Grauer & Weil (India) Ltd

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

Grauer & Weil (India) Ltd

₹ 69.2 -2.21%
20 Feb - 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 ₹ 3,136 Cr.
  • Current Price ₹ 69.2
  • High / Low ₹ 111 / 68.2
  • Stock P/E 22.1
  • Book Value ₹ 21.9
  • Dividend Yield 0.72 %
  • ROCE 22.9 %
  • ROE 17.2 %
  • 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 Allcap BSE Commodities

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
251 323 198 250 272 334 262 254 273 338 249 287 288
204 294 150 202 219 295 198 212 221 308 197 244 248
Operating Profit 47 29 48 48 53 39 64 43 52 30 53 44 40
OPM % 19% 9% 24% 19% 19% 12% 24% 17% 19% 9% 21% 15% 14%
6 4 6 7 9 8 8 14 12 12 13 11 12
Interest 1 1 0 0 0 3 0 0 0 2 1 0 0
Depreciation 5 5 5 5 5 5 5 6 6 6 6 6 6
Profit before tax 47 28 48 50 57 39 67 51 58 34 58 49 45
Tax % 26% 26% 23% 27% 27% 26% 24% 26% 26% 25% 25% 20% 26%
34 21 37 37 41 29 51 38 43 26 44 39 34
EPS in Rs 0.76 0.46 0.82 0.81 0.91 0.63 1.12 0.83 0.95 0.57 0.96 0.86 0.74
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 TTM
378 407 411 431 492 598 616 604 766 975 1,054 1,127 1,163
318 331 335 344 397 492 518 503 653 821 865 938 997
Operating Profit 61 76 76 87 95 106 97 102 114 155 188 189 166
OPM % 16% 19% 19% 20% 19% 18% 16% 17% 15% 16% 18% 17% 14%
3 0 0 3 10 5 20 15 15 18 31 46 48
Interest 17 14 10 3 3 2 3 3 3 2 4 3 3
Depreciation 11 16 14 14 15 15 19 18 20 20 21 22 24
Profit before tax 36 46 53 74 87 94 95 95 106 151 194 209 187
Tax % 14% 28% 26% 25% 31% 32% 21% 27% 26% 26% 26% 25%
31 33 39 55 61 64 76 70 78 112 144 157 142
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 3.13
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: 3%
Compounded Profit Growth
10 Years: 16%
5 Years: 17%
3 Years: 25%
TTM: -11%
Stock Price CAGR
10 Years: 20%
5 Years: 27%
3 Years: 14%
1 Year: -23%
Return on Equity
10 Years: 17%
5 Years: 17%
3 Years: 18%
Last Year: 17%

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 Sep 2025
Equity Capital 23 23 23 23 23 23 23 23 23 23 23 45 45
Reserves 173 198 229 282 331 379 423 493 561 657 780 891 950
97 68 27 20 7 21 23 22 25 23 26 12 12
133 124 119 128 146 159 174 214 217 246 289 330 310
Total Liabilities 426 413 398 453 507 581 643 751 825 949 1,118 1,278 1,317
225 216 210 212 206 231 241 238 247 239 238 249 258
CWIP 1 0 0 0 0 3 1 4 1 3 14 26 20
Investments 5 3 1 3 5 3 3 3 2 24 56 81 422
195 193 186 239 296 344 398 507 575 683 809 922 617
Total Assets 426 413 398 453 507 581 643 751 825 949 1,118 1,278 1,317

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 -109 -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 86 89
Cash Conversion Cycle 120 135 119 105 83 105 98 74 92 74 67 71
Working Capital Days 17 28 53 40 49 56 56 36 49 43 33 32
ROCE % 18% 21% 24% 25% 26% 26% 20% 19% 19% 24% 26% 23%

Shareholding Pattern

Numbers in percentages

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.03% 69.03% 69.03% 69.03%
1.40% 1.21% 1.21% 1.07% 0.95% 0.91% 0.95% 0.85% 0.86% 0.79% 0.68% 0.59%
0.19% 0.02% 0.02% 0.02% 0.02% 0.02% 0.05% 0.09% 0.10% 0.02% 0.03% 0.02%
29.36% 29.73% 29.73% 29.87% 29.99% 30.03% 29.98% 30.03% 30.01% 30.15% 30.26% 30.35%
No. of Shareholders 41,14644,03043,85243,66049,45058,40260,54061,71459,92557,37155,57854,606

* 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