Grauer & Weil (India) Ltd

₹ 71.6 4.78%

02 Jun - 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 ₹ 3,260 Cr.
Current Price ₹ 71.6
High / Low ₹ 111 / 49.7
Stock P/E 19.5
Book Value ₹ 23.8
Dividend Yield 0.70 %
ROCE 21.7 %
ROE 16.6 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.

Cons

Working capital days have increased from 53.2 days to 94.5 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

Standalone Figures in Rs. Crores / View Consolidated

	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
	323	198	250	272	334	262	254	273	338	249	287	288	354
	294	150	202	219	295	198	212	221	308	197	244	248	293
Operating Profit	29	48	48	53	39	64	43	52	30	53	44	40	60
OPM %	9%	24%	19%	19%	12%	24%	17%	19%	9%	21%	15%	14%	17%
	4	6	7	9	8	8	14	12	12	13	11	12	13
Interest	1	0	0	0	3	0	0	0	2	1	0	0	1
Depreciation	5	5	5	5	5	5	6	6	6	6	6	6	6
Profit before tax	28	48	50	57	39	67	51	58	34	58	49	45	67
Tax %	26%	23%	27%	27%	26%	24%	26%	26%	25%	25%	20%	26%	23%
	21	37	37	41	29	51	38	43	26	44	39	34	51
EPS in Rs	0.46	0.82	0.81	0.91	0.63	1.12	0.83	0.95	0.57	0.96	0.86	0.74	1.12
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	407	411	431	492	598	616	604	766	975	1,054	1,127	1,178
	331	335	344	397	492	518	503	653	821	865	938	982
Operating Profit	76	76	87	95	106	97	102	114	155	188	189	197
OPM %	19%	19%	20%	19%	18%	16%	17%	15%	16%	18%	17%	17%
	0	0	3	10	5	20	15	15	18	31	46	49
Interest	14	10	3	3	2	3	3	3	2	4	3	3
Depreciation	16	14	14	15	15	19	18	20	20	21	22	24
Profit before tax	46	53	74	87	94	95	95	106	151	194	209	219
Tax %	28%	26%	25%	31%	32%	21%	27%	26%	26%	26%	25%	24%
	33	39	55	61	64	76	70	78	112	144	157	167
EPS in Rs	0.73	0.86	1.22	1.34	1.41	1.67	1.54	1.73	2.47	3.18	3.46	3.69
Dividend Payout %	15%	16%	16%	22%	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:	15%
5 Years:	20%
3 Years:	14%
TTM:	12%

Stock Price CAGR
10 Years:	18%
5 Years:	23%
3 Years:	10%
1 Year:	-13%

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 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	198	229	282	331	379	423	493	561	657	780	891	1,036
	68	27	20	7	21	23	22	25	23	26	12	14
	124	119	128	146	159	174	214	217	246	289	330	342
Total Liabilities	413	398	453	507	581	643	751	825	949	1,118	1,278	1,438
	216	210	212	206	231	241	238	247	239	238	249	266
CWIP	0	0	0	0	3	1	4	1	3	14	26	37
Investments	3	1	3	5	3	3	3	2	24	56	81	458
	193	186	239	296	344	398	507	575	683	809	922	676
Total Assets	413	398	453	507	581	643	751	825	949	1,118	1,278	1,438

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	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	90	72	33	84	117	44	113	158	145	154
	-9	-8	-56	-61	-13	-53	-43	-17	-116	-109	-123	-184
	-46	-62	-10	-25	-2	-36	-3	-15	-18	-20	-41	-28
Net Cash Flow	-0	7	24	-14	17	-5	71	12	-21	29	-19	-58
Free Cash Flow	45	68	74	62	-12	62	102	22	100	127	107	107
CFO/OP	82%	116%	121%	97%	63%	110%	131%	72%	98%	108%	105%	98%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	83	72	63	66	68	67	77	62	68	64	63	54
Inventory Days	118	115	116	99	105	126	107	120	82	89	96	109
Days Payable	66	68	73	81	68	95	110	91	76	86	89	99
Cash Conversion Cycle	135	119	105	83	105	98	74	92	74	67	71	64
Working Capital Days	28	53	40	49	56	56	36	49	43	33	32	95
ROCE %	21%	24%	25%	26%	26%	20%	19%	19%	24%	26%	23%	22%

Insights

In beta

Mar 2017

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Number of Production Sites
Number

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
%

Total Employee Strength
Number

Mall Total Spanning Area
sq. ft.

Mall Leasable Area
sq. ft.

Engineering Projects Executed Since Inception
Number

Market Share in Domestic Electroplating Chemicals
%

New Products Introduced During Year
Number

Number of Branch Offices
Number

Number of Dealers/Distributors
Number

Surface Finishing Production Volume
KL

Total Installed Capacity - Chemicals & Paints
MT

R&D Expenditure (Percentage of Turnover)
%

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