Grindwell Norton Limited
GRINDWELL · General/Diversified · NSE
₹1,576
Current Market Price
Fair Value (DCF)
₹796
Margin of Safety
-49.5%
Updated just now
YieldIQ Score
49/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
32%
ROE
16.3%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.17 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.7%
Return on capital employed
EV / EBITDA
29.6×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
53.6×
EBIT covers interest
Current Ratio
2.83×
Short-term liquidity
Asset Turnover
0.92×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,575.5
Bear case
₹465.39
MoS -238.5%
Base case
₹796.22
MoS -97.9%
Bull case
₹1,062.28
MoS -48.3%
Ratio Trends
GRINDWELL · last 8 annual periods
ROE
16.2%
ROCE
25.2%
Operating Margin
—
Debt / Equity
0.04×
PE
211.2×
EV / EBITDA
37.5×
Historical Financials
GRINDWELL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1638 Cr | ₹2013 Cr | ₹665 Cr | ₹691 Cr | ₹2799 Cr | +14.3% |
| EBITDA | — | ₹453 Cr | ₹554 Cr | ₹587 Cr | ₹594 Cr | +7.0% |
| EBIT | ₹321 Cr | ₹400 Cr | ₹135 Cr | ₹123 Cr | — | -21.4% |
| PAT | ₹238 Cr | ₹295 Cr | ₹98.5 Cr | ₹92.7 Cr | ₹369 Cr | +11.6% |
| EPS (diluted) | ₹21.60 | ₹26.70 | ₹8.96 | ₹8.36 | — | -21.1% |
| CFO | ₹331 Cr | ₹186 Cr | ₹356 Cr | ₹368 Cr | ₹458 Cr | +8.5% |
| CapEx | — | — | — | — | ₹-94.1 Cr | — |
| FCF | — | — | — | — | ₹364 Cr | +0.0% |
| Total Assets | — | ₹2119 Cr | ₹2412 Cr | ₹2770 Cr | ₹3057 Cr | +9.6% |
| Total Debt | — | — | ₹13.6 Cr | ₹11.7 Cr | ₹83.5 Cr | +57.5% |
| Shareholders' Equity | — | — | ₹1806 Cr | ₹2055 Cr | ₹2270 Cr | +5.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GRINDWELL vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| KAJARIACER Kajaria Ceramics Limited | -47.4% | 46 | Data Limited | 10.5% | — |
| FINPIPE FINPIPE | — | — | Pending | 13.1% | — |
| CERA CERA SANITARYWARE LTD | -3.2% | 33 | Fairly valued | 18.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹70.00/sh
Last payout
2025-07-15
₹17.00
Peak payout
₹17.00
Trailing yield
1.08%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GRINDWELL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GRINDWELL →
Compare
Head-to-head with peers
Compare GRINDWELL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GRINDWELLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.