Share price
₹3,169.7 latest close · −0.4% over the last 90 sessions
₹3,169.7 month-end · +15.7% over 12 months
₹3,169.7 month-end · +58.7% over 3 years
₹3,169.7 month-end · +341.4% since Jan '19
52-week range ₹2502.50 to ₹3411.10 · 1-year volatility 23.8%
Was the rally earned?
Mostly yes, with a catch.
- Per-share earnings added 35 points, but investors now pay less per rupee of profit (P/E 45.6x to 38.3x), which took 19 points back.
- The share count fell 3%.
Partly.
- Most of the rise came from investors paying a higher multiple (P/E 19.9x to 38.3x); per-share earnings took off 24 points.
- The share count rose 23%.
Both mattered.
- Per-share earnings added 38 points and the multiple added 54 points (P/E 26.2x to 38.3x).
- The share count rose 23%.
What do "pts" mean?
"pts" are percentage points of the share price return. The parts add up to the total shown for each period. Because price = P/E × net profit ÷ share count, higher profit pushes the price up, a higher P/E pushes it up, and more shares push it down.
Example: if the price rose 34% and profit growth accounts for +58 pts while a lower P/E accounts for -24 pts, then 58 - 24 = 34. The +58 is not the profit growth rate itself: it is the part of the price move that profit growth explains.
Net profit is trailing twelve months as reported with a 60-day lag.
How rough has the ride been?
Drawdown from peak
Largest drawdowns
-57.5% (2019-07 peak to 2020-03 low, recovered 2021-01)
-33.0% (2022-01 peak to 2022-06 low, recovered 2023-09)
-19.5% (2024-07 peak to 2025-01 low, recovered 2025-06)
Beta is the slope of daily returns against a market-cap-weighted index of the sector's other listed companies, built from today's constituents (so it excludes companies no longer listed).
Is it expensive against its own past and its peers?
Usual range 14.3x to 45.8x since 2019-01.
76% above the Non-Energy Minerals median.
The chart loads when you open this tab.
The chart loads when you open this tab.
How to read this
Shaded band: 10th to 90th percentile of the company's own P/E history; dotted line: its median; orange line: sector median (companies with a positive multiple, at least 5 in the sector).
Sector figures are built from today's listed companies, so they exclude companies that are no longer listed.
Where does it rank among Non-Energy Minerals peers?
Each cell is the company's percentile rank among its Non-Energy Minerals peers (non-financial companies) that month.
Darker is better-ranked.
Rows marked ↓ are inverted (lower debt, shorter cash cycle and a lower P/E rank higher).
Where it ranks today
- ROCE39th▲ 4 pts vs a year ago
- Op. margin89th▲ 4 pts vs a year ago
- Revenue growth73rd▼ 4 pts vs a year ago
- EPS growth74th▲ 40 pts vs a year ago
- Debt/equity ↓4th▼ 3 pts vs a year ago
- Cash cycle ↓87thflat vs a year ago
- P/E ↓27th▲ 5 pts vs a year ago
- 12M momentum77th▲ 4 pts vs a year ago
Rank history
Percentiles use today's listed companies in the sector and need at least 5 peers with a value; grey cells have too few.
ROE is computed from net profit and book value where the source does not report it.
The Non-Energy Minerals sector page Watch it move against Non-Energy Minerals in the Observatory
What is the price implying?
At normalised P/E (five-year average earnings) of 42.9x, a holder earning 12%/yr needs earnings to grow about 23.8%/yr for 10 years, then trade at 15x.
Over time
Implied growth by month (solid) and delivered growth (dashed).
Change the assumptions
| Exit P/E / return | 11% | 12% | 13% |
|---|---|---|---|
| 12x | 25.3% | 26.5% | 27.6% |
| 15x | 22.7% | 23.8% | 24.9% |
| 20x | 19.3% | 20.4% | 21.4% |
Drag a slider to test other assumptions
Implied: 23.8%/yrLooking back
- Jan 2020Price implied 18%/yr; EPS has since grown 20%/yr (7.0 yrs)
- Jan 2021Price implied 18%/yr; EPS has since grown 7%/yr (6.0 yrs)
- Jan 2022Price implied 23%/yr; EPS has since grown 7%/yr (5.0 yrs)
Past comparisons cover only companies listed today (survivorship bias) and say nothing about future outcomes.
“Implied growth” is what the current price would require under our stated assumptions, not what we expect. How this is calculated and the market-wide lists.
What prices imply across Non-Energy Minerals The market-wide Expectations lists
Key figures
- Share Priceclose 9 Nov
- ₹3169.70
- P/E
- 38.3x
- ROCE
- 8.0%
- Market Cap
- ₹2.16L cr
- Revenue (TTM)
- ₹1.84L cr
- P/S
- 1.2x
- P/B
- 2.1x
- ROE
- 5.4%
- Operating Margin
- 23.0%
- Debt / Equity
- 2.2x
- Promoter Holding
- 43.7%
- 12M Momentum
- 15.7%
52-week range
Price risk
Balance sheet & cash
Are profits backed by cash?
Other income reliance6%Within range
Other income as a share of pre-tax profit (trailing twelve months): 5.9%. Bands: below 15%, 15% to 35%, above 35%.
Tax rate27%Within range
Median quarterly effective tax rate over about 2.5 years: 26.5%. Bands: 15% to 35%, 5% to 15% or 35% to 50%, outside 5% to 50%.
Cash conversion-1.63xBeyond threshold
Operating cash flow divided by net profit over the last three fiscal years: -1.63x (cash from operations ₹-45,699 cr, net profit ₹27,982 cr). Bands: 0.8x and above, 0.5x to 0.8x, below 0.5x.
Free cash flow0 of 5 yrsBeyond threshold
Fiscal years with positive free cash flow in the last 5: 0. Bands: at least 80% of years, 40% to 80%, below 40%.
Receivable days vs history+4 daysWithin range
Debtor days are above the median of the previous three fiscal years by 4 days (23 vs 19). Bands: under 15 days, 15 to 45, over 45.
Capital work in progress11% of fixed assetsWithin range
Capital work-in-progress is 11% of fixed assets. Bands: not rising or up to 30%; rising for three years and above 30%; rising and above 60%.
Payable days-69 days / 2 yrsWithin range
Days payable changed by -69 over two years. Bands: rise of up to 30 days; more than 30 days.
Tap a check to see how it is measured
How to read this
Each check is a named rule with fixed thresholds, not a score. Annual statements are the latest restated figures, so a past year may differ from what was originally reported.
Who has been buying and selling?
- Over 3 years, FIIs added 2.5 pts; promoters added 1.0 pts; DIIs trimmed 0.8 pts.
Holdings, Jun '26
How each group changed
Number of shareholders
Quarterly shareholding as reported, labelled by the quarter it covers (it becomes visible about two months later).
Shareholder counts are only available for recent quarters.
What happened next to similar setups
- We found 50 past situations where a non-financial company looked like GRASIM INDUSTRIES LIMITED today on valuation, return on capital, margins, debt, growth, price momentum, size and volatility.
- Over the following 12 months the middle half of them returned −14% to +11% vs the market, against −9% for all non-financial companies in the same months.
- The gap against the base rate (+4.1%, 80% range −2.4% to +9.2%) is within what chance and overlapping periods produce.
Where the 50 outcomes landed
Each dot is one past situation (hover or tap for details) · Solid dots are the closest matches, listed below · Shaded is the middle half of all companies in the same months · 1 beyond the range shown, drawn at the edge
50 past situations · 50 companies · 27 months · 2020–2025
The closest matches
| Company | When | P/E | ROCE | 12M mom. | Drawdown | Next 12 months |
|---|---|---|---|---|---|---|
| LT Industrial Services |
Dec 2023 | 47x | 12% | +69% | −1% | −13% |
| TVSMOTOR Consumer Durables |
Feb 2024 | 77x | 13% | +98% | −1% | +8% |
| JSWSTEEL Non-Energy Minerals |
Jul 2023 | 48x | 8% | +30% | 0% | −23% |
| TATAPOWER Utilities |
Oct 2025 | 32x | 11% | −8% | −10% | −10% |
| M&M Consumer Durables |
Nov 2022 | 25x | 11% | +56% | −4% | +10% |
Show the other 3 matches
How reliable is this?
Matched on P/E, P/S, ROCE, operating margin, debt/equity, interest cover, revenue growth, 12-month momentum, drawdown from 12-month high, size and volatility. Closest on: drawdown from 12-month high, 12-month momentum and ROCE. One match per company and at most 7 from any one month.
Independent periods: the matches fall in 5 distinct 12-month windows. Matches from nearby months share the same market conditions, so fewer windows means less evidence.
What else looks like this?
Companies with the most similar financial profile today, regardless of industry.
Similarity is statistical, based on reported metrics; it does not imply similar business quality or future returns.
What changed?
30 events since Apr '19
- MayValuationP/E crossed above the 90th percentile of its own history to date (47.2x).
- MarResultsYear-on-year EPS growth turned positive.
- MarPeer rankMoved into the 2nd quartile of Non-Energy Minerals on EPS growth (from the 3rd quartile).
- SepPeer rankMoved into the 3rd quartile of Non-Energy Minerals on EPS growth (from the bottom quartile).
- JunPriceVolume reached 5.1x its 50-day median on 2025-06-10; price +3.8% that day.
- JunResultsRevenue (TTM) reached a new high of ₹130,978 cr.
- JunValuationP/E crossed above the 90th percentile of its own history to date (32.1x).
- JunPeer rankSlipped to the bottom quartile of Non-Energy Minerals on EPS growth (from the 3rd quartile).
Show 22 earlier events
- JunPriceVolume reached 5.9x its 50-day median on 2024-06-27; price +3.3% that day.
- SepPriceRegained the 2022-01 peak, 15 months after the low.
- SepPriceVolume reached 5.4x its 50-day median on 2023-09-13; price +3.3% that day.
- JunResultsYear-on-year EPS growth turned negative.
- JunPeer rankSlipped to the 3rd quartile of Non-Energy Minerals on EPS growth (from the 2nd quartile).
- JunDebtDebt / equity rose above 1.0x (1.31x).
- JunResultsYear-on-year EPS growth turned positive.
- JunPriceFell 33% from the Jan 2022 peak to the Jun 2022 low.
- JunValuationP/E fell below the 10th percentile of its own history to date (11.9x).
- JunPeer rankMoved into the 2nd quartile of Non-Energy Minerals on EPS growth (from the 3rd quartile).
- JunDebtDebt / equity fell below 1.0x (0.99x).
- JunPriceVolume reached 5.8x its 50-day median on 2022-06-03; price -6.5% that day.
- JunResultsYear-on-year EPS growth turned negative.
- JunPeer rankSlipped to the 3rd quartile of Non-Energy Minerals on EPS growth (from the top quartile).
- JanPriceRegained the 2019-07 peak, 10 months after the low.
- JanPriceVolume reached 8.0x its 50-day median on 2021-01-25; price +6.5% that day.
- AugPriceVolume reached 7.2x its 50-day median on 2020-08-18; price +6.7% that day.
- JunResultsYear-on-year EPS growth turned positive.
- JunPeer rankMoved into the top quartile of Non-Energy Minerals on EPS growth (from the bottom quartile).
- JunDividendDividend payout cut from 27% to 6% of profit.
- MarPriceFell 58% from the Jul 2019 peak to the Mar 2020 low.
- AprPriceVolume reached 5.8x its 50-day median on 2019-04-25; price +5.0% that day.
Events are generated from the data by fixed rules.
The month shown is when the change became visible in the reported figures, assuming a 60-day lag after each quarter end; it is not an announcement date.
Where price and fundamentals disagree, market-wide Rewind the whole market to any month
Monthly history60 months · 2021-12 to 2026-11
| Month | P/E | Revenue (TTM) | ROE | ROCE | Debt / Equity |
|---|---|---|---|---|---|
| 2026-11 | 38.3x | ₹1.84L cr | 5.4% | 8.0% | 2.2x |
| 2026-10 | 36.0x | ₹1.84L cr | 5.4% | 8.0% | 2.2x |
| 2026-09 | 37.0x | ₹1.84L cr | 5.4% | 8.0% | 2.2x |
| 2026-08 | 46.8x | ₹1.75L cr | 4.9% | 8.0% | 2.2x |
| 2026-07 | 43.0x | ₹1.75L cr | 4.9% | 8.0% | 2.2x |
| 2026-06 | 43.0x | ₹1.75L cr | 4.9% | 8.0% | 2.2x |
| 2026-05 | 47.2x | ₹1.69L cr | 4.9% | 8.0% | 1.9x |
| 2026-04 | 42.2x | ₹1.69L cr | 4.9% | 8.0% | 1.9x |
| 2026-03 | 38.6x | ₹1.69L cr | 4.9% | 8.0% | 1.9x |
| 2026-02 | 44.1x | ₹1.60L cr | 4.6% | 8.0% | 1.9x |
| 2026-01 | 44.4x | ₹1.60L cr | 4.6% | 8.0% | 1.9x |
| 2025-12 | 44.6x | ₹1.60L cr | 4.6% | 8.0% | 1.9x |
| 2025-11 | 45.6x | ₹1.54L cr | 4.3% | 8.0% | 1.9x |
| 2025-10 | 48.1x | ₹1.54L cr | 4.3% | 8.0% | 1.9x |
| 2025-09 | 45.9x | ₹1.54L cr | 4.3% | 8.0% | 1.9x |
| 2025-08 | 50.0x | ₹1.48L cr | 4.0% | 8.0% | 1.9x |
| 2025-07 | 49.4x | ₹1.48L cr | 4.0% | 8.0% | 1.9x |
| 2025-06 | 51.2x | ₹1.48L cr | 4.0% | 8.0% | 1.9x |
| 2025-05 | 46.8x | ₹1.42L cr | 4.2% | 9.0% | 1.5x |
| 2025-04 | 50.4x | ₹1.42L cr | 4.2% | 9.0% | 1.5x |
| 2025-03 | 48.0x | ₹1.42L cr | 4.2% | 9.0% | 1.5x |
| 2025-02 | 36.0x | ₹1.39L cr | 4.7% | 9.0% | 1.5x |
| 2025-01 | 39.1x | ₹1.39L cr | 4.7% | 9.0% | 1.5x |
| 2024-12 | 38.1x | ₹1.39L cr | 4.7% | 9.0% | 1.5x |
| 2024-11 | 34.1x | ₹1.35L cr | 5.3% | 9.0% | 1.5x |
| 2024-10 | 35.2x | ₹1.35L cr | 5.3% | 9.0% | 1.5x |
| 2024-09 | 36.6x | ₹1.35L cr | 5.3% | 9.0% | 1.5x |
| 2024-08 | 32.4x | ₹1.31L cr | 5.6% | 9.0% | 1.5x |
| 2024-07 | 33.3x | ₹1.31L cr | 5.6% | 9.0% | 1.5x |
| 2024-06 | 32.1x | ₹1.31L cr | 5.6% | 9.0% | 1.5x |
| 2024-05 | 23.1x | ₹1.18L cr | 7.0% | 10.0% | 1.3x |
| 2024-04 | 24.0x | ₹1.18L cr | 7.0% | 10.0% | 1.3x |
| 2024-03 | 22.8x | ₹1.18L cr | 7.0% | 10.0% | 1.3x |
| 2024-02 | 21.8x | ₹1.18L cr | 7.0% | 10.0% | 1.3x |
| 2024-01 | 21.7x | ₹1.18L cr | 7.0% | 10.0% | 1.3x |
| 2023-12 | 21.2x | ₹1.18L cr | 7.0% | 10.0% | 1.3x |
| 2023-11 | 19.9x | ₹1.18L cr | 7.0% | 10.0% | 1.3x |
| 2023-10 | 18.7x | ₹1.18L cr | 7.0% | 10.0% | 1.3x |
| 2023-09 | 19.3x | ₹1.18L cr | 7.0% | 10.0% | 1.3x |
| 2023-08 | 17.8x | ₹1.18L cr | 7.0% | 10.0% | 1.3x |
| 2023-07 | 18.4x | ₹1.18L cr | 7.0% | 10.0% | 1.3x |
| 2023-06 | 17.2x | ₹1.18L cr | 7.0% | 10.0% | 1.3x |
| 2023-05 | 15.4x | ₹95701 cr | 7.4% | 9.0% | 1.0x |
| 2023-04 | 15.4x | ₹95701 cr | 7.4% | 9.0% | 1.0x |
| 2023-03 | 14.7x | ₹95701 cr | 7.4% | 9.0% | 1.0x |
| 2023-02 | 14.2x | ₹95701 cr | 7.4% | 9.0% | 1.0x |
| 2023-01 | 14.3x | ₹95701 cr | 7.4% | 9.0% | 1.0x |
| 2022-12 | 15.5x | ₹95701 cr | 7.4% | 9.0% | 1.0x |
| 2022-11 | 15.8x | ₹95701 cr | 7.4% | 9.0% | 1.0x |
| 2022-10 | 15.5x | ₹95701 cr | 7.4% | 9.0% | 1.0x |
| 2022-09 | 15.0x | ₹95701 cr | 7.4% | 9.0% | 1.0x |
| 2022-08 | 15.1x | ₹95701 cr | 7.4% | 9.0% | 1.0x |
| 2022-07 | 14.1x | ₹95701 cr | 7.4% | 9.0% | 1.0x |
| 2022-06 | 11.9x | ₹95701 cr | 7.4% | 9.0% | 1.0x |
| 2022-05 | 22.5x | ₹76404 cr | 5.3% | 9.0% | 1.2x |
| 2022-04 | 26.6x | ₹76404 cr | 5.3% | 9.0% | 1.2x |
| 2022-03 | 26.2x | ₹76404 cr | 5.3% | 9.0% | 1.2x |
| 2022-02 | 25.2x | ₹76404 cr | 5.3% | 9.0% | 1.2x |
| 2022-01 | 27.2x | ₹76404 cr | 5.3% | 9.0% | 1.2x |
| 2021-12 | 25.5x | ₹76404 cr | 5.3% | 9.0% | 1.2x |
Older months are in the live observatory.