Grauer & Weil (India) Ltd

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

Grauer & Weil (India) Ltd

₹ 99.3 -0.65%
26 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 ₹ 4,502 Cr.
  • Current Price ₹ 99.3
  • High / Low ₹ 120 / 64.9
  • Stock P/E 28.5
  • Book Value ₹ 19.1
  • Dividend Yield 0.50 %
  • ROCE 25.7 %
  • ROE 19.3 %
  • 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 Commodities BSE SmallCap BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
169 203 260 198 205 251 323 198 250 272 334 262 254
143 169 236 158 166 204 294 150 202 219 295 198 212
Operating Profit 26 34 24 40 39 47 29 48 48 53 39 64 43
OPM % 15% 17% 9% 20% 19% 19% 9% 24% 19% 19% 12% 24% 17%
3 2 7 4 4 6 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 31 25 38 38 47 28 48 50 57 39 67 51
Tax % 25% 27% 26% 25% 26% 26% 26% 23% 27% 27% 26% 24% 26%
18 23 18 29 28 34 21 37 37 41 29 51 38
EPS in Rs 0.40 0.50 0.40 0.63 0.62 0.76 0.46 0.82 0.81 0.91 0.63 1.12 0.83
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
326 378 407 411 431 492 598 616 604 766 975 1,054 1,123
273 318 331 335 344 397 492 518 503 653 821 865 925
Operating Profit 53 61 76 76 87 95 106 97 102 114 155 188 198
OPM % 16% 16% 19% 19% 20% 19% 18% 16% 17% 15% 16% 18% 18%
2 3 0 0 3 10 5 20 15 15 18 31 40
Interest 21 17 14 10 3 3 2 3 3 3 2 4 4
Depreciation 11 11 16 14 14 15 15 19 18 20 20 21 21
Profit before tax 24 36 46 53 74 87 94 95 95 106 151 194 213
Tax % 17% 14% 28% 26% 25% 31% 32% 21% 27% 26% 26% 26%
20 31 33 39 55 61 64 76 70 78 112 144 158
EPS in Rs 0.44 0.68 0.73 0.86 1.22 1.34 1.41 1.67 1.54 1.73 2.47 3.18 3.49
Dividend Payout % 14% 12% 15% 16% 16% 22% 21% 15% 16% 19% 16% 8%
Compounded Sales Growth
10 Years: 11%
5 Years: 12%
3 Years: 20%
TTM: 10%
Compounded Profit Growth
10 Years: 17%
5 Years: 16%
3 Years: 29%
TTM: 22%
Stock Price CAGR
10 Years: 30%
5 Years: 32%
3 Years: 52%
1 Year: 47%
Return on Equity
10 Years: 17%
5 Years: 17%
3 Years: 17%
Last Year: 19%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 147 173 198 229 282 331 379 423 493 561 657 780 822
119 97 68 27 20 7 21 23 22 25 23 26 11
125 133 124 119 128 146 159 174 214 217 246 290 320
Total Liabilities 414 426 413 398 453 507 581 643 751 825 949 1,118 1,199
231 225 216 210 212 206 231 241 238 247 239 238 245
CWIP 0 1 0 0 0 0 3 1 4 1 3 14 21
Investments 5 5 3 1 3 5 3 3 3 2 24 56 81
178 195 193 186 239 296 344 398 507 575 683 810 852
Total Assets 414 426 413 398 453 507 581 643 751 825 949 1,118 1,199

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
58 49 55 77 90 72 33 84 117 44 113 158
-18 -6 -9 -8 -56 -61 -13 -53 -43 -17 -116 -108
-38 -43 -46 -62 -10 -25 -2 -36 -3 -15 -18 -20
Net Cash Flow 1 0 -0 7 24 -14 17 -5 71 12 -21 29

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 89 91 83 72 63 66 68 67 77 62 68 64
Inventory Days 127 108 118 115 116 99 105 126 107 120 82 89
Days Payable 94 79 66 68 73 81 68 95 110 91 76 87
Cash Conversion Cycle 122 120 135 119 105 83 105 98 74 92 74 66
Working Capital Days 54 56 64 75 57 53 68 68 48 58 50 40
ROCE % 15% 18% 21% 24% 25% 26% 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