Grasim

346 views

Published on

analysis

0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total views
346
On SlideShare
0
From Embeds
0
Number of Embeds
1
Actions
Shares
0
Downloads
3
Comments
0
Likes
0
Embeds 0
No embeds

No notes for slide

Grasim

  1. 1. Particulars 200603 200703 200803 200903 201003 CAGREquity 4982.08 6230.04 8140.71 9477.58 7145.37 9.43%Debt 1979.67 2951.56 3201.87 3394.95 1037.62 -14.91%DTA 584.38 582.55 606.87 864.37 252.16 -18.95% 7546.13 9764.15 11949.45 13736.9 8435.15 2.82%Particulars 200603 200703 200803 200903 201003Equity 1046.12 1773.51 2708.32 3618.08 4627.07Debt 1451.99 1578.63 1740.5 2142.87 1607.07DTA 577.55 562.09 545.38 727.56 835.55 3075.66 3914.23 4994.2 6488.51 7069.69 Consolidated(holding in ultratech is through 100%Particulars 200603 200703 200803 200903 201003Equity 4982.08 6230.04 8140.71 9477.58 7145.37Debt 3431.66 4530.19 4942.37 5537.82 2644.69DTA 1161.93 1144.64 1152.25 1591.93 1087.71Minority interest 1516.3 1929.715 2462.141 3198.835 3485.357 11091.97 13834.59 16697.47 19806.17 14363.13
  2. 2. Grasim Particulars 200603 200703 200803 200903 201003 CAGR Net Fixed Assets 3311.03 4597.12 7053.96 8307.77 1829.04 -13.79% Investments 3481.71 4274.7 4080.79 4609.1 6324.79 16.09% Cash 155.58 116.38 127.47 113.38 15.92 -43.44% NCWC 597.81 775.95 687.23 706.65 265.4 -18.37% 7546.13 9764.15 11949.45 13736.90 8435.15 2.82% Ultratech Particulars 200603 200703 200803 200903 201003 Net Fixed Assets 2,710.91 3,242.94 4,808.89 5,340.15 5,224.83 Investments 148.15 459.21 146.66 1,009.49 1,636.68 Cash 68.39 100.11 114.3 104.68 111.69 NCWC 148.21 111.97 -75.65 34.17 96.47 3,075.66 3,914.23 4,994.20 6,488.51 7,069.69g in ultratech is through 100% equity) Particulars 200603 200703 200803 200903 201003 Net Fixed Assets 6,021.94 7,840.06 11,862.85 13,647.92 7,053.87 Investments 1,922.35 2,290.19 1,548.73 1,319.43 2,740.46 Cash 223.97 216.49 241.77 218.06 127.61 NCWC 746.02 887.92 611.58 740.82 361.87 Good will 2,177.69 2,599.93 2,432.54 3,879.94 4,079.32 11,091.97 13,834.59 16,697.47 19,806.17 14,363.13
  3. 3. At the consolidated level, on account of the demerger of the CementBusiness, while there is no change in the Revenue and Operating Profitof the Company, Net Profit after minority share stands at Rs.3,096crores. Net Profit after minority share has been impacted due to thedifferential tax rate and minority share (35%) of Samruddhi,representing shares to be issued to Grasim s shareholders in terms ofthe demerger scheme.
  4. 4. Gross Block 6126.88 6785.3 7592.54 11061.67Less : Accumulated Depreciation 3109.49 3380.53 3564.89 3972.54Net Block 3017.39 3404.77 4027.65 7089.13Capital Work in Progress 293.64 1192.35 3026.31 1218.64Investments 3481.71 4274.7 4080.79 4609.1
  5. 5. 3102.16 1316.11786.06 42.98 3311.03 4597.12 7053.96 8307.77 1829.046324.79

×