Grauer & Weil (India) Ltd

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

Grauer & Weil (India) Ltd

₹ 75.6 -2.96%
20 Jul - 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 ₹ 3,428 Cr.
  • Current Price ₹ 75.6
  • High / Low ₹ 106 / 49.7
  • Stock P/E 20.9
  • Book Value ₹ 23.9
  • Dividend Yield 0.66 %
  • ROCE 21.4 %
  • ROE 16.2 %
  • Face Value ₹ 1.00
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 ...

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% 14%
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: 17%
3 Years: 12%
1 Year: -27%
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 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Market share in domestic electroplating chemicals
%

Log in to view insights

Please log in to see hidden values.

Login
Dealers and distributors count
count ・Standalone data
Mall leasable area
sq ft ・Standalone data
Countries of presence
count ・Standalone data
Total installed capacity - Surface finishing (all 5 plants)
MT ・Standalone data
Engineering projects executed (cumulative)
count ・Standalone data
New products introduced
count ・Standalone data
Total production - Surface finishing
KL ・Standalone data
R&D Expenditure (Percentage of Turnover)
% ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 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 44,03043,85243,66049,45058,40260,54061,71459,92557,37155,57854,60653,385

* 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.

Documents

Announcements

Annual reports

Credit ratings