Grauer & Weil (India) Ltd

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

Grauer & Weil (India) Ltd

₹ 104 -0.72%
12 Dec - 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 ₹ 4,695 Cr.
  • Current Price ₹ 104
  • High / Low ₹ 120 / 60.1
  • Stock P/E 29.3
  • Book Value ₹ 19.2
  • Dividend Yield 0.48 %
  • ROCE 26.1 %
  • ROE 19.6 %
  • 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

Sector: Chemicals Industry: Chemicals

Part of BSE SmallCap BSE Commodities BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
170 203 261 199 205 251 327 200 250 285 333 264 255
144 169 237 159 166 204 297 152 202 230 294 200 212
Operating Profit 26 34 24 40 39 47 30 48 49 55 39 64 43
OPM % 15% 17% 9% 20% 19% 19% 9% 24% 20% 19% 12% 24% 17%
3 3 7 4 4 5 4 6 7 9 8 8 14
Interest 0 0 2 0 -0 1 1 0 0 0 3 0 0
Depreciation 5 5 5 5 5 5 5 5 5 5 5 5 6
Profit before tax 24 32 25 39 38 47 29 48 51 58 39 67 51
Tax % 25% 26% 27% 25% 26% 26% 25% 23% 26% 26% 26% 24% 26%
18 23 18 29 28 34 22 37 37 43 29 51 38
EPS in Rs 0.39 0.51 0.40 0.64 0.62 0.76 0.48 0.81 0.83 0.94 0.64 1.12 0.83
Raw PDF

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: 50%
1 Year: 61%
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%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
69.05% 69.05% 69.05% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04%
0.62% 0.71% 1.04% 1.14% 1.24% 1.40% 1.21% 1.21% 1.07% 0.95% 0.91% 0.95%
0.02% 0.02% 0.02% 0.08% 0.11% 0.19% 0.02% 0.02% 0.02% 0.02% 0.02% 0.05%
30.31% 30.22% 29.90% 29.74% 29.59% 29.36% 29.73% 29.73% 29.87% 29.99% 30.03% 29.98%
No. of Shareholders 39,91341,83143,17743,49742,21841,14644,03043,85243,66049,45058,40260,540

* 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