Grauer & Weil (India) Ltd

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

Grauer & Weil (India) Ltd

₹ 86.3 -0.69%
04 Jul 4:01 p.m.
growel.com BSE: 505710
About

Grauer & Weil (India) Limited is engaged in the business of manufacturing and selling Surface Finishing and Engineering solutions. It also operates a mall in Mumbai. [1]

Key Points

Business Segments
Chemicals: The Co offers a complete range of cleaners, de-oxidiser, descaler corrosion inhibitors, fume suppressants, rust preventives, etc. which are used in industries such as Automobiles, Hardware, etc.
Engineering: The Co offers solutions to all the fields of plating application technology including material handling, auxiliary equipment, water treatment & effluent treatment plants.
Paints: The Co offers industrial coatings predominantly being used by refineries, oil exploration, petrochemicals, power plants, chemical industry and many others. It has a technical tie-up with Transocean Coatings Netherland.
Lube: The Co offers a wide range of specialized lubricant under the registered name ‘GRODAL’ for all metal working applications.
Mall: The Co operates a Mall at Kandivali in Mumbai. [1][2][3][4][5]

Website BSE
  • Market Cap ₹ 3,912 Cr.
  • Current Price ₹ 86.3
  • High / Low ₹ 106 / 53.1
  • Stock P/E 26.7
  • Book Value ₹ 17.8
  • Dividend Yield 0.46 %
  • ROCE 26.1 %
  • ROE 19.7 %
  • Face Value ₹ 1.00
Edit ratios

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.

Peer comparison

Sector: Chemicals Industry: Chemicals

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
244 135 170 203 261 199 205 251 327 200 250 285 333
204 106 144 169 237 159 166 204 297 152 202 230 294
Operating Profit 40 29 26 34 24 40 39 47 30 48 49 55 39
OPM % 16% 21% 15% 17% 9% 20% 19% 19% 9% 24% 20% 19% 12%
7 3 3 3 7 4 4 5 4 6 7 9 8
Interest 0 0 0 0 2 0 -0 1 1 0 0 0 3
Depreciation 6 5 5 5 5 5 5 5 5 5 5 5 5
Profit before tax 41 27 24 32 25 39 38 47 29 48 51 58 39
Tax % 28% 27% 25% 26% 27% 25% 26% 26% 25% 23% 26% 26% 26%
30 20 18 23 18 29 28 34 22 37 37 43 29
EPS in Rs 0.66 0.43 0.39 0.51 0.40 0.64 0.62 0.76 0.48 0.81 0.83 0.94 0.64
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
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: 33%
5 Years: 28%
3 Years: 32%
1 Year: 55%
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%

Shareholding Pattern

Numbers in percentages

1 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Apr 2024
69.05% 69.05% 69.05% 69.05% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04% 69.04%
0.55% 0.62% 0.71% 1.04% 1.14% 1.24% 1.40% 1.21% 1.21% 1.07% 0.95% 0.95%
0.01% 0.02% 0.02% 0.02% 0.08% 0.11% 0.19% 0.02% 0.02% 0.02% 0.02% 0.02%
30.39% 30.31% 30.22% 29.90% 29.74% 29.59% 29.36% 29.73% 29.73% 29.87% 29.99% 30.00%
No. of Shareholders 41,80539,91341,83143,17743,49742,21841,14644,03043,85243,66049,45054,372

* 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