Grauer & Weil (India) Ltd

₹ 72.3 -3.67%

27 May - close price

About

Incorporated in 1957, Grauer & Weil
(India) Ltd manufactures and sells
Surface Finishings besides being
in Engineering and Mall business^[1]

Key Points

Business Overview:^[1]
Growel is the first Indian surface finishing solution company to be AS 9100 certified. It is the only Indian company and one of the few global cos offering complete corrosion protection solutions on all types of substrates across various industries.

Website BSE NSE

Market Cap ₹ 3,277 Cr.
Current Price ₹ 72.3
High / Low ₹ 111 / 49.7
Stock P/E 20.0
Book Value ₹ 23.9
Dividend Yield 0.69 %
ROCE 21.4 %
ROE 16.2 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.

Cons

Working capital days have increased from 53.6 days to 94.7 days

* 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

Commodities Chemicals Chemicals & Petrochemicals Commodity Chemicals

Part of BSE Commodities BSE 1000

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	327	200	250	285	333	264	255	275	340	253	291	291	355
	297	152	202	230	294	200	212	222	311	201	248	252	296
Operating Profit	30	48	49	55	39	64	43	52	30	53	43	39	59
OPM %	9%	24%	20%	19%	12%	24%	17%	19%	9%	21%	15%	13%	17%
	4	6	7	9	8	8	14	12	12	13	11	12	13
Interest	1	0	0	0	3	0	0	1	2	1	0	0	1
Depreciation	5	5	5	5	5	5	6	6	6	6	6	6	6
Profit before tax	29	48	51	58	39	67	51	58	34	58	48	44	65
Tax %	25%	23%	26%	26%	26%	24%	26%	26%	25%	25%	20%	26%	24%
	22	37	37	43	29	51	38	43	26	44	39	32	50
EPS in Rs	0.48	0.81	0.83	0.94	0.64	1.12	0.83	0.95	0.57	0.96	0.85	0.71	1.09
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	409	413	432	497	600	618	605	768	981	1,068	1,134	1,190
	333	335	346	400	494	521	505	655	825	877	944	997
Operating Profit	76	78	86	98	106	97	101	114	156	191	189	193
OPM %	19%	19%	20%	20%	18%	16%	17%	15%	16%	18%	17%	16%
	1	2	4	10	5	20	15	16	18	31	46	50
Interest	14	10	3	3	2	3	3	3	3	5	4	3
Depreciation	16	14	14	15	15	19	18	20	20	21	22	24
Profit before tax	46	56	73	91	94	95	94	107	152	196	210	216
Tax %	28%	24%	26%	30%	32%	21%	27%	26%	26%	25%	25%	24%
	33	42	54	64	64	76	69	79	113	146	157	164
EPS in Rs	0.74	0.93	1.20	1.41	1.41	1.67	1.52	1.74	2.49	3.23	3.47	3.62
Dividend Payout %	15%	15%	17%	21%	21%	15%	16%	19%	16%	8%	14%	0%

Compounded Sales Growth
10 Years:	11%
5 Years:	14%
3 Years:	7%
TTM:	5%

Compounded Profit Growth
10 Years:	14%
5 Years:	20%
3 Years:	13%
TTM:	7%

Stock Price CAGR
10 Years:	18%
5 Years:	23%
3 Years:	11%
1 Year:	-12%

Return on Equity
10 Years:	17%
5 Years:	17%
3 Years:	18%
Last Year:	16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	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	23	23	45	45
Reserves	194	228	278	331	379	422	491	560	657	783	894	1,036
	68	27	20	7	21	23	22	25	24	27	12	15
	125	119	133	146	159	174	214	217	251	292	334	349
Total Liabilities	410	397	454	507	581	642	750	824	954	1,124	1,286	1,445
	216	210	212	206	231	241	238	247	244	243	254	277
CWIP	0	0	0	0	3	1	4	1	3	14	27	37
Investments	2	1	1	3	1	0	0	1	17	49	71	443
	192	186	241	297	346	399	508	576	690	817	934	688
Total Assets	410	397	454	507	581	642	750	824	954	1,124	1,286	1,445

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	55	77	87	71	33	84	117	44	114	160	144	152
	-9	-8	-54	-61	-13	-53	-43	-17	-116	-109	-120	-184
	-46	-62	-10	-25	-2	-36	-3	-15	-19	-20	-42	-28
Net Cash Flow	0	8	23	-14	17	-5	71	12	-21	31	-19	-60
Free Cash Flow	45	69	72	62	-12	62	102	22	95	128	105	100
CFO/OP	83%	114%	120%	94%	63%	110%	132%	72%	98%	107%	105%	98%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	80	70	63	65	68	67	77	62	68	63	64	54
Inventory Days	120	115	118	100	106	126	108	121	83	90	98	112
Days Payable	67	68	82	81	68	95	110	91	77	86	90	99
Cash Conversion Cycle	133	117	99	83	106	99	75	92	75	68	72	67
Working Capital Days	26	50	38	49	56	57	36	49	43	34	32	95
ROCE %	21%	24%	25%	27%	26%	20%	19%	19%	24%	26%	23%	21%

Insights

In beta

Mar 2017

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Number of Production Sites
Number ・Standalone data

x	x	x	x	x	x	x	x
xx.xx	xxx.xx	xx.xx		xx.xx	xx.xx	xx.xx	xx.xx
	xxx	xxx	xxx	xxx	xxx	xxx	xxx
		xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	x,xxx,xxx	xxx,xxx
			xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx
			xxx		xxx	xxx	xxx
			xx	xx		xx	xx
				xx	xx	xx	xxx
					xx	xx	xx
					xxx	xx	xxx
						xx,xxx.xx	xx,xxx.xx
						xx,xxx	xxx,xxx
x.xx	x.xx	x.xx			x.xx	x.xx	x.xx

Please log in to see hidden values.

Mall Occupancy Rate
% ・Standalone data

Total Employee Strength
Number ・Standalone data

Mall Total Spanning Area
sq. ft. ・Standalone data

Mall Leasable Area
sq. ft. ・Standalone data

Engineering Projects Executed Since Inception
Number ・Standalone data

Market Share in Domestic Electroplating Chemicals
%

New Products Introduced During Year
Number ・Standalone data

Number of Branch Offices
Number ・Standalone data

Number of Dealers/Distributors
Number ・Standalone data

Surface Finishing Production Volume
KL ・Standalone data

Total Installed Capacity - Chemicals & Paints
MT ・Standalone data

R&D Expenditure (Percentage of Turnover)
% ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

2 Recently

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	69.04%	69.04%	69.04%	69.04%	69.04%	69.04%	69.04%	69.03%	69.03%	69.03%	69.03%	69.03%
	1.21%	1.21%	1.07%	0.95%	0.91%	0.95%	0.85%	0.86%	0.79%	0.68%	0.59%	0.42%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.05%	0.09%	0.10%	0.02%	0.03%	0.02%	0.06%
	29.73%	29.73%	29.87%	29.99%	30.03%	29.98%	30.03%	30.01%	30.15%	30.26%	30.35%	30.48%
No. of Shareholders	44,030	43,852	43,660	49,450	58,402	60,540	61,714	59,925	57,371	55,578	54,606	53,385

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	69.02%	68.98%	68.99%	69.03%	69.05%	69.05%	69.04%	69.04%	69.03%	69.03%
	0.00%	0.00%	0.00%	0.07%	0.23%	0.71%	1.40%	0.95%	0.86%	0.42%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.19%	0.02%	0.10%	0.06%
	0.00%	0.75%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	30.96%	30.26%	30.99%	30.88%	30.69%	30.22%	29.36%	29.99%	30.01%	30.48%
No. of Shareholders	18,599	27,465	25,841	24,256	33,773	41,831	41,146	49,450	59,925	53,385

* 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.

Grauer & Weil (India) Ltd

Grauer & Weil (India) Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings