Grauer & Weil (India) Ltd
Grauer & Weil (India) Limited is engaged in the business of manufacturing and selling Surface Finishing and Engineering solutions. It also operates a mall in Mumbai. [1]
- Market Cap ₹ 4,211 Cr.
- Current Price ₹ 92.9
- High / Low ₹ 106 / 51.8
- Stock P/E 29.2
- Book Value ₹ 17.7
- Dividend Yield 0.43 %
- ROCE 25.8 %
- ROE 19.4 %
- Face Value ₹ 1.00
Pros
- Company is almost debt free.
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
326 | 378 | 407 | 411 | 431 | 492 | 598 | 616 | 604 | 766 | 975 | 1,054 | |
273 | 318 | 331 | 335 | 344 | 397 | 492 | 518 | 503 | 653 | 821 | 867 | |
Operating Profit | 53 | 61 | 76 | 76 | 87 | 95 | 106 | 97 | 102 | 114 | 155 | 188 |
OPM % | 16% | 16% | 19% | 19% | 20% | 19% | 18% | 16% | 17% | 15% | 16% | 18% |
2 | 3 | 0 | 0 | 3 | 10 | 5 | 20 | 15 | 15 | 18 | 31 | |
Interest | 21 | 17 | 14 | 10 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 4 |
Depreciation | 11 | 11 | 16 | 14 | 14 | 15 | 15 | 19 | 18 | 20 | 20 | 21 |
Profit before tax | 24 | 36 | 46 | 53 | 74 | 87 | 94 | 95 | 95 | 106 | 151 | 194 |
Tax % | 17% | 14% | 28% | 26% | 25% | 31% | 32% | 21% | 27% | 26% | 26% | 26% |
20 | 31 | 33 | 39 | 55 | 61 | 64 | 76 | 70 | 78 | 112 | 144 | |
EPS in Rs | 0.44 | 0.68 | 0.73 | 0.86 | 1.22 | 1.34 | 1.41 | 1.67 | 1.54 | 1.73 | 2.47 | 3.18 |
Dividend Payout % | 14% | 12% | 15% | 16% | 16% | 22% | 21% | 15% | 16% | 19% | 16% | 8% |
Compounded Sales Growth | |
---|---|
10 Years: | 11% |
5 Years: | 12% |
3 Years: | 20% |
TTM: | 8% |
Compounded Profit Growth | |
---|---|
10 Years: | 17% |
5 Years: | 16% |
3 Years: | 29% |
TTM: | 28% |
Stock Price CAGR | |
---|---|
10 Years: | 36% |
5 Years: | 28% |
3 Years: | 50% |
1 Year: | 68% |
Return on Equity | |
---|---|
10 Years: | 17% |
5 Years: | 17% |
3 Years: | 17% |
Last Year: | 19% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves | 147 | 173 | 198 | 229 | 282 | 331 | 379 | 423 | 493 | 561 | 657 | 780 |
119 | 97 | 68 | 27 | 20 | 7 | 21 | 23 | 22 | 25 | 23 | 26 | |
125 | 133 | 124 | 119 | 128 | 146 | 159 | 174 | 214 | 217 | 246 | 290 | |
Total Liabilities | 414 | 426 | 413 | 398 | 453 | 507 | 581 | 643 | 751 | 825 | 949 | 1,118 |
231 | 225 | 216 | 210 | 212 | 206 | 231 | 241 | 238 | 247 | 239 | 238 | |
CWIP | 0 | 1 | 0 | 0 | 0 | 0 | 3 | 1 | 4 | 1 | 3 | 14 |
Investments | 5 | 5 | 3 | 1 | 3 | 5 | 3 | 3 | 3 | 2 | 24 | 56 |
178 | 195 | 193 | 186 | 239 | 296 | 344 | 398 | 507 | 575 | 683 | 810 | |
Total Assets | 414 | 426 | 413 | 398 | 453 | 507 | 581 | 643 | 751 | 825 | 949 | 1,118 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
58 | 49 | 55 | 77 | 90 | 72 | 33 | 84 | 117 | 44 | 113 | 158 | |
-18 | -6 | -9 | -8 | -56 | -61 | -13 | -53 | -43 | -17 | -116 | -108 | |
-38 | -43 | -46 | -62 | -10 | -25 | -2 | -36 | -3 | -15 | -18 | -20 | |
Net Cash Flow | 1 | 0 | -0 | 7 | 24 | -14 | 17 | -5 | 71 | 12 | -21 | 29 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 89 | 91 | 83 | 72 | 63 | 66 | 68 | 67 | 77 | 62 | 68 | 64 |
Inventory Days | 127 | 108 | 118 | 115 | 116 | 99 | 105 | 126 | 107 | 120 | 82 | 89 |
Days Payable | 94 | 79 | 66 | 68 | 73 | 81 | 68 | 95 | 110 | 91 | 76 | 87 |
Cash Conversion Cycle | 122 | 120 | 135 | 119 | 105 | 83 | 105 | 98 | 74 | 92 | 74 | 66 |
Working Capital Days | 54 | 56 | 64 | 75 | 57 | 53 | 68 | 68 | 48 | 58 | 50 | 57 |
ROCE % | 15% | 18% | 21% | 24% | 25% | 26% | 26% | 20% | 19% | 19% | 24% |
Documents
Announcements
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
30 May - Compliance Report of Grauer and Weil (India) Limited for year ended March 31, 2024
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
30 May - Newspaper Publication of the Audited Financial Result of the Company for quarter and year ended 31st March, 2024
- Corporate Action-Board to consider Dividend 28 May
- Result- Financial Result For Quarter And Year Ended 31St March, 2024. 28 May
- Board Meeting Outcome for Outcome Of The Board Meeting Held On 28Th May, 2024 28 May
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Segments
Chemicals: The Co offers a complete range of cleaners, de-oxidiser, descaler corrosion inhibitors, fume suppressants, rust preventives, etc. which are used in industries such as Automobiles, Hardware, etc.
Engineering: The Co offers solutions to all the fields of plating application technology including material handling, auxiliary equipment, water treatment & effluent treatment plants.
Paints: The Co offers industrial coatings predominantly being used by refineries, oil exploration, petrochemicals, power plants, chemical industry and many others. It has a technical tie-up with Transocean Coatings Netherland.
Lube: The Co offers a wide range of specialized lubricant under the registered name ‘GRODAL’ for all metal working applications.
Mall: The Co operates a Mall at Kandivali in Mumbai. [1][2][3][4][5]