Grauer & Weil (India) Ltd - Stock Valuation and Financial Performance

BSE: 505710 | NSE: GRAUWEIL | Chemicals | Small Cap

Grauer & Weil (I) Share Price

176.55 1.25 0.71%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Grauer & Weil (I)

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Grauer & Weil (India) stock performance -

mw4me loader
P/E Ratio (SA):
29.22
Market Cap:
3,974.2 Cr.
52-wk low:
88.9
52-wk high:
204.8

Is Grauer & Weil (India) Ltd an attractive stock to invest in?

1. Is Grauer & Weil (India) Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Grauer & Weil (India) Ltd is a good quality company.

2. Is Grauer & Weil (India) Ltd undervalued or overvalued?

The key valuation ratios of Grauer & Weil (India) Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Grauer & Weil (India) Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Grauer & Weil (India) Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Grauer & Weil (I):

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Grauer & Weil (India) Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 14.1%15.1%16.8%18.9%17.8%17.3%15.9%13.9%13.7%17.2%-
Value Creation
Index
0.00.10.20.40.30.20.10.00.00.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3864174234314925996176047679751,043
Sales YoY Gr.-8.1%1.4%1.9%14.2%21.8%3%-2.1%26.8%27.3%-
Adj EPS 1.31.51.82.42.63333.34.96
YoY Gr.-16.3%20%35%7.4%13%1.7%-1%12.5%45.2%-
BVPS (₹) 8.79.711.113.415.617.719.722.825.73034.1
Adj Net
Profit
29.33440.855.159.266.868.167.375.8110136
Cash Flow from Ops. 48.755.276.689.571.532.783.711743.8113-
Debt/CF from Ops. 21.20.40.20.10.70.20.20.40.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.9%14.7%16.5%27.3%
Adj EPS 15.9%13.2%17.4%45.2%
BVPS14.8%13.9%15.1%16.4%
Share Price 40.8% 29.2% 65.1% 96.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
1616.317.319.81817.716.11413.817.418.7
Op. Profit
Mgn %
15.718.31820.219.117.615.816.914.315.617.1
Net Profit
Mgn %
7.68.29.712.81211.21111.19.911.313
Debt to
Equity
0.50.30.10.100.10000-
Working Cap
Days
143138129116112117137144125121108
Cash Conv.
Cycle
7172685552576658514874

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 18.70%

Sales growth is growing at healthy rate in last 3 years 16.48%

Net Profit is growing at healthy rate in last 3 years 17.37%

Sales growth is good in last 4 quarters at 13.72%

No data to display

Latest Financials - Grauer & Weil (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 6 6.1
TTM Sales (₹ Cr.) 1,043 1,063
BVPS (₹.) 34.1 34.2
Reserves (₹ Cr.) 751 753
P/BV 5.14 5.12
PE 29.22 28.63
From the Market
52 Week Low / High (₹) 88.85 / 204.80
All Time Low / High (₹) 0.45 / 204.80
Market Cap (₹ Cr.) 3,974
Equity (₹ Cr.) 22.7
Face Value (₹) 1
Industry PE 47

Management X-Ray of Grauer & Weil (I):

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Grauer & Weil (I)

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales386417423431492599617604767975
Operating Expenses 325341347344398493520503657824
Manufacturing Costs323741465264888698121
Material Costs208210203212253320313314431554
Employee Cost 43475149576773698193
Other Costs 42475237374346334755
Operating Profit 617676879410697101109152
Operating Profit Margin (%) 15.7%18.2%18.0%20.2%19.1%17.6%15.8%16.8%14.3%15.6%
Other Income 3253111212151822
Interest 1714103323332
Depreciation 11161414151519182020
Exceptional Items 0-1-500-6902-1
Profit Before Tax 3646537487949595106151
Tax 5131419273020252839
Profit After Tax 313339556164767078112
PAT Margin (%) 8.0%8.0%9.2%12.8%12.3%10.6%12.3%11.5%10.2%11.5%
Adjusted EPS (₹)1.41.51.72.42.72.83.33.13.54.9
Dividend Payout Ratio (%)12%15%16%16%22%21%15%16%19%16%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 196221252305354401446516584679
Share Capital 23232323232323232323
Reserves 173198229282331379423493561657
Minority Interest0000000000
Debt7751262062019191919
Long Term Debt371100110000
Short Term Debt4040261952019191918
Trade Payables4538384356608295108116
Others Liabilities 10810483869010097122114135
Total Liabilities 426413398453507581643751825949

Fixed Assets

Gross Block295304310226235276303317344355
Accumulated Depreciation7088101142944627997116
Net Fixed Assets225216210212206231241238247239
CWIP 1000031413
Investments 53135333224
Inventories61686468689210892142125
Trade Receivables9593817489111114128131182
Cash Equivalents 661378119103135254258287
Others Assets32272820203842334590
Total Assets 426413398453507581643751825949

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 4955779071338411744113
PBT 3646537487949595106151
Adjustment 3035341213181461615
Changes in Working Capital -12-18119-9-45-332-40-13
Tax Paid -6-8-12-15-20-34-23-16-38-39
Cash Flow From Investing Activity -6-9-8-56-61-13-53-43-17-116
Capex -7-10-8-16-9-45-22-15-21-13
Net Investments 000-41-5825-38-37-6-108
Others 21016689115
Cash Flow From Financing Activity -43-46-62-10-25-2-36-3-15-18
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -18-25-90000000
Interest Paid -17-13-9-1-10-3-2-3-2
Dividend Paid -3-4-11-2-11-16-300-11-15
Others -4-3-32-7-1314-4-1-1-2
Net Cash Flow 00724-1417-57112-21
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)16.8315.9316.5419.8618.3916.8617.914.4914.2317.72
ROCE (%)18.0820.6521.9625.3226.2424.3922.2319.5819.2523.58
Asset Turnover Ratio1.11.181.251.241.151.21.10.941.061.21
PAT to CFO Conversion(x)1.581.671.971.641.160.521.111.670.561.01
Working Capital Days
Receivable Days69696254545661675653
Inventory Days49484746454554565145
Payable Days707068697166831028674

Grauer & Weil (India) Ltd Stock News

Grauer & Weil (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Grauer & Weil (I) on 28-Mar-2024 16:01 is ₹176.6.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of Grauer & Weil (I) stood at ₹3,974.2.
The latest P/E ratio of Grauer & Weil (I) as of 28-Mar-2024 16:01 is 29.22.
The latest P/B ratio of Grauer & Weil (I) as of 28-Mar-2024 16:01 is 5.14.
The 52-week high of Grauer & Weil (I) is ₹204.8 and the 52-week low is ₹88.85.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Grauer & Weil (I) is ₹1,043 ( Cr.) .

About Grauer & Weil (India) Ltd

A group of entrepreneurs comprising two traders of long standing repute in the plating industry and a financer, joined hands together to form a young company in collaboration with Grauer & Weil of U. K., thus creating Grauer & Weil (India) (G&W) in 1957. 

In the next decade, the company grew in leaps and bounds supported by a very dynamic and fast growing economy in the Indian sub-continent, acquired and adopted newer technologies through its principals and other international associates, enlarging its product range vastly, for e.g. pre-treatment chemicals, basic chemicals used in electroplating industries, and also conventional equipments like filters, agitation units, tanks, exhaust, etc. Subsequently, the management of the company changed hands by virtue of which the control came to rest with a larger business house.

Grauer & Weil (India) Ltd., is one of the very few metal finishing houses the world over, capable of offering an integrated package of chemicals, plants, effluent treatment systems and waste recovery techniques from spent solutions - Truly a One-Stop-Shop for end-to-end solutions.

In association with its international partners like Langbein Pfanhauser Werke, Holmuler, Goema, Veratronics, Nippon Denro Shamrock., Serfilco, Sidasa and such other international renowned manufacturers, it soon established a position of undisputed leadership in India with many 'firsts' in the metal finishing industry, academically, as well as, in applied sciences. 

The company has since built an extremely strong team of very dedicated and capable group of people to cover virtually all the branches of metal finishing akin to decorative as well as industrial usage, substantially contributing to a fast growing technology in the Asian sub-continent. In the more recent times it has well adapted itself to the modern tools of the industrial world. 

Other Group Companies:
  • Bombay Paints Ltd.
  • Growel's 101
  • Growel Projects Ltd.
  • Growel Goema (India) Pvt. Ltd.
  • Growel Softech Ltd.
  • Digikore Design Ltd.
  • Digikore Studios Ltd.
  • Growel Energy Co. Ltd. 
  • Growel Sports & Hobbies 
  • Growel Investment Pvt. Ltd.
  • Sidasa, Spain 
  • Poona Bottling Co.Pvt. Ltd. Pune
  • Walluj Beverages Pvt. Ltd.
Product range of the company includes:
  • Chemicals - It manufacture, virtually the entire range of metal finishing chemicals, as well as all types of equipment and plating plants made to international specifications and supplied to exacting standards the world over.
  • Engineering- It offers a wide range of plating plants and equipments, from conventional stand-alone units, to fully automatic program controlled systems; integrated with effluent treatment, waste water recovery and re-circulation procedures. Be it for general plating, plating of printed circuit boards, continuous plating lines or pre-treatment/cleaning machines, our production programs can meet all your needs for surface treatment.
  • Lubricants




Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.