Subscribe

Gravita India Limited (GRAVITA.NS)

INR1,840.20 +28.30 (+1.56%)
IN NSE Industrials Manufacturing - Metal Fabrication
Address 402, Gravlta Tower 302004
Jaipur, IN
CEO Yogesh Malhotra
IPO 2010-11-16
ISIN INE024L01027

Explore sections of this company profile

Also trades on Bombay Stock Exchange · GRAVITA.BO (INR) National Stock Exchange of India · GRAVITA.NS (INR)
Description

Established in 1992 and headquartered in Jaipur, India, this company specializes in the manufacturing and recycling of lead and aluminum, serving both domestic and international markets. Its diverse operations are structured across several key segments: Lead Processing, Aluminum Processing, Plastic Manufacturing, and offering comprehensive Turn-Key Recycling Solutions. The extensive product portfolio encompasses a broad spectrum of lead materials. This includes pure and remelted lead ingots, alongside a variety of lead alloys incorporating elements like antimony and calcium. Beyond basic metal forms, they fabricate lead into numerous components such as sheets, plates, wires, and pipes, as well as specialized items like coolants for nuclear power applications and radiation shielding products for diverse uses. The company also produces a range of lead chemicals and oxides, including lead sub oxide, red lead, and litharge. Furthermore, it manufactures aluminum alloy ingots and processes plastic products such as polypropylene granules and PET bottle flakes. A core service offering involves delivering complete, end-to-end solutions for setting up lead-acid battery recycling plants. The company actively engages in product exports worldwide.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR1,840.20 +28.30 (+1.56%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
233.5K
Beta
0.26
Float Shares
30.50M
Free Float %
41.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.16% -5.55% +9.39% +1.94% -1.85% -8.24% -10.17% +199.51% +1,440.02% +6,973.86% +3,964.85%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,840.20
DCF (Unlevered) 1,988.42 +8.1%
DCF (Levered) 1,892.05 +2.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 9 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
9.92
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
4 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Manufacturing - Metal Fabrication: +10.4%
    +11.1% Q1'26: +16.5% (vs Q1'25)
  • EPS growth Manufacturing - Metal Fabrication: +16.7%
    +15.3% Q1'26: -3.2% (vs Q1'25)
  • FCF margin FCF growth · Manufacturing - Metal Fabrication: +40.8%
    +2.2% Q1'26: -13.3% (vs Q1'25)
  • EBIT margin Manufacturing - Metal Fabrication: +8.3%
    +9.3% Q1'26: +8.7% (vs Q1'25)
  • ROIC Manufacturing - Metal Fabrication: +6.2%
    +12.8% Q1'26: +13.5% (vs Q1'25)
  • Share dilution Manufacturing - Metal Fabrication: +0.0%
    +5.2% Q1'26: -0.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Manufacturing - Metal Fabrication: 0.46×
    1.69× Q1'26: 1.64× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.31) × ERP
WACC = 95% × Ke + 5% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,988.51 Current price: 1,840.20
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2011
actual
Mar 2013
actual
Mar 2014
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
9 Rev. Ana.
8 EPS Ana.
Mar 2027
3 Rev. Ana.
4 EPS Ana.
Mar 2028
3 Rev. Ana.
4 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
2.54B
est: 1.76B (+44.4%)
3.88B
est: 4.24B (-8.4%)
5.01B
est: 4.83B (+3.7%)
4.87B
est: 6.10B (-20.2%)
4.25B
est: 5.51B (-23.0%)
6.51B
est: 6.01B (+8.3%)
10.15B
est: 9.17B (+10.8%)
12.27B
est: 12.40B (-1.0%)
13.28B
est: 16.07B (-17.3%)
14.06B
est: 17.40B (-19.2%)
22.06B
est: 28.78B (-23.3%)
27.87B
est: 28.40B (-1.9%)
31.43B
est: 33.65B (-6.6%)
38.39B
est: 39.36B (-2.5%)
42.31B
40.80B – 43.27B
+7.5% YoY
65.81B
64.15B – 68.99B
+55.5% YoY
82.54B
76.50B – 90.30B
+25.4% YoY
84.51B
80.15B – 90.73B
+2.4% YoY
101.76B
96.50B – 109.25B
+20.4% YoY
EBITDA
-162.93M
est: 169.63M (-196.0%)
350.59M
est: 400.87M (-12.5%)
363.84M
est: 456.93M (-20.4%)
224.58M
est: 586.83M (-61.7%)
183.28M
est: 532.40M (-65.6%)
567.53M
est: 580.32M (-2.2%)
865.10M
est: 186.60M (+363.6%)
608.84M
est: 726.54M (-16.2%)
890.37M
est: 233.66M (+281.0%)
1.14B
est: 438.28M (+161.0%)
2.09B
est: 2.79B (-25.2%)
2.79B
est: 2.74B (+1.8%)
3.51B
est: 3.85B (-9.0%)
4.26B
est: 4.51B (-5.4%)
4.85B
4.67B – 4.96B
+7.5% YoY
7.54B
7.35B – 7.90B
+55.5% YoY
9.45B
8.76B – 10.34B
+25.4% YoY
9.68B
9.18B – 10.39B
+2.4% YoY
11.66B
11.05B – 12.51B
+20.4% YoY
EBIT
-175.30M
est: 151.41M (-215.8%)
328.71M
est: 274.82M (+19.6%)
303.50M
est: 407.85M (-25.6%)
160.95M
est: 523.80M (-69.3%)
116.19M
est: 475.21M (-75.5%)
507.79M
est: 517.98M (-2.0%)
778.20M
est: 189.12M (+311.5%)
493.19M
est: 1.08B (-54.4%)
709.11M
est: 659.11M (+7.6%)
940.80M
est: 1.04B (-9.4%)
1.88B
est: 2.49B (-24.4%)
2.55B
est: 2.45B (+4.3%)
3.13B
est: 3.57B (-12.4%)
3.97B
est: 4.18B (-4.9%)
4.49B
4.33B – 4.59B
+7.5% YoY
6.99B
6.81B – 7.32B
+55.5% YoY
8.76B
8.12B – 9.59B
+25.4% YoY
8.97B
8.51B – 9.63B
+2.4% YoY
10.80B
10.25B – 11.60B
+20.4% YoY
Net Income
147.47M
est: 94.65M (+55.8%)
190.36M
est: 215.09M (-11.5%)
213.22M
est: 203.14M (+5.0%)
66.19M
est: 227.32M (-70.9%)
43.70M
est: 153.04M (-71.4%)
326.98M
est: 175.21M (+86.6%)
440.87M
est: 175.15M (+151.7%)
154.92M
est: 592.62M (-73.9%)
331.80M
est: 203.55M (+63.0%)
524.70M
est: 434.45M (+20.8%)
1.39B
est: 4.48B (-68.9%)
2.01B
est: 1.92B (+4.8%)
2.39B
est: 2.54B (-6.0%)
3.12B
est: 3.38B (-7.7%)
3.79B
3.64B – 4.03B
+12.0% YoY
4.93B
4.65B – 6.00B
+30.1% YoY
6.06B
5.57B – 7.26B
+22.8% YoY
6.31B
5.81B – 6.82B
+4.3% YoY
7.74B
7.22B – 8.48B
+22.6% YoY
SGA
137.33M
est: 56.66M (+142.4%)
331.86M
est: 133.90M (+147.8%)
115.33M
est: 152.62M (-24.4%)
281.74M
est: 196.01M (+43.7%)
283.33M
est: 177.83M (+59.3%)
409.52M
est: 193.83M (+111.3%)
605.34M
est: 108.82M (+456.3%)
711.72M
est: 699.75M (+1.7%)
717.27M
est: 1.65B (-56.6%)
776.80M
est: 876.28M (-11.4%)
1.12B
est: 932.79M (+20.4%)
1.46B
est: 915.99M (+59.2%)
1.44B
est: 1.67B (-13.8%)
1.70B
est: 1.95B (-12.5%)
2.09B
2.02B – 2.14B
+7.5% YoY
3.26B
3.17B – 3.41B
+55.5% YoY
4.08B
3.79B – 4.47B
+25.4% YoY
4.18B
3.97B – 4.49B
+2.4% YoY
5.04B
4.78B – 5.41B
+20.4% YoY
EPS
2.59
est: 1.37 (+89.5%)
2.79
est: 3.12 (-10.6%)
3.13
est: 2.95 (+6.2%)
0.97
est: 3.30 (-70.6%)
0.64
est: 2.21 (-71.0%)
4.78
est: 2.53 (+88.9%)
6.42
est: 7.10 (-9.6%)
2.26
est: 3.10 (-27.1%)
4.82
est: 7.20 (-33.1%)
7.72
est: 9.10 (-15.2%)
20.60
est: 64.43 (-68.0%)
29.72
est: 27.70 (+7.3%)
34.88
est: 36.98 (-5.7%)
45.11
est: 44.13 (+2.2%)
52.82
50.03 – 55.39
+19.7% YoY
70.40
63.80 – 82.34
+33.3% YoY
86.35
76.54 – 99.70
+22.7% YoY
85.50
79.76 – 93.68
-1.0% YoY
106.30
99.16 – 116.47
+24.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-07 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-06 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-05 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-04 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-30 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-29 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-28 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-27 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-24 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-23 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-22 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-21 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-20 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-17 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-16 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
816.12M
OE per share TTM
11.53
Owner's Yield
0.64%
Maintenance CapEx ratio
19.55%
Maint CapEx / Avg PPE
13.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 14 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 1.95M 0.06%
2 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 64.5K 0.48%
3 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 145.5K 0.26%
4 Vanguard FTSE Emerging Markets ETF VWO 0.00% 7.18M 0.06%
5 Vanguard ESG International Stock ETF VSGX 0.00% 138.2K 0.10%
6 Vanguard Total International Stock ETF VXUS 0.00% 7.83M 0.05%
7 Vanguard FTSE Global All Cap ex Canada Index ETF VXC.TO 0.00% 11.5K 0.22%
8 Vanguard Total World Stock ETF VT 0.00% 329.7K 0.06%
9 Vanguard All-Equity ETF Portfolio VEQT.TO 0.00% 34.8K 0.22%
10 Vanguard Growth ETF Portfolio VGRO.TO 0.00% 18.7K 0.22%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.07M
Shares Outstanding
72.83M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Rajat Agrawal Founder, MD & Executive Non-Independent Chairman 67M male
Yogesh Malhotra Chief Executive Officer & Whole Time Director 47M
Sunil Kansal Chief Financial Officer & Whole Time Director 14M male
Naveen Prakash Sharma Executive Director 7M male
Nitin Gupta Compliance Officer & Company Secretary 1M male
Yogesh Mohan Kharbanda Executive Director of Sales & Marketing male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits