GRM Overseas Ltd

NSE: GRMOVER BSE: 531449

₹93.99

+0.41 (0.44%)

Wed, 21 Oct 2026, 04:49 am

MTF 5xInvest in GRM Overseas Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)1941.35

PE Ratio25.14

Dividend0

Process Industries

Agricultural Commodities/Milling

24.5K

GRM Overseas Financials

Income Statement Balance Sheet Cashflow

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	2.73B	2.76B	1.70B	2.37B	2.70B	4.22B	5.68B	3.55B	5.91B	9.43B	11.07B	7.49B	7.70B	11.34B	13.79B	13.12B	13.48B
Gross profit	472.13M	252.04M	164.51M	340.04M	341.60M	561.09M	728.99M	456.54M	789.41M	1.26B	1.23B	1.19B	1.25B	1.72B	2.13B	1.57B	1.93B
Operating expenses (excl. COGS)	-392.56M	-160.90M	-104.09M	-232.90M	-232.41M	-415.48M	-508.74M	-333.10M	-604.92M	-925.41M	-877.30M	-731.35M	-598.08M	-816.82M	-1.17B	-867.73M	-1.14B
Selling/general/admin expenses, total	-235.79M	-160.48M	-103.56M	-202.14M	-215.98M	-364.76M	-444.25M	-292.15M	-539.67M	-859.07M	-781.51M	-725.10M	-587.90M	-799.46M	-1.15B	-836.14M	-1.10B
Research & development	0	0	0	0	0	—	—	—	—	—	—	—	0	—	—	—	—
Selling/general/admin expenses, other	-235.79M	-160.48M	-103.56M	-202.14M	-215.98M	-364.76M	-444.25M	-292.15M	-539.67M	-859.07M	-781.51M	-725.10M	-587.90M	-799.46M	-1.15B	-836.14M	-1.10B
Other operating expenses, total	-156.77M	-424.87K	-532.58K	-30.76M	-16.43M	-50.72M	-64.50M	-40.95M	-65.25M	-66.35M	-95.79M	-6.26M	-10.18M	-17.36M	-22.45M	-31.59M	-42.26M
Operating income	79.58M	91.14M	60.42M	107.14M	109.18M	145.61M	220.24M	123.43M	184.50M	331.00M	351.30M	458.45M	652.55M	906.56M	962.59M	702.47M	784.21M
Non-operating income, total	-29.19M	-34.91M	-36.16M	-71.31M	-67.87M	-73.73M	-141.40M	-92.40M	-99.82M	-148.14M	-171.98M	-27.99M	-64.05M	229.80M	-88.59M	102.11M	63.21M
Interest expense, net of interest capitalized	-28.54M	-30.39M	-32.71M	-69.74M	-62.50M	-73.38M	-140.49M	-91.20M	-98.21M	-147.55M	-159.87M	-144.91M	-117.06M	-129.96M	-198.24M	-205.98M	-177.20M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	-648.16K	-4.52M	-3.45M	-1.56M	-5.37M	-353.06K	-915.73K	-1.20M	-1.61M	-584.54K	-12.11M	116.92M	53.01M	226.93M	109.30M	307.97M	240.41M
Non-operating interest income	—	—	—	—	—	—	—	—	—	—	226.98K	178.00K	563.00K	1.43M	6.97M	3.81M	10.32M
Miscellaneous non-operating expense	-648.16K	-4.52M	-3.45M	-1.56M	-5.37M	-353.06K	-915.73K	-1.20M	-1.61M	-584.54K	-12.33M	116.74M	52.45M	225.50M	102.33M	304.17M	230.09M
Unusual income/expense	—	—	—	—	—	—	—	—	—	—	—	0	0	132.83M	346.00K	115.00K	0
Pretax income	50.39M	56.22M	24.27M	35.83M	41.31M	71.88M	78.84M	31.04M	84.67M	182.87M	179.32M	430.47M	588.50M	1.14B	874.00M	804.58M	847.42M
Taxes	-17.72M	-19.45M	-8.23M	-11.92M	-13.48M	-23.60M	-33.15M	-10.53M	-28.80M	-64.32M	-88.59M	-113.47M	-134.31M	-291.13M	-245.38M	-197.39M	-235.05M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	-1.95M	-6.84M	-1.85M	-9.38M	-6.41M
After tax other income/expense	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	32.67M	36.77M	16.04M	23.91M	27.83M	48.27M	45.69M	20.51M	55.87M	118.55M	90.74M	317.00M	452.24M	838.39M	626.77M	597.81M	605.96M
Net income	32.67M	36.77M	16.04M	23.91M	27.83M	48.27M	45.69M	20.51M	55.87M	118.55M	90.74M	317.00M	452.24M	838.39M	626.77M	597.81M	605.96M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	32.67M	36.77M	16.04M	23.91M	27.83M	48.27M	45.69M	20.51M	55.87M	118.55M	90.74M	317.00M	452.24M	838.39M	626.77M	597.81M	605.96M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	85.39M	101.72M	71.84M	118.77M	121.49M	158.52M	241.40M	142.95M	203.77M	351.29M	372.88M	487.62M	681.56M	937.89M	1.00B	739.15M	815.27M
EBIT	79.58M	91.14M	60.42M	107.14M	109.18M	145.61M	220.24M	123.43M	184.50M	331.00M	351.30M	458.45M	652.55M	906.56M	962.59M	702.47M	784.21M
Total operating expenses	-2.65B	-2.67B	-1.64B	-2.26B	-2.59B	-4.07B	-5.46B	-3.43B	-5.72B	-9.10B	-10.71B	-7.04B	-7.04B	-10.43B	-12.83B	-12.42B	-12.70B
Prepaid expenses	12.74M	16.11M	7.12M	549.34K	765.62K	965.20K	944.42K	1.13M	1.38M	1.94M	1.78M	6.17M	14.39M	6.32M	5.26M	5.04M	4.50M
Deferred income, current	2.12M	929.80K	—	—	—	—	—	—	311.98M	3.62M	4.73M	2.00M	2.85M	12.30M	19.75M	21.18M	50.52M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	—	—	—	12.85M	13.56M	15.95M	22.34M	22.59M	22.54M	23.23M	23.28M	17.71M	18.31M	18.14M	27.53M	23.27M	17.57M
Deferred income, non-current	2.12M	929.80K	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	2.03M	8.94M	10.79M	20.17M	26.58M
Change in accrued expenses	0	0	0	0	—	0	0	0	—	—	—	—	—	—	—	—	—
Common dividends paid	-7.38M	-7.38M	-3.69M	-4.29M	-8.58M	-8.63M	-8.63M	0	0	0	-22.24M	-22.24M	-97.25M	-159.00M	-27.00M	0	0
Preferred dividends paid	0	0	0	-4.29M	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	2.73B	2.76B	1.70B	2.37B	2.70B	4.22B	5.68B	3.55B	5.91B	9.43B	11.07B	7.49B	7.70B	11.34B	13.79B	13.12B	13.48B
Gross profit	472.13M	252.04M	164.51M	340.04M	341.60M	561.09M	728.99M	456.54M	789.41M	1.26B	1.23B	1.19B	1.25B	1.72B	2.13B	1.57B	1.93B
Operating expenses (excl. COGS)	-392.56M	-160.90M	-104.09M	-232.90M	-232.41M	-415.48M	-508.74M	-333.10M	-604.92M	-925.41M	-877.30M	-731.35M	-598.08M	-816.82M	-1.17B	-867.73M	-1.14B
Selling/general/admin expenses, total	-235.79M	-160.48M	-103.56M	-202.14M	-215.98M	-364.76M	-444.25M	-292.15M	-539.67M	-859.07M	-781.51M	-725.10M	-587.90M	-799.46M	-1.15B	-836.14M	-1.10B
Research & development	0	0	0	0	0	—	—	—	—	—	—	—	0	—	—	—	—
Selling/general/admin expenses, other	-235.79M	-160.48M	-103.56M	-202.14M	-215.98M	-364.76M	-444.25M	-292.15M	-539.67M	-859.07M	-781.51M	-725.10M	-587.90M	-799.46M	-1.15B	-836.14M	-1.10B
Other operating expenses, total	-156.77M	-424.87K	-532.58K	-30.76M	-16.43M	-50.72M	-64.50M	-40.95M	-65.25M	-66.35M	-95.79M	-6.26M	-10.18M	-17.36M	-22.45M	-31.59M	-42.26M
Operating income	79.58M	91.14M	60.42M	107.14M	109.18M	145.61M	220.24M	123.43M	184.50M	331.00M	351.30M	458.45M	652.55M	906.56M	962.59M	702.47M	784.21M
Non-operating income, total	-29.19M	-34.91M	-36.16M	-71.31M	-67.87M	-73.73M	-141.40M	-92.40M	-99.82M	-148.14M	-171.98M	-27.99M	-64.05M	229.80M	-88.59M	102.11M	63.21M
Interest expense, net of interest capitalized	-28.54M	-30.39M	-32.71M	-69.74M	-62.50M	-73.38M	-140.49M	-91.20M	-98.21M	-147.55M	-159.87M	-144.91M	-117.06M	-129.96M	-198.24M	-205.98M	-177.20M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	-648.16K	-4.52M	-3.45M	-1.56M	-5.37M	-353.06K	-915.73K	-1.20M	-1.61M	-584.54K	-12.11M	116.92M	53.01M	226.93M	109.30M	307.97M	240.41M
Non-operating interest income	—	—	—	—	—	—	—	—	—	—	226.98K	178.00K	563.00K	1.43M	6.97M	3.81M	10.32M
Miscellaneous non-operating expense	-648.16K	-4.52M	-3.45M	-1.56M	-5.37M	-353.06K	-915.73K	-1.20M	-1.61M	-584.54K	-12.33M	116.74M	52.45M	225.50M	102.33M	304.17M	230.09M
Unusual income/expense	—	—	—	—	—	—	—	—	—	—	—	0	0	132.83M	346.00K	115.00K	0
Pretax income	50.39M	56.22M	24.27M	35.83M	41.31M	71.88M	78.84M	31.04M	84.67M	182.87M	179.32M	430.47M	588.50M	1.14B	874.00M	804.58M	847.42M
Taxes	-17.72M	-19.45M	-8.23M	-11.92M	-13.48M	-23.60M	-33.15M	-10.53M	-28.80M	-64.32M	-88.59M	-113.47M	-134.31M	-291.13M	-245.38M	-197.39M	-235.05M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	-1.95M	-6.84M	-1.85M	-9.38M	-6.41M
After tax other income/expense	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	32.67M	36.77M	16.04M	23.91M	27.83M	48.27M	45.69M	20.51M	55.87M	118.55M	90.74M	317.00M	452.24M	838.39M	626.77M	597.81M	605.96M
Net income	32.67M	36.77M	16.04M	23.91M	27.83M	48.27M	45.69M	20.51M	55.87M	118.55M	90.74M	317.00M	452.24M	838.39M	626.77M	597.81M	605.96M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	32.67M	36.77M	16.04M	23.91M	27.83M	48.27M	45.69M	20.51M	55.87M	118.55M	90.74M	317.00M	452.24M	838.39M	626.77M	597.81M	605.96M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	85.39M	101.72M	71.84M	118.77M	121.49M	158.52M	241.40M	142.95M	203.77M	351.29M	372.88M	487.62M	681.56M	937.89M	1.00B	739.15M	815.27M
EBIT	79.58M	91.14M	60.42M	107.14M	109.18M	145.61M	220.24M	123.43M	184.50M	331.00M	351.30M	458.45M	652.55M	906.56M	962.59M	702.47M	784.21M
Total operating expenses	-2.65B	-2.67B	-1.64B	-2.26B	-2.59B	-4.07B	-5.46B	-3.43B	-5.72B	-9.10B	-10.71B	-7.04B	-7.04B	-10.43B	-12.83B	-12.42B	-12.70B
Prepaid expenses	12.74M	16.11M	7.12M	549.34K	765.62K	965.20K	944.42K	1.13M	1.38M	1.94M	1.78M	6.17M	14.39M	6.32M	5.26M	5.04M	4.50M
Deferred income, current	2.12M	929.80K	—	—	—	—	—	—	311.98M	3.62M	4.73M	2.00M	2.85M	12.30M	19.75M	21.18M	50.52M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	—	—	—	12.85M	13.56M	15.95M	22.34M	22.59M	22.54M	23.23M	23.28M	17.71M	18.31M	18.14M	27.53M	23.27M	17.57M
Deferred income, non-current	2.12M	929.80K	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	2.03M	8.94M	10.79M	20.17M	26.58M
Change in accrued expenses	0	0	0	0	—	0	0	0	—	—	—	—	—	—	—	—	—
Common dividends paid	-7.38M	-7.38M	-3.69M	-4.29M	-8.58M	-8.63M	-8.63M	0	0	0	-22.24M	-22.24M	-97.25M	-159.00M	-27.00M	0	0
Preferred dividends paid	0	0	0	-4.29M	0	0	0	0	0	0	0	0	0	0	0	0	0