Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹9,559Cr
Rev Gr TTM
Revenue Growth TTM
11.76%
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 12.4 | 21.3 | 22.5 | -4.0 | 15.3 | 29.1 | 10.9 | 31.5 | 20.1 | 14.6 | 11.7 | 2.1 |
| 686 | 645 | 764 | 677 | 791 | 820 | 864 | 916 | 945 | 939 | 933 | 897 |
Operating Profit Operating ProfitCr |
| 8.5 | 8.3 | 8.7 | 10.6 | 8.4 | 9.7 | 6.8 | 8.1 | 8.9 | 9.7 | 9.8 | 11.8 |
Other Income Other IncomeCr | 23 | 23 | 14 | 15 | 25 | 7 | 40 | 29 | 36 | 30 | 26 | 12 |
Interest Expense Interest ExpenseCr | 10 | 13 | 11 | 13 | 12 | 13 | 12 | 13 | 6 | 6 | 8 | 7 |
Depreciation DepreciationCr | 7 | 8 | 9 | 9 | 12 | 7 | 7 | 8 | 8 | 9 | 9 | 10 |
| 70 | 61 | 67 | 74 | 72 | 75 | 85 | 89 | 115 | 116 | 111 | 115 |
| 6 | 9 | 8 | 12 | 3 | 7 | 13 | 11 | 20 | 23 | 15 | 18 |
|
Growth YoY PAT Growth YoY% | 40.3 | 17.7 | 30.8 | 21.8 | 8.5 | 29.4 | 22.2 | 27.0 | 36.7 | 36.9 | 33.4 | 24.9 |
| 8.5 | 7.5 | 7.0 | 8.1 | 8.0 | 7.5 | 7.8 | 7.8 | 9.2 | 8.9 | 9.3 | 9.6 |
| 9.4 | 7.7 | 8.5 | 8.7 | 9.9 | 9.8 | 10.7 | 11.3 | 13.0 | 12.8 | 13.2 | 13.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -3.1 | -14.0 | 51.9 | 55.4 | 22.1 | 8.5 | 4.6 | 57.2 | 26.4 | 12.9 | 22.4 | 6.7 |
| 482 | 415 | 599 | 929 | 1,183 | 1,250 | 1,298 | 2,005 | 2,603 | 2,877 | 3,545 | 3,715 |
Operating Profit Operating ProfitCr |
| 3.8 | 3.7 | 8.5 | 8.7 | 4.7 | 7.2 | 7.9 | 9.5 | 7.1 | 9.0 | 8.4 | 10.0 |
Other Income Other IncomeCr | 5 | 4 | 3 | 2 | 5 | -4 | 7 | 8 | 93 | 78 | 112 | 104 |
Interest Expense Interest ExpenseCr | 10 | 8 | 9 | 17 | 23 | 28 | 28 | 34 | 39 | 49 | 43 | 26 |
Depreciation DepreciationCr | 6 | 7 | 6 | 9 | 12 | 18 | 20 | 21 | 24 | 38 | 29 | 36 |
| 7 | 6 | 44 | 64 | 30 | 47 | 71 | 165 | 228 | 274 | 363 | 457 |
| -2 | 0 | 8 | 17 | 10 | 10 | 14 | 16 | 24 | 32 | 51 | 75 |
|
| -55.7 | -42.8 | 541.1 | 35.6 | -59.3 | 88.7 | 55.3 | 161.3 | 37.5 | 18.7 | 29.1 | 21.9 |
| 1.9 | 1.3 | 5.4 | 4.7 | 1.6 | 2.7 | 4.0 | 6.7 | 7.3 | 7.7 | 8.1 | 9.2 |
| 1.0 | 0.6 | 4.8 | 6.4 | 2.3 | 4.8 | 7.7 | 20.6 | 29.7 | 34.9 | 45.1 | 52.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 |
| 102 | 105 | 136 | 176 | 186 | 211 | 255 | 373 | 575 | 824 | 2,055 | 2,245 |
Current Liabilities Current LiabilitiesCr | 124 | 108 | 179 | 279 | 335 | 330 | 387 | 469 | 492 | 490 | 232 | 423 |
Non Current Liabilities Non Current LiabilitiesCr | 3 | 8 | 21 | 19 | 34 | 54 | 62 | 128 | 112 | 261 | 205 | 183 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 178 | 163 | 239 | 347 | 370 | 410 | 531 | 745 | 864 | 1,176 | 1,959 | 2,227 |
Non Current Assets Non Current AssetsCr | 72 | 77 | 116 | 145 | 203 | 204 | 196 | 252 | 342 | 426 | 556 | 647 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 29 | 1 | -3 | 89 | 34 | 77 | 10 | 200 | 42 | 282 |
Investing Cash Flow Investing Cash FlowCr | -2 | -10 | -49 | -42 | -66 | -14 | -19 | -69 | -105 | -158 | -864 |
Financing Cash Flow Financing Cash FlowCr | 6 | -17 | 49 | 40 | -17 | -21 | -57 | 72 | -87 | 121 | 640 |
|
Free Cash Flow Free Cash FlowCr | 1 | 34 | -46 | -42 | 21 | 19 | 55 | -61 | 93 | -56 | 175 |
| -2.8 | 527.1 | 2.8 | -5.3 | 459.1 | 92.6 | 134.7 | 6.5 | 97.8 | 17.5 | 90.2 |
CFO To EBITDA CFO To EBITDA% | -1.4 | 180.2 | 1.8 | -2.9 | 151.6 | 34.7 | 68.4 | 4.6 | 101.0 | 14.9 | 87.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 250 | 166 | 346 | 1,074 | 561 | 234 | 625 | 2,205 | 3,344 | 6,889 | 13,483 |
Price To Earnings Price To Earnings | 39.5 | 41.2 | 10.6 | 24.3 | 36.3 | 7.0 | 11.9 | 15.8 | 16.6 | 28.8 | 43.1 |
Price To Sales Price To Sales | 0.5 | 0.4 | 0.5 | 1.1 | 0.5 | 0.2 | 0.4 | 1.0 | 1.2 | 2.2 | 3.5 |
Price To Book Price To Book | 2.2 | 1.4 | 2.3 | 5.7 | 2.8 | 1.0 | 2.3 | 5.7 | 5.7 | 8.2 | 6.5 |
| 18.0 | 15.7 | 8.8 | 14.5 | 13.3 | 4.9 | 7.7 | 12.2 | 18.5 | 25.9 | 41.2 |
Profitability Ratios Profitability Ratios |
| 15.2 | 17.0 | 21.3 | 20.5 | 16.6 | 19.1 | 19.7 | 21.3 | 18.5 | 19.0 | 18.0 |
| 3.8 | 3.7 | 8.5 | 8.7 | 4.7 | 7.2 | 7.9 | 9.5 | 7.1 | 9.0 | 8.4 |
| 1.9 | 1.3 | 5.4 | 4.7 | 1.6 | 2.7 | 4.0 | 6.7 | 7.3 | 7.7 | 8.1 |
| 8.1 | 6.2 | 16.7 | 19.6 | 12.0 | 15.4 | 18.6 | 25.5 | 28.5 | 23.4 | 17.3 |
| 8.3 | 4.6 | 23.4 | 25.1 | 9.7 | 16.3 | 21.1 | 38.4 | 34.6 | 28.9 | 15.1 |
| 3.8 | 2.3 | 9.9 | 9.7 | 3.4 | 6.0 | 7.8 | 14.9 | 16.9 | 15.1 | 12.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Gravita India Limited (GIL) is a leading integrated recycler of non-ferrous metals and plastics, operating globally for over three decades. Established in 1992 and headquartered in Jaipur, India, the company has evolved from a lead-focused recycler into a diversified, multi-continental recycling conglomerate with a strong emphasis on sustainability, vertical integration, and technological innovation.
With a presence in over **70 countries**, Gravita operates **12+ state-of-the-art, eco-friendly manufacturing facilities** across India, Asia, Africa, and Central America, supported by a vast procurement network of more than **33 owned scrap yards and 1,900 collection touchpoints** globally. The company processes over **300,000 metric tons (MT)** of scrap annually and serves **350+ global customers**, including major OEMs like Amara Raja Batteries, Exide, Schneider Electric, and Glencore.
---
### **Core Business Verticals**
Gravita operates across **five key verticals**:
1. **Lead Recycling** – Flagship segment, contributing ~80–85% of EBITDA.
2. **Aluminium Recycling** – Strategic growth area with rising capacity and margin expansion.
3. **Plastic Recycling** – Focused on value-added products like food-grade PET flakes.
4. **Rubber Recycling** – Recently launched, used internally for energy recovery and cost savings.
5. **Turnkey Recycling Solutions** – Proprietary technology and consultancy services.
---
### **Product Portfolio & Revenue Mix**
Gravita specializes in converting scrap—primarily from used lead-acid batteries (ULAB), e-waste, and end-of-life vehicles (ELVs)—into high-quality secondary raw materials, including:
- **Lead-based**: Pure lead (>99.98% purity), lead alloys, lead sheets, lead oxide, red lead, lead bricks
- **Aluminium-based**: Customized aluminium alloys, ingots
- **Plastic-based**: PP granules, food-grade PET flakes
- **Rubber-based**: Crumb rubber, pyrolysis oil
#### **Value-Added Products (VAPs)**
- Constitute **49–51% of total revenue (as of FY24–FY25)**, though the share has gradually declined from **55% in FY20 to ~47–49% in FY24**, reflecting product mix shift.
- VAPs are higher-margin offerings that strengthen customer relationships and capture larger shares of client procurement spends.
- Key VAPs: Custom lead alloys, red lead, lead sheets, food-grade PET flakes.
#### **Revenue by Segment (FY24)**
- **Lead Recycling**: ₹2,780.77 crore (~88% of total segment revenue)
- **Aluminium & Plastics**: Growing contributors
- **Turnkey Projects**: ~8% of EBITDA, high-margin (~40% gross margin), with a robust order book of **60,000 MT**
---
### **Global Expansion & Strategic Diversification**
Gravita follows a replication strategy, expanding successful business models across geographies:
- **Overseas Milestones**:
- First unit: **Sri Lanka (2006/2007)**
- Africa entry: **Ghana (2007/2019)**
- Mundra, India: New integrated facility (2021)
- **Togo, Senegal, Tanzania, Mozambique, Nicaragua, Dominican Republic** – active or under development
- **Europe Entry**: Acquiring a **17,000 MTPA waste tyre recycling plant in Romania** via Gravita Netherlands BV (₹40 crore investment), marking strategic expansion into EU markets.
---
### **Capacity & Utilization**
- **Total Recycling Capacity**: ~**290,000–310,000 MTPA** (as of Jan–Mar 2025)
- **Target by FY28**: **700,000 MTPA**
- **Current Capacity Expansion Projects**:
- **Mundra, India**: Lead capacity boosted to **100,000 MTPA**, plastic and red lead units added
- **Chittoor, India**: Lead capacity expanded to **64,640 MTPA**
- **Tanzania, Togo, Senegal**: Capacity additions in lead, plastic, and rubber
- **Capacity Utilization**: Increased to **~58–67% (FY23)** from ~37% in earlier years
---
### **Procurement & Supply Chain**
- **Deep Global Network**: Scarp sourced from Asia, Africa, Middle East, Europe, and the Americas.
- **80% imported**, 20% domestic scrap (India).
- **Procurement Advantage**: Strategic plant locations near **ports** (Mundra, Chennai) and **customers** (e.g., Amara Raja), reducing logistics costs and shortening working capital cycles.
- **ELV Policy (India, April 2025)**: Poised to benefit from structured battery scrap inflow via Registered Vehicle Scrappage Facilities (RVSFs).
---
### **Financial & Risk Management**
- **Hedging Policy**: 100% hedged on lead prices through **back-to-back contracts or LME/MCX futures**.
- **MCX Empanelment**: GIL’s lead from Jaipur and Chittoor plants is an approved deliverable for MCX futures (since 2022), enhancing price transparency and inventory management.
- **Aluminium Hedging**: Awaiting **MCX listing for ADC12 alloy** (expected Q4 FY25), which will unlock better risk control and higher capacity utilization (~45–50% targeted).
- **Tax Rate**: Stable at **11–12%**
- **Other Income**: Hedging gains in FY23 contributed ₹88 crore (included in EBITDA)
---
### **Turnkey Solutions Segment**
- A high-margin, scalable business line with **70+ projects executed globally** (Qatar, UAE, Saudi Arabia, Poland, Chile).
- Services include **end-to-end turnkey solutions** — planning, design, fabrication, testing, installation, operation, and annual maintenance.
- Proprietary in-house developed technology, including PLC-based control systems.
- **Order Book**: Over **60,000 MT**, demonstrating strong client trust and demand.
---
### **Sustainability & ESG Focus**
- **13 eco-friendly manufacturing units** with strict environmental compliance.
- **EPR-driven growth**: Regulatory tailwinds in India for **plastic, tyre, and battery waste** (BWR Rules, GST RCM extension) favor formal recyclers.
- Investing in:
- **Pyrolysis for rubber** (used as low-cost fuel)
- **PET recycling expansion** (targeting 70% capacity increase in India)
- **Renewable energy adoption** across facilities
---
### **Challenges & Mitigations**
- **EV Disruption Risk**: Long-term threat from declining lead-acid battery demand, but transition expected to be slow in India and Africa due to dominance of unorganized sector.
- **Scrap Price Volatility**: Fully mitigated via daily hedging and back-to-back sales.
- **CapEx Intensity**: Manages via internal accruals, lean investments (e.g., leased facilities), and rolling CAPEX of **₹150 crore/year**, with ₹100 crore annually allocated for new verticals.
---
### **Financial Highlights (FY24)**
- **Total Segment Revenue**: ₹3,160.75 crore (up from ₹2,800.60 crore in FY23)
- **Lead Revenue**: ~88% of total (₹2,780+ crore)
- **EBITDA Growth**: **22% YoY** despite only **12% volume growth**, highlighting focus on **profitability over volume**
- **Volume Growth Guidance (FY25)**: **20–25%**, driven by capacity additions and better utilization
- **Overseas Revenue**: ~**42% of total**, but contributes **~76% of profits**—reflecting higher margins internationally