5nance5nance
5nance5nance
HomeScreens
LOGINGET FREE ACCOUNT

Grauer & Weil (India) Ltd.

•
growel.comBSE: 505710NSE: GRAUWEIL
Market Cap₹ 3,176 Cr.
Current Price
High / Low₹ 87 / 62
Stock P/E19.2
Book Value₹ 25
Price to Book3.97
Dividend Yield0.71 %
ROCE24.1 %
ROE18.1 %
Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Surface Finishings: 87.6% • Engineering: 9.4% • Shoppertainment: 3.0%

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 24.6%
  • Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.01x)
  • Company comfortably covers its interest (61.4x coverage)
  • Company generates healthy free cash flow
  • Company has a consistent dividend-paying track record

CONS

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

    Peer comparison

    ChemicalsChemicalsChemicals
    Part ofNIFTY 50NIFTY 500NIFTY LARGEMIDCAP 250NIFTY 100NIFTY 200
    S.No.Name
    1.SOLARINDS20550.0093.38185957.060.05666.3788.983668.2070.2638.1627.91
    2.PIDILITIND1636.4062.88166565.831.318835.101202.8645515.501112.7432.3826.28
    3.SRF2597.0035.6176981.530.35758.8775.535033.2634.6314.2124.57
    4.FLUOROCHEM4731.2584.5151972.780.06219.0019.021588.0023.979.5826.83
    5.NAVINFLUOR8538.2555.4743808.150.18243.31107.671045.0844.0721.3934.17
    6.GODREJIND1138.5532.6238352.180.00523.36-27.855448.0922.1610.6412.82
    7.DEEPAKNTR1733.6530.1923645.780.43345.01207.362577.6036.3911.5820.96
    8.AETHER1646.0592.8921847.670.0062.7533.45326.5627.4911.6531.47
    9.ATUL6484.4024.0019091.210.46253.9391.851847.9525.0315.0521.41
    10.AARTIIND505.4534.5318334.020.20155.00260.472387.0042.426.9516.00
    11.DEEPAKFERT1417.1018.2417949.400.71490.04100.953256.2622.4712.1225.96
    12.GRAUWEIL70.0519.823176.150.7139.81-8.71298.6817.9324.0216.13
    Detailed Comparison with:

    Quarterly Results

    Standalone Figures in Rs. Crores / View Consolidated

    Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
    198250272334262254273338249287288354295
    150202219295198212221308197244248293252
    Operating Profit48485339644352295344406050
    OPM %24.17%19.32%19.42%11.62%24.40%16.77%19.06%8.72%21.10%15.25%13.86%17.09%16.97%
    Other Income679881412121311121312
    Interest0003000210011
    Depreciation5555566666666
    48505739675158345849456756
    Tax %23.00%26.67%27.20%25.86%23.99%25.67%25.68%25.09%25.31%19.98%25.76%23.46%24.83%
    Net Profit37374129513843264439345142
    1111111111110
    Equity Capital23232323454545454545454545
    Reserves0000000000000
    Promoter Pledge %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

    Profit & Loss

    Standalone Figures in Rs. Crores / View Consolidated

    Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
    4234314925996176057679761,0541,1281,224
    3473443984945205096578248689401,037
    Operating Profit8190105117109116127174219235—
    OPM %19212120181917182121—
    Other Income53111212201822334849
    Interest103323332433
    Depreciation1414151519182020212224
    537487949595106151194209216
    Tax %2625313221272626262524
    Net Profit39556164767078112144157165
    EPS2233333563—
    Dividend Payout %1616222115161916814—
    Minority Interest00000000000
    Share of Associates00000000000
    Adjusted EPS1111222233—

    COMPOUNDED SALES GROWTH

    10 Years:
    10%
    5 Years:
    13%
    3 Years:
    14%

    COMPOUNDED PROFIT GROWTH

    10 Years:
    17%
    5 Years:
    16%
    3 Years:
    26%

    STOCK PRICE CAGR

    10 Years:
    —
    5 Years:
    19%
    3 Years:
    2%
    1 Year:
    23%

    RETURN ON EQUITY

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

    Balance Sheet

    Standalone Figures in Rs. Crores / View Consolidated

    Corporate actions

    2024

    Apr 10

    1:1

    Bonus issue

    Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
    LIABILITIES----------
    Equity Capital23232323232323232345
    229282331379423493561657780891
    262062019191918196
    Trade Payables384356608295108116130141
    82869010096122115135166195
    Total Liabilities3984535075816437518259491,1171,278
    ASSETS----------
    210212206231241238247239238249
    Capital Work in Progress000314131426
    1353332245681
    6468689210892142125135154
    00000000184196
    Cash & Bank1378119103135254258287421466
    1099410914915516117527269107
    Total Assets3984535075816437518259491,1171,278
    Total Debt272072119191919227
    Net Working Capital72125187194230313360415566634
    Contingent Liabilities12151521222728314055
    Book Value per Share11.1013.4415.6217.7119.6622.7525.7429.9635.4120.66
    Face Value1.001.001.001.001.001.001.001.001.001.00

    Cash Flows

    Standalone Figures in Rs. Crores / View Consolidated

    Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
    779071338411744113159145
    Cash from Investing-8-56-61-13-53-43-17-116-109-123
    Cash from Financing-62-10-25-2-36-3-15-18-20-41
    724-1417-57112-2129-19
    Free Cash Flow709062-115810020100128103
    OCF / Net Profit1.961.621.180.511.101.680.561.011.100.92
    Cumulative 5-Year FCF0000269299230267406451

    Ratios

    Standalone Figures in Rs. Crores / View Consolidated

    Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
    PER SHARE
    EPS (₹)1.722.442.672.813.343.073.454.946.353.46
    Book Value (₹)11.1013.4415.6217.7119.6622.7525.7429.9635.4120.66
    Dividend per Share (₹)0.280.400.600.600.500.500.650.800.500.50
    Cash EPS (₹)1.171.521.671.752.091.942.162.903.633.95
    PROFITABILITY
    Operating Margin %16.01%17.14%19.04%17.97%16.20%17.75%15.25%16.13%16.33%15.03%
    Net Margin %7.69%10.49%10.99%9.77%11.27%10.64%9.37%10.39%12.65%12.61%
    ROE %16.54%19.86%18.39%16.86%17.90%14.49%14.23%17.72%19.44%18.05%
    ROCE %21.96%25.32%26.24%24.39%22.23%19.58%19.25%23.58%26.08%24.08%
    9.63%12.98%12.61%11.71%12.38%9.99%9.93%12.61%13.94%13.11%
    EFFICIENCY
    Debtor Days62545456616756535956
    Inventory Days47464545545651454242
    Payable Days686971668210286748185
    42302735332122251913
    FINANCIAL HEALTH
    Debt to Equity (x)0.11x0.07x0.02x0.05x0.04x0.04x0.03x0.03x0.03x0.01x
    Interest Coverage (x)6.42x30.42x35.33x59.23x30.29x34.40x33.84x62.13x44.32x61.37x
    1.73x2.18x2.81x2.49x2.54x2.69x2.89x2.91x3.19x3.17x
    GROWTH
    Revenue Growth %1.39%1.87%14.22%21.78%3.02%-2.02%26.75%27.34%8.01%6.95%
    Operating Profit Growth %4.62%11.00%16.27%11.71%-7.04%6.67%9.53%36.45%26.15%7.33%
    Net Profit Growth %17.66%41.45%9.65%5.21%18.96%-8.13%12.35%43.02%28.74%9.00%
    0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%28.74%-45.50%
    VALUATION
    P/E (x)0.00x0.00x0.00x0.00x0.00x0.00x0.00x0.00x13.89x23.69x
    P/B (x)0.00x0.00x0.00x0.00x0.00x0.00x0.00x0.00x4.99x3.97x
    Dividend Yield %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.28%0.61%
    0.00x0.00x0.00x0.00x0.00x0.00x0.00x0.00x16.44x13.87x

    Shareholding Pattern

    Numbers in percentages

    Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
    69.0569.0469.0469.0469.0469.0369.0369.0369.04
    0.910.950.850.860.790.680.590.420.35
    0.020.050.090.100.020.030.020.060.05
    Government0.000.000.000.000.000.000.000.000.00
    30.0429.9730.0330.0230.1530.2630.3530.4930.55

    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

    Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.

    ✨ Sign In to Chat

    Free 5nance Account

    5nance5nance

    Stock analysis and screening tool

    5nanceAI © 2020-2026

    Made with ❤️ in India.

    Data provided by Accord Fintech

    Terms & Privacy.

    Product

    PremiumWhat's new?Learn

    Team

    About usSupport

    Theme

    5nance5nance

    Product

    PremiumWhat's new?Learn

    Team

    About usSupport

    Theme

    5nanceAI © 2020-2026

    Data provided by Accord Fintech

    Made with ❤️ in India.

    HomeScreens
    Login