Established in 1992, Gravita India Ltd is one of the largest lead producer in India. The company's business is organized across four specialized verticals: Lead Recycling (flagship), Aluminum recycling, Plastic recycling and Turnkey projects. The company also has expertise in the recycling of used batteries, cable scrap/other Lead scrap, Aluminum scrap, Plastic scrap, etc.
Prices delayed · Fundamentals as reported · checked 07 Oct, 5:15 pm ISTData as published. No model runs on this page.
A next-day technical read — trend, RSI, ATR and volume distilled into a directional read with a calibrated range, scored against tomorrow's close. Sign in to run it.
Automated flags from the reported numbers. Context, not a call.
| Jun 2023 | 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 + | 703 | 836 | 758 | 863 | 908 | 927 | 996 | 1,037 | 1,040 | 1,036 | 1,017 |
Generated on demand from the fundamentals above plus a live web scan. Takes one to two minutes.
The business narrative, written down and turned into explicit assumptions.
A valuation from those assumptions, under bull, base and bear cases.
Where today's price sits relative to that range.
| 1,173 |
| 1,475 |
| Expenses + | 645 | 764 | 677 | 791 | 820 | 864 | 916 | 945 | 939 | 933 | 897 | 1,060 | 1,365 |
| Operating Profit | 58 | 73 | 80 | 72 | 88 | 63 | 81 | 92 | 101 | 102 | 120 | 113 | 110 |
| OPM % | 8% | 9% | 11% | 8% | 10% | 7% | 8% | 9% | 10% | 10% | 12% | 10% | 7% |
| Other Income + | 23 | 14 | 15 | 25 | 7 | 40 | 29 | 36 | 30 | 26 | 12 | 9 | 48 |
| Interest | 13 | 11 | 13 | 12 | 13 | 12 | 13 | 6 | 6 | 8 | 7 | 4 | 11 |
| Depreciation | 8 | 9 | 9 | 12 | 7 | 7 | 8 | 8 | 9 | 9 | 10 | 11 | 14 |
| Profit before tax | 61 | 67 | 74 | 72 | 75 | 85 | 89 | 115 | 116 | 111 | 115 | 106 | 131 |
| Tax % | 14% | 12% | 17% | 4% | 9% | 15% | 12% | 17% | 20% | 14% | 15% | 13% | 19% |
| Net Profit + | 53 | 59 | 61 | 69 | 68 | 72 | 78 | 95 | 93 | 96 | 97 | 92 | 106 |
| EPS in Rs | 7.54 | 8.38 | 8.73 | 9.99 | 9.75 | 10.43 | 10.56 | 12.89 | 12.64 | 13.01 | 13.23 | 12.45 | 14.41 |
| Raw PDF |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 501 | 430 | 655 | 1,017 | 1,242 | 1,348 | 1,410 | 2,216 | 2,801 | 3,161 | 3,869 | 4,265 | 4,700 |
| Expenses + | 480 | 412 | 596 | 926 | 1,180 | 1,239 | 1,288 | 1,998 | 2,594 | 2,873 | 3,541 | 3,826 | 4,256 |
| Operating Profit | 20 | 18 | 59 | 92 | 62 | 109 | 121 | 217 | 207 | 287 | 328 | 439 | 444 |
| OPM % | 4.1% | 4.3% | 9% | 9% | 5.0% | 8% | 9% | 10% | 7% | 9% | 8% | 10% | 9% |
| Other Income + | 4 | 3 | 1 | 2 | 5 | -12 | 1 | 6 | 88 | 76 | 111 | 75 | 94 |
| Interest | 11 | 9 | 11 | 20 | 26 | 31 | 31 | 38 | 44 | 52 | 46 | 27 | 30 |
| Depreciation | 6 | 7 | 6 | 9 | 12 | 18 | 20 | 21 | 24 | 38 | 29 | 39 | 45 |
| Profit before tax | 7 | 6 | 44 | 64 | 30 | 47 | 71 | 165 | 228 | 274 | 363 | 448 | 464 |
| Tax % | -33% | 8% | 19% | 26% | 34% | 22% | 20% | 10% | 10% | 12% | 14% | 16% | |
| Net Profit + | 10 | 5 | 35 | 48 | 19 | 37 | 57 | 148 | 204 | 242 | 313 | 378 | 392 |
| EPS in Rs | 0.97 | 0.64 | 4.78 | 6.42 | 2.25 | 4.81 | 7.60 | 20.19 | 29.13 | 34.65 | 42.32 | 51.32 | 53.10 |
| Dividend Payout % | 21% | 31% | 13% | 11% | 13% | 15% | 14% | 15% | 15% | 15% | 15% | 12% |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 |
| Reserves | 102 |
| 105 |
| 136 |
| 176 |
| 186 |
| 211 |
| 255 |
| 373 |
| 575 |
| 824 |
| 2,055 |
| 2,437 |
| Borrowings + | 103 | 99 | 166 | 233 | 250 | 279 | 261 | 392 | 348 | 548 | 286 | 736 |
| Other Liabilities + | 31 | 22 | 39 | 70 | 123 | 110 | 196 | 219 | 268 | 217 | 159 | 229 |
| Total Liabilities | 250 | 240 | 355 | 492 | 573 | 614 | 726 | 998 | 1,205 | 1,602 | 2,515 | 3,417 |
| Fixed Assets + | 54 | 54 | 68 | 109 | 137 | 182 | 172 | 191 | 273 | 348 | 436 | 939 |
| CWIP | 6 | 15 | 32 | 24 | 46 | 15 | 13 | 42 | 46 | 43 | 39 | 48 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 16 | 528 | 413 |
| Other Assets + | 190 | 170 | 255 | 359 | 390 | 418 | 540 | 764 | 885 | 1,194 | 1,512 | 2,017 |
| Total Assets | 250 | 240 | 355 | 492 | 573 | 614 | 726 | 998 | 1,205 | 1,602 | 2,515 | 3,417 |