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 ₹ 3,858 Cr.
- Current Price ₹ 85.1
- High / Low ₹ 106 / 53.1
- Stock P/E 26.4
- Book Value ₹ 17.8
- Dividend Yield 0.47 %
- ROCE 26.1 %
- ROE 19.7 %
- Face Value ₹ 1.00
Pros
- 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.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
327 | 380 | 409 | 413 | 432 | 497 | 600 | 618 | 605 | 768 | 981 | 1,069 | |
274 | 319 | 333 | 335 | 346 | 400 | 494 | 521 | 505 | 655 | 825 | 878 | |
Operating Profit | 53 | 61 | 76 | 78 | 86 | 98 | 106 | 97 | 101 | 114 | 156 | 190 |
OPM % | 16% | 16% | 19% | 19% | 20% | 20% | 18% | 16% | 17% | 15% | 16% | 18% |
2 | 3 | 1 | 2 | 4 | 10 | 5 | 20 | 15 | 16 | 18 | 31 | |
Interest | 21 | 17 | 14 | 10 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 4 |
Depreciation | 11 | 12 | 16 | 14 | 14 | 15 | 15 | 19 | 18 | 20 | 20 | 21 |
Profit before tax | 24 | 35 | 46 | 56 | 73 | 91 | 94 | 95 | 94 | 107 | 152 | 196 |
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 | |
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 |
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: | 9% |
Compounded Profit Growth | |
---|---|
10 Years: | 17% |
5 Years: | 17% |
3 Years: | 30% |
TTM: | 29% |
Stock Price CAGR | |
---|---|
10 Years: | 34% |
5 Years: | 28% |
3 Years: | 35% |
1 Year: | 57% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves | 145 | 171 | 194 | 228 | 278 | 331 | 379 | 422 | 491 | 560 | 657 | 783 |
119 | 97 | 68 | 27 | 20 | 7 | 21 | 23 | 22 | 25 | 24 | 27 | |
125 | 133 | 125 | 119 | 133 | 146 | 159 | 174 | 214 | 217 | 251 | 293 | |
Total Liabilities | 412 | 423 | 410 | 397 | 454 | 507 | 581 | 642 | 750 | 824 | 954 | 1,125 |
231 | 225 | 216 | 210 | 212 | 206 | 231 | 241 | 238 | 247 | 244 | 243 | |
CWIP | 0 | 1 | 0 | 0 | 0 | 0 | 3 | 1 | 4 | 1 | 3 | 14 |
Investments | 3 | 3 | 2 | 1 | 1 | 3 | 1 | 0 | 0 | 1 | 17 | 49 |
178 | 194 | 192 | 186 | 241 | 297 | 346 | 399 | 508 | 576 | 690 | 818 | |
Total Assets | 412 | 423 | 410 | 397 | 454 | 507 | 581 | 642 | 750 | 824 | 954 | 1,125 |
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 | -111 | -108 | |
-38 | -43 | -46 | -62 | -10 | -25 | -2 | -36 | -3 | -15 | -24 | -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 | 58 |
ROCE % | 16% | 18% | 21% | 24% | 25% | 27% | 26% | 20% | 19% | 19% | 24% | 26% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
10 Jul - Certificate pursuant to Reg. 74(5) of SEBI (DP) Reg., 2018 for quarter ended June 30, 2024
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 3 Jul
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 1 Jul
- Closure of Trading Window 27 Jun
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
30 May - Compliance Report of Grauer and Weil (India) Limited for year ended March 31, 2024
Annual reports
-
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
-
Financial Year 2009
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.