltd(Merged) sales was Rs 5 Cr (-60.8% vs Sep 2020) with a net loss of Rs 7 Cr.