Grauer & Weil (India) Ltd

Grauer & Weil Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Grauer & Weil (India) Ltd

₹ 99.8 -0.55%
23 Apr - close price
growel.com BSE: 505710
About

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]

Key Points

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]

Website BSE
  • Market Cap ₹ 4,523 Cr.
  • Current Price ₹ 99.8
  • High / Low ₹ 106 / 51.4
  • Stock P/E 33.1
  • Book Value ₹ 16.2
  • Dividend Yield 0.40 %
  • ROCE 23.5 %
  • ROE 17.8 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 17.1%

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.

Peer comparison

Sector: Chemicals Industry: Chemicals

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
171 244 134 169 203 260 198 205 251 323 198 250 272
136 204 106 143 169 236 158 166 204 294 150 202 219
Operating Profit 35 40 28 26 34 24 40 39 47 29 48 48 53
OPM % 20% 16% 21% 15% 17% 9% 20% 19% 19% 9% 24% 19% 19%
2 7 3 3 2 7 4 4 6 4 6 7 9
Interest 1 0 0 0 0 2 0 -0 1 1 0 0 0
Depreciation 3 6 5 5 5 5 5 5 5 5 5 5 5
Profit before tax 33 41 26 24 31 25 38 38 47 28 48 50 57
Tax % 25% 28% 27% 25% 27% 26% 25% 26% 26% 26% 23% 27% 27%
25 30 19 18 23 18 29 28 34 21 37 37 41
EPS in Rs 0.54 0.66 0.43 0.40 0.50 0.40 0.63 0.62 0.76 0.46 0.82 0.81 0.91
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
325 326 378 407 411 431 492 598 616 604 766 975 1,043
266 273 318 331 335 344 397 492 518 503 653 821 865
Operating Profit 58 53 61 76 76 87 95 106 97 102 114 155 178
OPM % 18% 16% 16% 19% 19% 20% 19% 18% 16% 17% 15% 16% 17%
3 2 3 -0 0 3 10 5 20 15 15 18 27
Interest 21 21 17 14 10 3 3 2 3 3 3 2 1
Depreciation 10 11 11 16 14 14 15 15 19 18 20 20 20
Profit before tax 30 24 36 46 53 74 87 94 95 95 106 151 183
Tax % 23% 17% 14% 28% 26% 25% 31% 32% 21% 27% 26% 26%
23 20 31 33 39 55 61 64 76 70 78 112 136
EPS in Rs 0.51 0.44 0.68 0.73 0.86 1.22 1.34 1.41 1.67 1.54 1.73 2.47 3.00
Dividend Payout % 15% 14% 12% 15% 16% 16% 22% 21% 15% 16% 19% 16%
Compounded Sales Growth
10 Years: 12%
5 Years: 15%
3 Years: 17%
TTM: 14%
Compounded Profit Growth
10 Years: 19%
5 Years: 13%
3 Years: 17%
TTM: 27%
Stock Price CAGR
10 Years: 40%
5 Years: 32%
3 Years: 70%
1 Year: 78%
Return on Equity
10 Years: 17%
5 Years: 16%
3 Years: 15%
Last Year: 18%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 23 23 23 23 23 23 23 23 23 23 23 23 23
Reserves 131 147 173 198 229 282 331 379 423 493 561 657 710
133 119 97 68 27 20 7 21 23 22 25 23 10
102 125 133 124 119 128 146 159 174 214 217 246 252
Total Liabilities 389 414 426 413 398 453 507 581 643 751 825 949 995
221 231 225 216 210 212 206 231 241 238 247 239 236
CWIP 3 0 1 0 0 0 -0 3 1 4 1 3 5
Investments 4 5 5 3 1 3 5 3 3 3 2 24 37
160 178 195 193 186 239 296 344 398 507 575 683 716
Total Assets 389 414 426 413 398 453 507 581 643 751 825 949 995

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
38 58 49 55 77 90 72 33 84 117 44 113
-9 -18 -6 -9 -8 -56 -61 -13 -53 -43 -17 -116
-34 -38 -43 -46 -62 -10 -25 -2 -36 -3 -15 -18
Net Cash Flow -5 1 0 -0 7 24 -14 17 -5 71 12 -21

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 85 89 91 83 72 63 66 68 67 77 62 68
Inventory Days 101 127 108 118 115 116 99 105 126 107 120 82
Days Payable 72 94 79 66 68 73 81 68 95 110 91 76
Cash Conversion Cycle 114 122 120 135 119 105 83 105 98 74 92 74
Working Capital Days 58 54 56 64 75 57 53 68 68 48 58 50
ROCE % 18% 15% 18% 21% 24% 25% 26% 26% 20% 19% 19% 24%

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
69.06% 69.05% 69.05% 69.05% 69.05% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04%
0.38% 0.55% 0.62% 0.71% 1.04% 1.14% 1.24% 1.40% 1.21% 1.21% 1.07% 0.95%
0.02% 0.01% 0.02% 0.02% 0.02% 0.08% 0.11% 0.19% 0.02% 0.02% 0.02% 0.02%
30.54% 30.39% 30.31% 30.22% 29.90% 29.74% 29.59% 29.36% 29.73% 29.73% 29.87% 29.99%
No. of Shareholders 34,63141,80539,91341,83143,17743,49742,21841,14644,03043,85243,66049,450

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings