Grauer & Weil (India) Ltd

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

Grauer & Weil (India) Ltd

₹ 98.4 1.55%
19 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 ₹ 4,464 Cr.
  • Current Price ₹ 98.4
  • High / Low ₹ 106 / 51.4
  • Stock P/E 32.0
  • Book Value ₹ 16.2
  • Dividend Yield 0.41 %
  • ROCE 23.7 %
  • ROE 18.0 %
  • 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

Consolidated Figures in Rs. Crores / View Standalone

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
171 244 135 170 203 261 199 205 251 327 200 250 285
136 204 106 144 169 237 159 166 204 297 152 202 230
Operating Profit 35 40 29 26 34 24 40 39 47 30 48 49 55
OPM % 20% 16% 21% 15% 17% 9% 20% 19% 19% 9% 24% 20% 19%
2 7 3 3 3 7 4 4 5 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 27 24 32 25 39 38 47 29 48 51 58
Tax % 26% 28% 27% 25% 26% 27% 25% 26% 26% 25% 23% 26% 26%
24 30 20 18 23 18 29 28 34 22 37 37 43
EPS in Rs 0.54 0.66 0.43 0.39 0.51 0.40 0.64 0.62 0.76 0.48 0.81 0.83 0.94
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
326 327 380 409 413 432 497 600 618 605 768 981 1,063
267 274 319 333 335 346 400 494 521 505 655 825 882
Operating Profit 59 53 61 76 78 86 98 106 97 101 114 156 181
OPM % 18% 16% 16% 19% 19% 20% 20% 18% 16% 17% 15% 16% 17%
3 2 3 1 2 4 10 5 20 15 16 18 27
Interest 21 21 17 14 10 3 3 2 3 3 3 3 2
Depreciation 10 11 12 16 14 14 15 15 19 18 20 20 20
Profit before tax 30 24 35 46 56 73 91 94 95 94 107 152 186
Tax % 23% 17% 14% 28% 24% 26% 30% 32% 21% 27% 26% 26%
23 20 30 33 42 54 64 64 76 69 79 113 139
EPS in Rs 0.52 0.44 0.67 0.74 0.93 1.20 1.41 1.41 1.67 1.52 1.74 2.49 3.06
Dividend Payout % 15% 14% 12% 15% 15% 17% 21% 21% 15% 16% 19% 16%
Compounded Sales Growth
10 Years: 12%
5 Years: 15%
3 Years: 17%
TTM: 16%
Compounded Profit Growth
10 Years: 19%
5 Years: 12%
3 Years: 18%
TTM: 30%
Stock Price CAGR
10 Years: 40%
5 Years: 32%
3 Years: 70%
1 Year: 71%
Return on Equity
10 Years: 17%
5 Years: 16%
3 Years: 15%
Last Year: 18%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 131 145 171 194 228 278 331 379 422 491 560 657 711
133 119 97 68 27 20 7 21 23 22 25 24 11
102 125 133 125 119 133 146 159 174 214 217 251 258
Total Liabilities 388 412 423 410 397 454 507 581 642 750 824 954 1,002
221 231 225 216 210 212 206 231 241 238 247 244 242
CWIP 3 0 1 0 0 0 0 3 1 4 1 3 5
Investments 3 3 3 2 1 1 3 1 0 0 1 17 31
160 178 194 192 186 241 297 346 399 508 576 690 724
Total Assets 388 412 423 410 397 454 507 581 642 750 824 954 1,002

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
42 57 49 55 77 87 71 33 84 117 44 114
-13 -17 -6 -9 -8 -54 -61 -13 -53 -43 -17 -111
-34 -38 -43 -46 -62 -10 -25 -2 -36 -3 -15 -24
Net Cash Flow -5 1 0 0 8 23 -14 17 -5 71 12 -21

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 83 87 89 80 70 63 65 68 67 77 62 68
Inventory Days 103 129 109 120 115 118 100 106 126 108 121 83
Days Payable 72 95 79 67 68 82 81 68 95 110 91 77
Cash Conversion Cycle 114 121 119 133 117 99 83 106 99 75 92 75
Working Capital Days 58 53 54 61 73 54 53 68 68 48 58 51
ROCE % 18% 16% 18% 21% 24% 25% 27% 26% 20% 19% 19% 24%

Shareholding Pattern

Numbers in percentages

2 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
69.05% 69.06% 69.05% 69.05% 69.05% 69.05% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04%
0.23% 0.38% 0.55% 0.62% 0.71% 1.04% 1.14% 1.24% 1.40% 1.21% 1.21% 1.07%
0.02% 0.02% 0.01% 0.02% 0.02% 0.02% 0.08% 0.11% 0.19% 0.02% 0.02% 0.02%
30.69% 30.54% 30.39% 30.31% 30.22% 29.90% 29.74% 29.59% 29.36% 29.73% 29.73% 29.87%
No. of Shareholders 33,77334,63141,80539,91341,83143,17743,49742,21841,14644,03043,85243,660

* 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