Grauer & Weil (India) Ltd

Grauer & Weil (India) is engaged in the business of manufacturing and selling of Surface Finishings, Phosphating plants, Electroplating plants, Waste Water Treatment plants and its components besides Shoppertainment business.(Source : 201903 Annual Report Page No:62)

Pros:
Company is virtually debt free.
Company has been maintaining a healthy dividend payout of 20.08%
Cons:
The company has delivered a poor growth of 9.60% over past five years.

Peer Comparison Sector: Chemicals // Industry: Chemicals

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
102 110 125 106 112 127 148 119 141 154 185 131
77 91 103 86 82 96 134 93 115 134 153 110
Operating Profit 25 19 21 21 29 30 15 27 27 21 31 21
OPM % 25% 17% 17% 19% 26% 24% 10% 22% 19% 13% 17% 16%
Other Income 1 1 1 2 2 2 3 4 3 2 -4 6
Interest 0 0 0 0 0 0 1 0 0 0 0 0
Depreciation 3 3 4 4 4 4 4 4 4 4 4 4
Profit before tax 22 17 18 19 27 28 14 26 26 19 24 22
Tax % 25% 20% 34% 31% 19% 28% 58% 24% 38% 27% 38% 31%
Net Profit 17 13 12 13 22 20 6 20 16 14 15 15
EPS in Rs 0.73 0.59 0.52 0.57 0.97 0.89 0.25 0.87 0.69 0.60 0.65 0.68
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
172 194 219 276 325 326 378 407 411 431 492 598 611
147 174 184 234 266 273 318 331 335 344 397 493 511
Operating Profit 25 20 35 42 58 53 61 76 76 87 95 106 100
OPM % 15% 10% 16% 15% 18% 16% 16% 19% 18% 20% 19% 18% 16%
Other Income 3 6 2 1 3 2 3 0 1 3 10 6 7
Interest 7 9 10 16 21 21 17 14 10 3 3 2 1
Depreciation 4 4 4 7 10 11 11 16 14 14 15 15 16
Profit before tax 17 13 23 20 30 24 36 46 53 74 87 94 90
Tax % 27% 7% 28% 29% 23% 17% 14% 28% 26% 25% 31% 32%
Net Profit 13 13 16 14 23 20 31 33 39 55 61 64 59
EPS in Rs 0.95 0.97 0.71 0.62 1.00 0.85 1.33 1.42 1.67 2.44 2.67 2.81 2.62
Dividend Payout % 25% 4% 11% 13% 15% 14% 12% 15% 16% 16% 22% 21%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:11.91%
5 Years:9.60%
3 Years:13.34%
TTM:20.87%
Compounded Profit Growth
10 Years:18.92%
5 Years:17.24%
3 Years:16.93%
TTM:-11.93%
Stock Price CAGR
10 Years:21.57%
5 Years:23.23%
3 Years:6.62%
1 Year:-13.40%
Return on Equity
10 Years:16.86%
5 Years:18.22%
3 Years:18.64%
Last Year:17.95%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
13 23 23 23 23 23 23 23 23 23 23 23
Reserves 51 87 101 112 131 147 173 198 229 282 331 379
Borrowings 70 95 128 145 133 119 97 68 27 20 7 21
52 58 59 100 105 125 137 130 125 141 154 167
Total Liabilities 186 252 311 380 391 414 430 418 404 466 515 590
55 87 105 226 221 231 225 216 210 212 206 231
CWIP 33 75 96 1 3 0 1 0 0 0 0 3
Investments 2 2 2 2 4 5 5 3 1 3 5 3
96 88 108 152 163 178 198 199 192 251 304 353
Total Assets 186 252 311 380 391 414 430 418 404 466 515 590

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
0 24 24 31 38 58 49 55 77 90 72 33
-23 -43 -43 -35 -9 -18 -6 -9 -8 -56 -61 -14
22 16 23 7 -34 -38 -43 -46 -62 -10 -25 -2
Net Cash Flow -0 -3 4 3 -5 1 0 -0 7 24 -14 17

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 21% 13% 14% 14% 18% 15% 18% 21% 24% 25% 26% 26%
Debtor Days 76 73 74 81 85 89 91 83 72 63 66 68
Inventory Turnover 8.68 8.11 7.30 6.60 6.57 5.83 6.13 6.31 6.24 6.55 7.24 7.45