Grauer & Weil (India) Ltd
Incorporated in 1957, Grauer & Weil
(India) Ltd manufactures and sells
Surface Finishings besides being
in Engineering and Mall business[1]
- Market Cap ₹ 4,679 Cr.
- Current Price ₹ 103
- High / Low ₹ 120 / 60.1
- Stock P/E 29.2
- Book Value ₹ 19.2
- Dividend Yield 0.48 %
- ROCE 26.1 %
- ROE 19.6 %
- Face Value ₹ 1.00
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
Sector: Chemicals Industry: Chemicals
Part of BSE SmallCap BSE Allcap BSE Commodities
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
327 | 380 | 409 | 413 | 432 | 497 | 600 | 618 | 605 | 768 | 981 | 1,068 | 1,137 | |
274 | 319 | 333 | 335 | 346 | 400 | 494 | 521 | 505 | 655 | 825 | 877 | 937 | |
Operating Profit | 53 | 61 | 76 | 78 | 86 | 98 | 106 | 97 | 101 | 114 | 156 | 191 | 200 |
OPM % | 16% | 16% | 19% | 19% | 20% | 20% | 18% | 16% | 17% | 15% | 16% | 18% | 18% |
2 | 3 | 1 | 2 | 4 | 10 | 5 | 20 | 15 | 16 | 18 | 31 | 40 | |
Interest | 21 | 17 | 14 | 10 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 5 | 4 |
Depreciation | 11 | 12 | 16 | 14 | 14 | 15 | 15 | 19 | 18 | 20 | 20 | 21 | 22 |
Profit before tax | 24 | 35 | 46 | 56 | 73 | 91 | 94 | 95 | 94 | 107 | 152 | 196 | 215 |
Tax % | 17% | 14% | 28% | 24% | 26% | 30% | 32% | 21% | 27% | 26% | 26% | 25% | |
20 | 30 | 33 | 42 | 54 | 64 | 64 | 76 | 69 | 79 | 113 | 146 | 160 | |
EPS in Rs | 0.44 | 0.67 | 0.74 | 0.93 | 1.20 | 1.41 | 1.41 | 1.67 | 1.52 | 1.74 | 2.49 | 3.23 | 3.53 |
Dividend Payout % | 14% | 12% | 15% | 15% | 17% | 21% | 21% | 15% | 16% | 19% | 16% | 8% |
Compounded Sales Growth | |
---|---|
10 Years: | 11% |
5 Years: | 12% |
3 Years: | 21% |
TTM: | 11% |
Compounded Profit Growth | |
---|---|
10 Years: | 17% |
5 Years: | 16% |
3 Years: | 30% |
TTM: | 22% |
Stock Price CAGR | |
---|---|
10 Years: | 29% |
5 Years: | 34% |
3 Years: | 52% |
1 Year: | 66% |
Return on Equity | |
---|---|
10 Years: | 17% |
5 Years: | 17% |
3 Years: | 18% |
Last Year: | 20% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 45 |
Reserves | 145 | 171 | 194 | 228 | 278 | 331 | 379 | 422 | 491 | 560 | 657 | 783 | 824 |
119 | 97 | 68 | 27 | 20 | 7 | 21 | 23 | 22 | 25 | 24 | 27 | 13 | |
125 | 133 | 125 | 119 | 133 | 146 | 159 | 174 | 214 | 217 | 251 | 293 | 322 | |
Total Liabilities | 412 | 423 | 410 | 397 | 454 | 507 | 581 | 642 | 750 | 824 | 954 | 1,125 | 1,204 |
231 | 225 | 216 | 210 | 212 | 206 | 231 | 241 | 238 | 247 | 244 | 243 | 250 | |
CWIP | 0 | 1 | 0 | 0 | 0 | 0 | 3 | 1 | 4 | 1 | 3 | 14 | 21 |
Investments | 3 | 3 | 2 | 1 | 1 | 3 | 1 | 0 | 0 | 1 | 17 | 49 | 74 |
178 | 194 | 192 | 186 | 241 | 297 | 346 | 399 | 508 | 576 | 690 | 818 | 859 | |
Total Assets | 412 | 423 | 410 | 397 | 454 | 507 | 581 | 642 | 750 | 824 | 954 | 1,125 | 1,204 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
57 | 49 | 55 | 77 | 87 | 71 | 33 | 84 | 117 | 44 | 114 | 159 | |
-17 | -6 | -9 | -8 | -54 | -61 | -13 | -53 | -43 | -17 | -116 | -108 | |
-38 | -43 | -46 | -62 | -10 | -25 | -2 | -36 | -3 | -15 | -19 | -20 | |
Net Cash Flow | 1 | 0 | 0 | 8 | 23 | -14 | 17 | -5 | 71 | 12 | -21 | 31 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 87 | 89 | 80 | 70 | 63 | 65 | 68 | 67 | 77 | 62 | 68 | 63 |
Inventory Days | 129 | 109 | 120 | 115 | 118 | 100 | 106 | 126 | 108 | 121 | 83 | 90 |
Days Payable | 95 | 79 | 67 | 68 | 82 | 81 | 68 | 95 | 110 | 91 | 77 | 86 |
Cash Conversion Cycle | 121 | 119 | 133 | 117 | 99 | 83 | 106 | 99 | 75 | 92 | 75 | 67 |
Working Capital Days | 53 | 54 | 61 | 73 | 54 | 53 | 68 | 68 | 48 | 58 | 51 | 41 |
ROCE % | 16% | 18% | 21% | 24% | 25% | 27% | 26% | 20% | 19% | 19% | 24% | 26% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 19 Nov
-
Incorporation Of Wholly Owned Subsidiary Company In Umm Al Quwain, United Arab Emirates
15 Nov - Correction of subsidiary incorporation location.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 13 Nov
-
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate
30 Oct - Initiation of duplicate share certificate process.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
26 Oct - Newspaper publication for Unaudited Financial Result of the Company
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
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.