Price
Financials
Consolidated, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 250 | 285 | 333 | 264 | 255 | 275 | 340 | 253 | 291 | 291 | 355 | 299 |
| Expenses | 202 | 230 | 294 | 200 | 212 | 222 | 311 | 201 | 248 | 252 | 296 | 251 |
| Operating Profit | 49 | 55 | 39 | 64 | 43 | 52 | 30 | 53 | 43 | 39 | 59 | 48 |
| OPM % | 20% | 19% | 12% | 24% | 17% | 19% | 9% | 21% | 15% | 13% | 17% | 16% |
| Other Income | 7 | 9 | 8 | 8 | 14 | 12 | 12 | 13 | 11 | 12 | 13 | 12 |
| Interest | 0 | 0 | 3 | 0 | 0 | 1 | 2 | 1 | 0 | 0 | 1 | 1 |
| Depreciation | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Profit before tax | 51 | 58 | 39 | 67 | 51 | 58 | 34 | 58 | 48 | 44 | 65 | 54 |
| Tax % | 26% | 26% | 26% | 24% | 26% | 26% | 25% | 25% | 20% | 26% | 24% | 26% |
| Net Profit | 37 | 43 | 29 | 51 | 38 | 43 | 26 | 44 | 39 | 32 | 50 | 40 |
| EPS in Rs | 0.83 | 0.94 | 0.64 | 1.12 | 0.83 | 0.95 | 0.57 | 0.96 | 0.85 | 0.71 | 1.09 | 0.88 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 413 | 432 | 497 | 600 | 618 | 605 | 768 | 981 | 1,068 | 1,133 | 1,190 | 1,236 |
| Expenses | 335 | 346 | 400 | 494 | 521 | 505 | 655 | 825 | 877 | 944 | 996 | 1,047 |
| Operating Profit | 78 | 86 | 98 | 106 | 97 | 101 | 114 | 156 | 191 | 189 | 194 | 189 |
| OPM % | 19% | 20% | 20% | 18% | 16% | 17% | 15% | 16% | 18% | 17% | 16% | 15% |
| Other Income | 2 | 4 | 10 | 5 | 20 | 15 | 16 | 18 | 31 | 47 | 50 | 49 |
| Interest | 10 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 5 | 4 | 4 | 2 |
| Depreciation | 14 | 14 | 15 | 15 | 19 | 18 | 20 | 20 | 21 | 22 | 24 | 25 |
| Profit before tax | 56 | 73 | 91 | 94 | 95 | 94 | 107 | 152 | 196 | 210 | 216 | 211 |
| Tax % | 24% | 26% | 30% | 32% | 21% | 27% | 26% | 26% | 25% | 25% | 24% | |
| Net Profit | 42 | 54 | 64 | 64 | 76 | 69 | 79 | 113 | 146 | 157 | 164 | 160 |
| EPS in Rs | 0.93 | 1.20 | 1.41 | 1.41 | 1.67 | 1.52 | 1.74 | 2.49 | 3.23 | 3.47 | 3.62 | 3.53 |
| Dividend Payout % | 15% | 17% | 21% | 21% | 15% | 16% | 19% | 16% | 8% | 14% | 28% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 11% | 14% | 7% | 10% | ||
| Compounded Profit Growth | 13% | 18% | 11% | 7% | ||
| Stock Price CAGR | 18% | 22% | 8% | -5% | ||
| Return on Equity | 17% | 17% | 17% | 15% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 45 | 45 |
| Reserves | 194 | 228 | 278 | 331 | 379 | 422 | 491 | 560 | 657 | 783 | 894 | 1,036 |
| Borrowings | 68 | 27 | 20 | 7 | 21 | 23 | 22 | 25 | 24 | 27 | 12 | 15 |
| Other Liabilities | 125 | 119 | 133 | 146 | 159 | 174 | 214 | 217 | 251 | 292 | 334 | 349 |
| Total Liabilities | 410 | 397 | 454 | 507 | 581 | 642 | 750 | 824 | 954 | 1,124 | 1,286 | 1,445 |
| Fixed Assets | 216 | 210 | 212 | 206 | 231 | 241 | 238 | 247 | 244 | 243 | 254 | 277 |
| CWIP | 0 | 0 | 0 | 0 | 3 | 1 | 4 | 1 | 3 | 14 | 27 | 37 |
| Investments | 2 | 1 | 1 | 3 | 1 | 0 | 0 | 1 | 17 | 49 | 71 | 443 |
| Other Assets | 192 | 186 | 241 | 297 | 346 | 399 | 508 | 576 | 690 | 817 | 934 | 688 |
| Total Assets | 410 | 397 | 454 | 507 | 581 | 642 | 750 | 824 | 954 | 1,124 | 1,286 | 1,445 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 55 | 77 | 87 | 71 | 33 | 84 | 117 | 44 | 114 | 160 | 144 | 152 |
| Cash from Investing Activity | -9 | -8 | -54 | -61 | -13 | -53 | -43 | -17 | -116 | -109 | -120 | -184 |
| Cash from Financing Activity | -46 | -62 | -10 | -25 | -2 | -36 | -3 | -15 | -19 | -20 | -42 | -28 |
| Net Cash Flow | 0 | 8 | 23 | -14 | 17 | -5 | 71 | 12 | -21 | 31 | -19 | -60 |
| Free Cash Flow | 45 | 69 | 72 | 62 | -12 | 62 | 102 | 22 | 95 | 128 | 105 | 100 |
| CFO/OP | 83% | 114% | 120% | 94% | 63% | 110% | 132% | 72% | 98% | 107% | 105% | 98% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 80 | 70 | 63 | 65 | 68 | 67 | 77 | 62 | 68 | 63 | 64 | 54 |
| Inventory Days | 120 | 115 | 118 | 100 | 106 | 126 | 108 | 121 | 83 | 90 | 98 | 112 |
| Days Payable | 67 | 68 | 82 | 81 | 68 | 95 | 110 | 91 | 77 | 86 | 90 | 99 |
| Cash Conversion Cycle | 133 | 117 | 99 | 83 | 106 | 99 | 75 | 92 | 75 | 68 | 72 | 67 |
| Working Capital Days | 26 | 50 | 38 | 49 | 56 | 57 | 36 | 49 | 43 | 34 | 32 | 27 |
| ROCE % | 21% | 24% | 25% | 27% | 26% | 20% | 19% | 19% | 24% | 26% | 23% | 21% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 69.04% | 69.04% | 69.04% | 69.04% | 69.04% | 69.04% | 69.03% | 69.03% | 69.03% | 69.03% | 69.03% | 69.04% |
| FIIs | 1.21% | 1.07% | 0.95% | 0.91% | 0.95% | 0.85% | 0.86% | 0.79% | 0.68% | 0.59% | 0.42% | 0.35% |
| DIIs | 0.02% | 0.02% | 0.02% | 0.02% | 0.05% | 0.09% | 0.10% | 0.02% | 0.03% | 0.02% | 0.06% | 0.05% |
| Public | 29.73% | 29.87% | 29.99% | 30.03% | 29.98% | 30.03% | 30.01% | 30.15% | 30.26% | 30.35% | 30.48% | 30.55% |
| No. of Shareholders | 43,852 | 43,660 | 49,450 | 58,402 | 60,540 | 61,714 | 59,925 | 57,371 | 55,578 | 54,606 | 53,385 | 53,332 |
Fundamentals
Market Cap₹ 3,744 Cr.
Current Price₹ 82.8
Stock P/E23.4
Book Value₹ 23.9
ROCE20.6 %
ROE15.2 %
Dividend Yield0.60 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)10%
Compounded Profit Growth (TTM)7%
Consolidated figures.
Valuation
Market capRs 3,709 Cr
Enterprise valueRs 3,489 Cr
P/E (TTM)23.15x
Price to book3.43x
Price to sales3.00x
EV / EBITDA14.64x
EV / EBIT16.33x
EV / sales2.82x
Price to cash flow24.42x
Earnings yield4.32%
Dividend yield1.22%
P/E, 3-year average17.45x
P/B, 3-year average2.91x
P/E, 5-year average14.13x
P/B, 5-year average2.30x
Profitability
Operating margin (excl. other income)16.34%
Operating margin (incl. other income)20.50%
EBITDA margin19.28%
Pre-tax margin17.08%
Net profit margin12.96%
Net margin, latest quarter13.33%
ROE16.23%
ROCE21.45%
ROA12.02%
ROE, 3-year average17.99%
ROCE, 3-year average23.85%
ROA, 3-year average13.05%
ROE, 5-year average17.25%
ROCE, 5-year average22.87%
ROA, 5-year average12.37%
ROIC (approx.)18.84%
Tax rate24.03%
Other income / net worth4.58%
Growth
Sales growth (latest year)5.02%
Profit growth (latest year)4.34%
Sales CAGR, 3 years6.65%
Sales CAGR, 5 years14.48%
Profit CAGR, 3 years13.24%
Profit CAGR, 5 years18.97%
Sales growth QoQ-15.95%
Profit growth QoQ-19.59%
Sales growth YoY (latest quarter)17.93%
Profit growth YoY (latest quarter)-8.71%
Per share
EPS (TTM)Rs 3.53
EPS (latest year)Rs 3.62
EPS (latest quarter)Rs 0.88
EPS, 3-year averageRs 4.51
EPS, 5-year averageRs 4.40
Book value per shareRs 23.86
Sales per shareRs 27.26
Cash flow per shareRs 3.35
Free cash flow per shareRs 2.21
Dividend per share (latest year)Rs 1.00
Dividend per share, 3-year averageRs 0.67
Dividend per share, 5-year averageRs 0.69
Dividends
Dividend payout27.64%
Dividend payout, 3-year average16.60%
Dividend payout, 5-year average16.92%
Efficiency
Asset turnover0.82x
Fixed asset turnover4.30x
Inventory turnover4.38x
Inventory days83 days
Debtor days54 days
Debtors turnover6.78x
Creditor days99 days
Cash conversion cycle67 days
Working capital days27 days
Leverage
Total debtRs 15 Cr
Cash and bankRs 235 Cr
Net debtRs -220 Cr
Debt to equity0.01x
Net debt / EBITDA-0.92x
Interest coverage85.43x
Owners' fund to total sources74.87%
Debt to assets1.01%
Cash flow
Cash from Operating Activity (latest year)Rs 152 Cr
Cash from Investing Activity (latest year)Rs -184 Cr
Cash from Financing Activity (latest year)Rs -28 Cr
Net Cash Flow (latest year)Rs -60 Cr
Free cash flow (latest year)Rs 100 Cr
FCFE (approx.: FCF + change in debt)Rs 103 Cr
Cash from ops / profit, 5 years0.93x
Sales to cash flow7.84x
Statement figures
Net sales (TTM)Rs 1,236 Cr
Net sales (latest year)Rs 1,190 Cr
Sales (latest quarter)Rs 299 Cr
Operating profit excl. other income (latest year)Rs 194 Cr
Operating profit (latest quarter)Rs 48 Cr
Other income (TTM)Rs 49 Cr
EBITDA (TTM)Rs 238 Cr
PBDT (TTM)Rs 236 Cr
Profit before tax (TTM)Rs 211 Cr
Tax (latest year)Rs 52 Cr
Net profit (TTM)Rs 160 Cr
Net profit (latest year)Rs 164 Cr
Net profit (latest quarter)Rs 40 Cr
Depreciation (TTM)Rs 25 Cr
Depreciation (latest quarter)Rs 6 Cr
Interest (TTM)Rs 2 Cr
Cost of goods sold (latest year)Rs 783 Cr
Total expenditure (latest year)Rs 996 Cr
Total income (latest year)Rs 1,240 Cr
Share capitalRs 45 Cr
ReservesRs 1,036 Cr
Shareholders' fundsRs 1,082 Cr
Total assetsRs 1,445 Cr
Net blockRs 277 Cr
Capital work in progressRs 37 Cr
InvestmentsRs 443 Cr
ReceivablesRs 176 Cr
InventoryRs 179 Cr
Other liabilitiesRs 349 Cr
Shares outstanding (crore)45.34
Ownership
Promoter holding69.04% (+0.01 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 23.1 is at the 55th percentile of its own 7.0-year range
(median 21.2, low 10.7, high 64.7).
P/B 3.43 is at the 52th percentile (median 3.36).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | GRAUWEIL | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -5.6% | -2.8% | -2.9 pts |
| 1 month | +18.1% | -6.8% | +24.9 pts |
| 3 months | -1.6% | -7.6% | +6.0 pts |
| 6 months | -32.9% | +0.4% | -33.3 pts |
| 1 year | -21.3% | -9.9% | -11.4 pts |
| 2 years | +36.7% | -13.6% | +50.2 pts |
| 3 years | -37.6% | +14.2% | -51.8 pts |
| 5 years | +36.3% | +27.9% | +8.4 pts |
1 mutual fund schemes hold about ₹0 Cr.
Over three months 0 bought more and 1 sold (share counts, price move removed).
| Fund | Weight | Est. Cr | 3m shares |
|---|---|---|---|
| Motilal Oswal BSE 1000 Index Fund | 0.01% | 0 | -15% |
Red flags
F-score 3 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹299 Cr +18.2% vs Jun 2025.
Net profit ₹40 Cr -9.1%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| SRF Ltd | 71,738 | 32.0 | 14.6 % |
| Deepak Fertilisers & Petrochemicals Corp Ltd | 16,523 | 16.8 | 11.4 % |
| Tata Chemicals Ltd | 15,638 | 3.42 % | |
| Gujarat Narmada Valley Fertilizers & Chemicals Ltd | 8,985 | 8.66 | 12.0 % |
| Tanfac Industries Ltd | 7,226 | 107 | 23.9 % |
| Gujarat Alkalies & Chemicals Ltd | 4,606 | 69.4 | 1.42 % |
| GHCL Ltd | 3,724 | 8.16 | 17.4 % |
| J.G.Chemicals Ltd | 2,576 | 34.3 | 18.1 % |
| Thirumalai Chemicals Ltd | 1,834 | -3.15 % | |
| I G Petrochemicals Ltd | 1,801 | 22.1 | 3.11 % |
| Indo Borax & Chemicals Ltd | 1,569 | 32.0 | 15.4 % |
| Innovassynth Technologies (India) Ltd | 1,405 | -16.4 % | |
| Citurgia Biochemicals Ltd | 1,380 | % | |
| Vikram Thermo (India) Ltd | 1,320 | 30.1 | 36.2 % |
| TGV Sraac Ltd | 1,312 | 9.46 | 13.0 % |
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2026-09-10 | Dividend - Re 0.50 Per Share | |
| 2023-08-04 | Dividend - Re 0.80 Per Share | |
| 2022-09-14 | Dividend - Re 0.65 Per Sh | |
| 2021-09-20 | Annual General Meeting/Dividend - Rs 0.50 Per Share |
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Grauer & Weil (India) Ltd?
Grauer & Weil (India) Ltd (GRAUWEIL) has a market capitalisation of Rs 3,744 Cr. at the 2026-10-01 close.
What is the P/E ratio of Grauer & Weil (India) Ltd?
Grauer & Weil (India) Ltd trades at a P/E of 23.4 on trailing twelve-month profit, at the 2026-10-01 close.
What were Grauer & Weil (India) Ltd's latest quarterly results?
In the Jun 2026 quarter, Grauer & Weil (India) Ltd sales was Rs 299 Cr (+18.2% vs Jun 2025) and net profit was Rs 40 Cr.
What is the 52-week high and low of Grauer & Weil (India) Ltd?
The 52-week high is Rs 88.75 and the 52-week low is Rs 62.09.