Grauer & Weil (India) Ltd.

•

growel.comBSE: 505710NSE: GRAUWEIL

Market Cap₹ 3,422 Cr.

Current Price

High / Low₹ 87 / 62

Stock P/E20.7

Book Value₹ 25

Price to Book2.28

Dividend Yield0.66 %

ROCE21.9 %

ROE16.6 %

Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2026 • Surface Finishings: 91.6% • Engineering: 8.4% • 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%
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 0.98x)
Company comfortably covers its interest (59.2x coverage)
Company generates healthy free cash flow
Working capital cycle has improved - days down from 186 to 154

CONS

Though reporting repeated profits, the company pays out little dividend (13.6%)

* 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

Standalone Figures in Rs. Crores / View Consolidated

	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
	198	250	272	334	262	254	273	338	249	287	288	354	295
	150	202	219	295	198	212	221	308	197	244	248	293	252
Operating Profit	48	48	53	39	64	43	52	29	53	44	40	60	43
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%	14.65%
	6	7	9	8	8	14	12	12	13	11	12	13	12
Interest	0	0	0	3	0	0	0	2	1	0	0	1	1
Depreciation	5	5	5	5	5	6	6	6	6	6	6	6	6
Profit before Tax	48	50	57	39	67	51	58	34	58	49	45	67	56
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 Profit	37	37	41	29	51	38	43	26	44	39	34	51	42
	0.82	0.81	0.91	0.63	1.12	0.83	0.95	0.57	0.96	0.86	0.74	1.12	0.92

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	431	492	599	617	605	767	976	1,054	1,127	1,178	1,224
	344	398	494	520	509	657	824	868	940	981	1,037
Operating Profit	87	94	105	97	96	109	152	186	187	198	187
OPM %	20.15%	19.05%	17.52%	15.76%	15.92%	14.28%	15.54%	17.63%	16.56%	16.77%	15.31%
	3	11	6	20	20	20	21	33	48	49	49
Interest	3	3	2	3	3	3	2	4	3	4	3
Depreciation	14	15	15	19	18	20	20	21	22	24	24
Profit before Tax	74	87	94	95	95	106	151	194	209	219	216
Tax %	25.22%	30.74%	32.19%	20.52%	26.75%	26.39%	25.85%	25.75%	25.04%	23.66%	23.51%
Net Profit	55	61	64	76	70	78	112	144	157	167	165
EPS	2.44	2.67	2.81	3.34	3.07	3.45	4.94	6.35	3.46	3.69	—
Dividend Payout %	16.42%	22.46%	21.35%	14.96%	16.28%	18.84%	16.21%	7.87%	14.44%	13.55%	—

COMPOUNDED SALES GROWTH

10 Years:: 11%
5 Years:: 14%
3 Years:: 6%

COMPOUNDED PROFIT GROWTH

10 Years:: 16%
5 Years:: 19%
3 Years:: 14%

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:: 17%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	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
	282	331	379	423	493	561	657	780	891	1,036
	35	23	35	34	34	34	33	34	14	11
Trade Payables	43	56	60	82	95	108	116	130	141	156
	71	74	85	81	107	100	121	151	186	189
Total Liabilities	453	507	581	643	751	825	949	1,117	1,278	1,438
	212	206	231	241	238	247	239	238	249	266
Capital Work in Progress	0	0	3	1	4	1	3	14	26	37
	3	5	3	3	3	2	24	56	81	458
	68	68	92	108	92	142	125	135	154	171
	0	0	0	0	0	0	0	184	196	174
Cash & Bank	78	119	103	135	254	258	287	421	466	234
	94	109	149	155	161	175	272	69	107	96
Total Assets	453	507	581	643	751	825	949	1,117	1,278	1,438

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	105	92	66	107	133	82	152	159	145	154
Cash from Investing	-56	-61	-13	-53	-43	-17	-116	-109	-123	-184
Cash from Financing	-10	-25	-2	-36	-3	-15	-18	-20	-41	-28
	24	-14	17	-5	71	12	-21	29	-19	-58

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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