Grasim Industries Ltd Annual Results: Standalone & Consolidated Reports

Annual Results

Results Snapshot

Figures in Cr

Consolidate Annual Results

Mar'25

Mar'24

Mar'23

Mar'22

Mar'21

Mar'20

Mar'19

Net Sales

1,48,477.89

1,30,978.48

1,17,627.08

95,701.13

76,404.29

77,625.10

77,200.25

Other Operating Income

0.00

Total Operating income

1,48,477.89

1,30,978.48

1,17,627.08

95,701.13

76,404.29

77,625.10

77,200.25

Raw Material Cost

26,823.28

22,429.68

21,622.26

16,889.60

11,006.75

14,618.05

15,261.12

Purchase of Finished goods

5,858.11

3,157.17

1,824.35

1,404.56

898.44

1,469.86

1,507.01

(Increase) / Decrease In Stocks

-814.24

-167.16

-834.66

-921.74

724.03

-525.90

-79.89

Employee Cost

9,721.52

7,963.18

7,193.86

6,327.71

5,534.74

5,864.53

5,428.21

Power Cost

22,357.54

22,202.38

23,168.73

15,520.70

10,363.78

11,436.68

12,423.45

Manufacturing Expenses

36,138.59

31,487.85

27,944.25

23,527.48

19,213.44

16,267.33

16,581.60

Selling and Distribution Expenses

0.00

Other Expenses

20,130.90

16,710.24

15,119.24

12,521.45

10,027.77

11,027.31

9,452.23

Total Expenditure (Excl Depreciation)

1,20,215.70

1,03,783.34

96,038.03

75,269.76

57,768.95

60,157.86

60,573.73

Operating Profit (PBDIT) excl Other Income

28,262.19

27,195.14

21,589.05

20,431.37

18,635.34

17,467.24

16,626.52

Other Income

1,459.04

1,264.10

3,612.05

821.34

1,045.48

966.61

827.69

Operating Profit (PBDIT)

29,721.23

28,459.24

25,201.10

21,252.71

19,680.82

18,433.85

17,454.21

Interest

12,500.38

9,277.43

6,043.73

4,776.00

5,723.48

6,926.32

6,060.03

Exceptional Items

-238.85

-569.36

-88.03

446.63

-341.73

-1,382.10

-2,688.40

Gross Profit (PBDT)

16,982.00

18,612.45

19,069.34

16,407.60

13,615.61

10,125.43

8,705.78

Depreciation

6,453.73

5,001.32

4,551.59

4,161.07

4,033.40

4,040.82

3,571.38

Profit Before Tax

10,528.27

13,611.13

14,517.75

12,246.53

9,582.21

6,084.61

5,134.40

Tax

3,068.73

3,774.16

3,648.51

1,936.31

3,022.19

-30.65

2,418.72

Provisions and contingencies

0.00

Profit After Tax

7,459.54

9,836.97

10,869.24

10,310.22

6,560.02

6,115.26

2,715.68

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

515.74

237.46

0.00

Net Profit

7,459.54

9,836.97

10,869.24

10,825.96

6,797.48

6,115.26

2,715.68

Share in Profit of Associates

296.79

88.68

208.96

380.33

189.22

562.22

29.06

Minority Interest

-4,050.65

-4,301.16

-4,250.94

-3,656.51

-2,681.88

-2,252.29

-1,051.75

Other related items

0.00

Consolidated Net Profit

3,705.68

5,624.49

6,827.26

7,549.78

4,304.82

4,425.19

1,692.99

Equity Capital

136.11

132.80

131.69

131.67

131.62

131.57

131.53

Face Value

2.0

Reserves

97,373.12

88,519.60

78,610.30

75,566.56

65,362.44

56,520.76

57,887.99

Earnings per share (EPS)

54.45

84.71

103.27

114.22

65.41

67.27

25.74

Diluted Earnings per share

55.5

85.15

103.88

114.8

65.5

67.38

25.74

Operating Profit Margin (Excl OI)

19.03%

20.76%

18.35%

21.35%

24.39%

22.5%

21.54%

Gross Profit Margin

11.44%

14.21%

16.21%

17.14%

17.82%

13.04%

11.28%

PAT Margin

5.22%

7.58%

9.42%

11.17%

8.83%

8.6%

3.56%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Annual Analysis Highlights

Net Sales

YoY Growth in year ended Mar 2025 is 13.36% vs 11.35% in Mar 2024

Consolidate Net Profit

YoY Growth in year ended Mar 2025 is -34.12% vs -17.62% in Mar 2024

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Mar 2025 is 3.92% vs 25.97% in Mar 2024

Interest

YoY Growth in year ended Mar 2025 is 34.74% vs 53.51% in Mar 2024

Operating Profit Margin (Excl OI)

YoY Growth in year ended Mar 2025 has fallen from Mar 2024

Compare Annual Results Of Grasim Inds With

Select Peers

Figures in Cr

Consolidate Annual Results

Change(INR)

Change(%)

Net Sales

1,48,477.89

75,955.13

72,522.76

95.48%

Other Operating Income

0.00

Total Operating income

1,48,477.89

75,955.13

72,522.76

95.48%

Raw Material Cost

26,823.28

11,821.72

15,001.56

126.90%

Purchase of Finished goods

5,858.11

1,869.74

3,988.37

213.31%

(Increase) / Decrease In Stocks

-814.24

12.27

-826.51

-6,736.02%

Employee Cost

9,721.52

3,604.59

6,116.93

169.70%

Power Cost

22,357.54

18,419.15

3,938.39

21.38%

Manufacturing Expenses

36,138.59

17,459.83

18,678.76

106.98%

Selling and Distribution Expenses

0.00

Other Expenses

20,130.90

10,210.38

9,920.52

97.16%

Total Expenditure (Excl Depreciation)

1,20,215.70

63,397.68

56,818.02

89.62%

Operating Profit (PBDIT) excl Other Income

28,262.19

12,557.45

15,704.74

125.06%

Other Income

1,459.04

744.17

714.87

96.06%

Operating Profit (PBDIT)

29,721.23

13,301.62

16,419.61

123.44%

Interest

12,500.38

1,650.54

10,849.84

657.35%

Exceptional Items

-238.85

-97.43

-141.42

-145.15%

Gross Profit (PBDT)

16,982.00

11,553.65

5,428.35

46.98%

Depreciation

6,453.73

4,014.95

2,438.78

60.74%

Profit Before Tax

10,528.27

7,538.70

2,989.57

39.66%

Tax

3,068.73

1,488.49

1,580.24

106.16%

Provisions and contingencies

0.00

Profit After Tax

7,459.54

6,050.21

1,409.33

23.29%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

7,459.54

6,050.21

1,409.33

23.29%

Share in Profit of Associates

296.79

-10.57

307.36

2,907.85%

Minority Interest

-4,050.65

-0.53

-4,050.12

-764,173.58%

Other related items

0.00

Consolidated Net Profit

3,705.68

6,039.11

-2,333.43

-38.64%

Equity Capital

136.11

294.68

-158.57

-53.81%

Face Value

2.00

10.00

0.00

Reserves

97,373.12

70,411.53

26,961.59

38.29%

Earnings per share (EPS)

54.45

204.94

-150.49

-73.43%

Diluted Earnings per share

55.50

205.13

-149.63

-72.94%

Operating Profit Margin (Excl OI)

19.03%

16.53%

0.00

2.50%

Gross Profit Margin

11.44%

15.21%

0.00

-3.77%

PAT Margin

5.22%

7.95%

0.00

-2.73%

Public Share Holdings (%)

0.00%

0.00

0.00%

Pledged Promotor Holding (%)

0.00%

0.00

0.00%

Annual - Net Sales

Net Sales 1,48,477.89 Cr

in Mar 2025

Figures in Cr

YoY Growth in year ended Mar 2025 is 13.36% vs 11.35% in Mar 2024

Annual - Consolidate Net Profit

Consolidate Net Profit 3,705.68 Cr

in Mar 2025

Figures in Cr

YoY Growth in year ended Mar 2025 is -34.12% vs -17.62% in Mar 2024

Annual - Operating Profit (PBDIT)

Operating Profit (PBDIT) 28,262.19 Cr

in Mar 2025

Figures in Cr

YoY Growth in year ended Mar 2025 is 3.92% vs 25.97% in Mar 2024

Annual - Interest

Interest 12,500.38 Cr

in Mar 2025

Figures in Cr

YoY Growth in year ended Mar 2025 is 34.74% vs 53.51% in Mar 2024

Annual - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 19.03%

in Mar 2025

Figures in %

YoY Growth in year ended Mar 2025 has fallen from Mar 2024