Grauer & Weil (India) Ltd

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

Grauer & Weil (India) Ltd

₹ 82.3 0.32%
11 Jun - close price
growel.com BSE: 505710 NSE: GRAUWEIL
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 ₹ 3,731 Cr.
  • Current Price ₹ 82.3
  • High / Low ₹ 120 / 78.0
  • Stock P/E 23.8
  • Book Value ₹ 20.7
  • Dividend Yield 0.61 %
  • ROCE 23.9 %
  • ROE 18.0 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • 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.

Peer comparison

Commodities Chemicals Chemicals & Petrochemicals Commodity Chemicals

Part of BSE SmallCap BSE Allcap BSE Commodities

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
260 198 205 251 323 198 250 272 334 262 254 273 338
236 158 166 204 294 150 202 219 295 198 212 221 308
Operating Profit 24 40 39 47 29 48 48 53 39 64 43 52 30
OPM % 9% 20% 19% 19% 9% 24% 19% 19% 12% 24% 17% 19% 9%
7 4 4 6 4 6 7 9 8 8 14 12 12
Interest 2 0 -0 1 1 0 0 0 3 0 0 0 2
Depreciation 5 5 5 5 5 5 5 5 5 5 6 6 6
Profit before tax 25 38 38 47 28 48 50 57 39 67 51 58 34
Tax % 26% 25% 26% 26% 26% 23% 27% 27% 26% 24% 26% 26% 25%
18 29 28 34 21 37 37 41 29 51 38 43 26
EPS in Rs 0.40 0.63 0.62 0.76 0.46 0.82 0.81 0.91 0.63 1.12 0.83 0.95 0.57
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
378 407 411 431 492 598 616 604 766 975 1,054 1,128
318 331 335 344 397 492 518 503 653 821 865 939
Operating Profit 61 76 76 87 95 106 97 102 114 155 188 188
OPM % 16% 19% 19% 20% 19% 18% 16% 17% 15% 16% 18% 17%
3 0 0 3 10 5 20 15 15 18 31 46
Interest 17 14 10 3 3 2 3 3 3 2 4 3
Depreciation 11 16 14 14 15 15 19 18 20 20 21 22
Profit before tax 36 46 53 74 87 94 95 95 106 151 194 209
Tax % 14% 28% 26% 25% 31% 32% 21% 27% 26% 26% 26% 25%
31 33 39 55 61 64 76 70 78 112 144 157
EPS in Rs 0.68 0.73 0.86 1.22 1.34 1.41 1.67 1.54 1.73 2.47 3.18 3.46
Dividend Payout % 12% 15% 16% 16% 22% 21% 15% 16% 19% 16% 8% 14%
Compounded Sales Growth
10 Years: 11%
5 Years: 13%
3 Years: 14%
TTM: 7%
Compounded Profit Growth
10 Years: 16%
5 Years: 18%
3 Years: 27%
TTM: 10%
Stock Price CAGR
10 Years: 28%
5 Years: 35%
3 Years: 35%
1 Year: -3%
Return on Equity
10 Years: 17%
5 Years: 17%
3 Years: 18%
Last Year: 18%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 23 23 23 23 23 23 23 23 23 23 23 45
Reserves 173 198 229 282 331 379 423 493 561 657 780 891
97 68 27 20 7 21 23 22 25 23 26 12
133 124 119 128 146 159 174 214 217 246 290 330
Total Liabilities 426 413 398 453 507 581 643 751 825 949 1,118 1,278
225 216 210 212 206 231 241 238 247 239 238 249
CWIP 1 0 0 0 0 3 1 4 1 3 14 26
Investments 5 3 1 3 5 3 3 3 2 24 56 81
195 193 186 239 296 344 398 507 575 683 810 923
Total Assets 426 413 398 453 507 581 643 751 825 949 1,118 1,278

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
49 55 77 90 72 33 84 117 44 113 158 145
-6 -9 -8 -56 -61 -13 -53 -43 -17 -116 -108 -123
-43 -46 -62 -10 -25 -2 -36 -3 -15 -18 -20 -41
Net Cash Flow 0 -0 7 24 -14 17 -5 71 12 -21 29 -19

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 91 83 72 63 66 68 67 77 62 68 64 63
Inventory Days 108 118 115 116 99 105 126 107 120 82 89 96
Days Payable 79 66 68 73 81 68 95 110 91 76 87 89
Cash Conversion Cycle 120 135 119 105 83 105 98 74 92 74 66 71
Working Capital Days 56 64 75 57 53 68 68 48 58 50 40 57
ROCE % 18% 21% 24% 25% 26% 26% 20% 19% 19% 24% 26% 24%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
69.05% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.03%
1.04% 1.14% 1.24% 1.40% 1.21% 1.21% 1.07% 0.95% 0.91% 0.95% 0.85% 0.86%
0.02% 0.08% 0.11% 0.19% 0.02% 0.02% 0.02% 0.02% 0.02% 0.05% 0.09% 0.10%
29.90% 29.74% 29.59% 29.36% 29.73% 29.73% 29.87% 29.99% 30.03% 29.98% 30.03% 30.01%
No. of Shareholders 43,17743,49742,21841,14644,03043,85243,66049,45058,40260,54061,71459,925

* 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