Grauer & Weil (India) Ltd.

•

growel.comBSE: 505710NSE: GRAUWEIL

Market Cap₹ 3,422 Cr.

Current Price

High / Low₹ 87 / 62

Stock P/E21.4

Book Value₹ 25

Price to Book2.27

Dividend Yield0.66 %

ROCE21.6 %

ROE16.2 %

Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2026 • Surface Finishings: 90.8% • Engineering: 9.2% • Shoppertainment: 0.0%

AI Sector View

AI GENERATED

Chemicals

Hold

The available domestic chemical proxies are mixed to weak. Fertilizers output was -8.0% YoY (2026-07) and sale quantity of fertilisers was 0.0% YoY (2026-05), although that high-frequency barometer is stale. FPI positioning is less negative than before, with net 3-month outflow only INR -11 crore versus INR -1229 crore in the prior 3 months to 2026-08-31, but the weak sector driver argues for a neutral stance.

Confidence

55%

View full sector analysis →

PROS

Company is almost debt free
Company has a healthy return on capital (ROCE) of 24.0%
Company has consistently been profitable over the last 5 years
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 0.97x)
Company comfortably covers its interest (59.8x coverage)
Company generates healthy free cash flow

CONS

Though reporting repeated profits, the company pays out little dividend (13.8%)

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

ChemicalsChemicalsChemicals

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	SOLARINDS	22307.50	101.37	201860.69	0.05	666.37	88.98	3668.20	70.26	38.16	27.91
2.	PIDILITIND	1567.45	60.23	159547.55	1.37	8835.10	1202.86	45515.50	1112.74	32.38	26.28
3.	SRF	2483.00	34.05	73602.28	0.36	758.87	75.53	5033.26	34.63	14.21	24.57
4.	FLUOROCHEM	4771.75	85.23	52417.67	0.06	219.00	19.02	1588.00	23.97	9.58	26.83
5.	NAVINFLUOR	8541.10	55.49	43822.77	0.18	243.31	107.67	1045.08	44.07	21.39	34.17
6.	GODREJIND	1127.00	32.29	37963.11	0.00	523.36	-27.85	5448.09	22.16	10.64	12.82
7.	AETHER	1672.95	94.41	22204.70	0.00	62.75	33.45	326.56	27.49	11.65	31.47
8.	DEEPAKNTR	1587.10	27.64	21646.94	0.47	345.01	207.36	2577.60	36.39	11.58	20.96
9.	ATUL	6244.55	23.11	18385.05	0.48	253.93	91.85	1847.95	25.03	15.05	21.41
10.	AARTIIND	492.15	33.62	17851.59	0.20	155.00	260.47	2387.00	42.42	6.95	16.00
11.	DEEPAKFERT	1320.45	17.00	16725.20	0.76	490.04	100.95	3256.26	22.47	12.12	25.96
12.	GRAUWEIL	75.48	21.36	3422.35	0.66	39.81	-8.71	298.68	17.93	21.55	16.13

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	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
	200	250	285	333	264	255	275	340	253	291	291	355	299
	152	202	230	294	200	212	222	311	201	248	252	296	258
Operating Profit	48	49	55	39	64	43	52	29	53	43	39	59	41
OPM %	23.86%	19.50%	19.15%	11.79%	24.18%	16.76%	19.04%	8.64%	20.76%	14.88%	13.31%	16.63%	13.78%
	6	7	9	8	8	14	12	12	13	11	12	13	12
Interest	0	0	0	3	0	0	1	2	1	0	0	1	1
Depreciation	5	5	5	5	5	6	6	6	6	6	6	6	6
Profit before Tax	48	51	58	39	67	51	58	34	58	48	44	65	54
Tax %	23.35%	26.14%	26.50%	25.59%	23.95%	25.66%	25.62%	25.07%	25.33%	20.13%	26.47%	24.10%	25.70%
Net Profit	0	0	0	0	51	38	43	26	44	39	32	50	40
	0.81	0.83	0.94	0.64	1.12	0.83	0.95	0.57	0.96	0.85	0.71	1.09	0.88

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	432	497	601	619	606	768	982	1,069	1,133	1,190	1,236
	346	400	496	523	510	659	829	880	947	996	1,054
Operating Profit	86	97	105	96	96	109	153	189	187	194	182
OPM %	19.83%	19.48%	17.49%	15.50%	15.79%	14.25%	15.58%	17.64%	16.48%	16.34%	14.75%
	4	11	6	22	20	20	21	34	49	50	49
Interest	3	3	2	3	3	3	3	5	4	4	2
Depreciation	14	15	15	19	18	20	20	21	22	24	25
Profit before Tax	73	91	94	95	94	107	152	196	210	216	211
Tax %	25.58%	29.65%	32.14%	20.51%	26.98%	26.26%	25.67%	25.45%	25.00%	24.03%	24.09%
Net Profit	54	64	64	76	69	79	113	146	157	164	160
EPS	2.39	2.81	2.82	3.35	3.04	3.47	2.49	6.45	3.47	3.62	—
Dividend Payout %	16.73%	21.33%	21.30%	14.95%	16.47%	18.71%	16.06%	7.75%	14.42%	13.82%	—

COMPOUNDED SALES GROWTH

10 Years:: 11%
5 Years:: 14%
3 Years:: 7%

COMPOUNDED PROFIT GROWTH

10 Years:: 15%
5 Years:: 19%
3 Years:: 13%

STOCK PRICE CAGR

10 Years:: —
5 Years:: 21%
3 Years:: 5%
1 Year:: 31%

RETURN ON EQUITY

10 Years:: 17%
5 Years:: 17%
3 Years:: 18%
Last Year:: 16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	23	23	23	23	23	23	23	23	45	45
	278	331	379	422	491	560	657	783	894	1,036
	35	23	35	34	34	34	34	36	15	12
Trade Payables	48	56	60	82	95	108	117	131	144	158
	71	74	85	81	107	100	124	153	188	193
Total Liabilities	454	507	581	642	750	824	954	1,124	1,286	1,445
	212	206	231	241	238	247	244	243	254	277
Capital Work in Progress	0	0	3	1	4	1	3	14	27	37
	1	3	1	0	0	1	17	49	71	443
	69	69	93	108	93	143	127	138	156	179
	0	0	0	0	0	0	0	186	199	176
Cash & Bank	78	119	103	135	254	258	287	423	468	235
	94	109	150	156	161	175	276	71	111	99
Total Assets	454	507	581	642	750	824	954	1,124	1,286	1,445

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	103	92	66	107	133	82	153	160	144	152
Cash from Investing	-54	-61	-13	-53	-43	-17	-116	-109	-120	-184
Cash from Financing	-10	-25	-2	-37	-3	-15	-19	-20	-42	-28
	23	-14	17	-5	71	12	-21	31	-19	-60

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026

Shareholding Pattern

Numbers in percentages

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	69.05	69.04	69.04	69.04	69.04	69.03	69.03	69.03	69.04
	0.91	0.95	0.85	0.86	0.79	0.68	0.59	0.42	0.35
	0.02	0.05	0.09	0.10	0.02	0.03	0.02	0.06	0.05
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	30.04	29.97	30.03	30.02	30.15	30.26	30.35	30.49	30.55

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

No announcements filed.

News

Recent coverage and analyst commentary for GRAUWEIL

Loading news…

🤖

AI Stock Analyst

Grauer & Weil (India) Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account