Grauer & Weil India Limited
Commodities›Chemicals›Chemicals & Petrochemicals›Commodity Chemicals
Key metrics
Price as of 2026-07-17
Stock price
₹77.92
Market cap
3,548 Cr
Stock P/E
25.3
P/B
78.26
Dividend yield
0.6%
Sign in for full ratios and TTM. Learn about these metrics →
Share price
NSE closing price from historical market data.
Loading price history…
Statement tables · Consolidated
Switches quarterly, P&L, balance sheet, and cash flow. Key metrics and ratios stay on consolidated when available.
Amounts in ₹ Cr · NSE preferred when both exchanges report the same period · tap + to expand rows
Quarterly results
Quarterly · ₹ Cr · tap + rows to expand
| Metric | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sept 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 327 Cr | 200 Cr | 250 Cr | 285 Cr | 333 Cr | 264 Cr | 255 Cr | 275 Cr | 340 Cr | 253 Cr | 291 Cr | 291 Cr |
| Operating expenses (approx.) | 298 Cr | 152 Cr | 202 Cr | 230 Cr | 294 Cr | 200 Cr | 212 Cr | 222 Cr | 311 Cr | 201 Cr | 248 Cr | 252 Cr |
| EBITDA | 29 Cr | 48 Cr | 49 Cr | 55 Cr | 39 Cr | 64 Cr | 43 Cr | 52 Cr | 30 Cr | 53 Cr | 43 Cr | 39 Cr |
| OPM % | 8.9% | 23.9% | 19.5% | 19.1% | 11.8% | 24.2% | 16.8% | 19.0% | 8.7% | 20.8% | 14.9% | 13.3% |
| Other income | 5 Cr | 6 Cr | 7 Cr | 9 Cr | 8 Cr | 8 Cr | 14 Cr | 12 Cr | 12 Cr | 13 Cr | 11 Cr | 12 Cr |
| Interest | 0.75 Cr | 0.27 Cr | 0.29 Cr | 0.40 Cr | 3 Cr | 0.26 Cr | 0.38 Cr | 0.52 Cr | 2 Cr | 0.83 Cr | 0.09 Cr | 0.48 Cr |
| Depreciation | 5 Cr | 5 Cr | 5 Cr | 5 Cr | 5 Cr | 5 Cr | 6 Cr | 6 Cr | 6 Cr | 6 Cr | 6 Cr | 6 Cr |
| Profit before tax | 29 Cr | 48 Cr | 51 Cr | 58 Cr | 39 Cr | 67 Cr | 51 Cr | 58 Cr | 34 Cr | 58 Cr | 48 Cr | 44 Cr |
| Tax % | 25.4% | 23.3% | 26.1% | 26.5% | 25.6% | 24.0% | 25.7% | 25.6% | 25.1% | 25.3% | 20.1% | 26.5% |
| Net profit | 22 Cr | 37 Cr | 37 Cr | 43 Cr | 29 Cr | 51 Cr | 38 Cr | 43 Cr | 26 Cr | 44 Cr | 39 Cr | 32 Cr |
| EPS (₹) | ₹0.96 | ₹1.63 | ₹1.65 | ₹1.89 | ₹0.64 | ₹1.12 | ₹0.83 | ₹0.95 | ₹0.57 | ₹0.96 | ₹0.85 | ₹0.71 |
Profit & loss (annual)
Annual · last column is TTM · ₹ Cr · tap + to expand
| Metric | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
| Sales | 601 Cr | 619 Cr | 606 Cr | 768 Cr | 982 Cr | 1,069 Cr | 1,134 Cr | Sign in for TTM |
| Operating expenses (approx.) | 502 Cr | 514 Cr | 506 Cr | 653 Cr | 827 Cr | 878 Cr | 945 Cr | Sign in for TTM |
| EBITDA | 99 Cr | 105 Cr | 100 Cr | 115 Cr | 155 Cr | 190 Cr | 188 Cr | Sign in for TTM |
| OPM % | 16.4% | 17.0% | 16.5% | 15.0% | 15.7% | 17.8% | 16.6% | Sign in for TTM |
| Other income | 12 Cr | 12 Cr | 15 Cr | 14 Cr | 19 Cr | 31 Cr | 46 Cr | Sign in for TTM |
| Interest | 0.80 Cr | 3 Cr | 2 Cr | 3 Cr | 2 Cr | 4 Cr | 3 Cr | Sign in for TTM |
| Depreciation | 15 Cr | 19 Cr | 18 Cr | 20 Cr | 20 Cr | 21 Cr | 22 Cr | Sign in for TTM |
| Profit before tax | 94 Cr | 95 Cr | 94 Cr | 107 Cr | 152 Cr | 196 Cr | 210 Cr | Sign in for TTM |
| Tax % | 32.1% | 20.5% | 27.0% | 26.3% | 25.7% | 25.5% | 25.0% | Sign in for TTM |
| Net profit | 64 Cr | 76 Cr | 69 Cr | 79 Cr | 113 Cr | 146 Cr | 157 Cr | Sign in for TTM |
| EPS (₹) | ₹2.82 | ₹3.35 | ₹3.04 | ₹3.47 | ₹4.98 | ₹3.23 | ₹3.47 | Sign in for TTM |
| Dividend payout % | — | — | — | 14.4% | 13.1% | 12.5% | 14.4% | Sign in for TTM |
Sign in for TTM
Trailing twelve months totals and margin rows
Balance sheet
Annual · ₹ Cr · tap + rows to expand
| Metric | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Equity capital | 23 Cr | 23 Cr | 23 Cr | 23 Cr | 23 Cr | 23 Cr | 45 Cr |
| Reserves | 379 Cr | 422 Cr | 491 Cr | 560 Cr | 657 Cr | 783 Cr | 894 Cr |
| Borrowings | 20 Cr | 19 Cr | 19 Cr | 19 Cr | 19 Cr | 23 Cr | 8 Cr |
| Other liabilities | 160 Cr | 178 Cr | 217 Cr | 222 Cr | 256 Cr | 297 Cr | 338 Cr |
| Total liabilities | 581 Cr | 445 Cr | 514 Cr | 582 Cr | 679 Cr | 805 Cr | 939 Cr |
| Fixed assets (net) | 230 Cr | 240 Cr | 237 Cr | 246 Cr | 239 Cr | 238 Cr | 247 Cr |
| CWIP | 3 Cr | 1 Cr | 4 Cr | 0.99 Cr | 3 Cr | 14 Cr | 27 Cr |
| Investments | 1 Cr | 0.33 Cr | 0.17 Cr | 0.64 Cr | 17 Cr | 49 Cr | 71 Cr |
| Other assets | 326 Cr | 380 Cr | 499 Cr | 552 Cr | 639 Cr | 835 Cr | 937 Cr |
| Total assets | 581 Cr | 445 Cr | 514 Cr | 582 Cr | 679 Cr | 805 Cr | 939 Cr |
Cash flows
Annual · ₹ Cr · tap + rows to expand · last column includes FCF
| Metric | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Cash from operating activity | — | — | — | 44 Cr | 114 Cr | 159 Cr | 144 Cr |
| Cash from investing | — | — | — | -17 Cr | -111 Cr | -108 Cr | -120 Cr |
| Cash from financing | — | — | — | -15 Cr | -24 Cr | -20 Cr | -42 Cr |
| Net cash flow | — | — | — | 13 Cr | -21 Cr | 31 Cr | -19 Cr |
| Free cash flow (OCF − Capex) | — | — | — | 23 Cr | 99 Cr | 127 Cr | 100 Cr |
Ratios
Ratios as reported or derived per annual period.
| Metric | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| ROCE % | 19.8% | 18.6% | 15.3% | 15.9% | 19.3% | 20.4% | 17.5% |
| ROE % | 15.9% | 17.1% | 13.4% | 13.5% | 16.6% | 18.2% | 16.7% |
| Debtor days | 68 | 67 | 76 | 62 | 68 | 63 | 64 |
| Inventory days | 107 | 121 | 111 | 116 | 84 | 90 | 97 |
| Days payable | 69 | 91 | 114 | 87 | 77 | 86 | 89 |
| Cash conversion cycle | 106 | 97 | 74 | 90 | 75 | 67 | 72 |
| Debt / equity | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.0083 |
| Current ratio | 2.56 | 2.55 | 2.75 | 2.89 | 2.87 | 3.16 | 3.15 |
| Net debt / EBITDA | -0.19 | -0.14 | -0.35 | -0.85 | -0.50 | -0.54 | -0.53 |
Compare with peers
Loading peers…