Grauer & Weil (India) Ltd (GRAUWEIL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

Grauer & Weil (I) Share Price

79.34 0.68 0.86%
as on 05-Dec'25 15:23

Grauer & Weil (India) Ltd (GRAUWEIL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

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

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Grauer & Weil (India) stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
23.56
Market Cap:
3,566.5 Cr.
52-wk low:
74.5
52-wk high:
111.5

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


Login to view analysis.

10 Year X-Ray of Grauer & Weil (I): Login to view analysis.

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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 22%25.3%26.2%24.4%22.2%19.6%19.3%23.6%26.1%24.1%-
Value Creation
Index
0.60.80.90.70.60.40.40.70.90.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4234314925996176057679761,0541,1281,148
Sales YoY Gr.-1.9%14.2%21.8%3%-2%26.8%27.3%8%7%-
Adj EPS 0.91.21.31.51.51.51.72.43.13.43.3
YoY Gr.-35.6%7.4%12.2%2%-1.3%13.5%44.1%29.8%7.6%-
BVPS (₹) 5.66.77.88.99.811.412.91517.720.721.9
Adj Net
Profit
40.855.159.266.868.167.376.4110142153151
Cash Flow from Ops. 76.689.571.532.783.711743.8113159145-
Debt/CF from Ops. 0.40.20.10.70.20.20.40.20.10.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.5%12.8%13.7%7%
Adj EPS 15.8%17.6%26.2%7.6%
BVPS15.7%16%17.1%16.7%
Share Price 16.9% 30.6% 15.6% -23.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
17.319.81817.716.11413.917.419.217.615.7
Op. Profit
Mgn %
1820.219.117.515.81614.315.617.616.615.5
Net Profit
Mgn %
9.712.81211.21111.11011.313.513.613.2
Debt to
Equity
0.10.100.10000000
Working Cap
Days
129116112117137144125121126124127
Cash Conv.
Cycle
6855525766585148474486

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Grauer & Weil (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 3.3 3.3
TTM Sales (₹ Cr.) 1,148 1,159
BVPS (₹.) 21.9 22
Reserves (₹ Cr.) 950 952
P/BV 3.58 3.58
PE 23.56 23.61
From the Market
52 Week Low / High (₹) 74.50 / 111.45
All Time Low / High (₹) 0.23 / 120.00
Market Cap (₹ Cr.) 3,567
Equity (₹ Cr.) 45.3
Face Value (₹) 1
Industry PE 48.1

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 (%)

Valuation of Grauer & Weil (I) - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Grauer & Weil (I)

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales4234314925996176057679761,0541,128
Operating Expenses 347344398494520509657824868940
Manufacturing Costs41465264878698121142166
Material Costs203212253320313314431554552582
Employee Cost 5149576773698193104113
Other Costs 52373744473947567180
Operating Profit 7687941059796109152186187
Operating Profit Margin (%) 18.0%20.2%19.1%17.5%15.8%15.9%14.3%15.5%17.6%16.6%
Other Income 531112122018223348
Interest 10332333243
Depreciation 14141515191820202122
Exceptional Items -500-6902-100
Profit Before Tax 537487949595106151194209
Tax 14192730202528395052
Profit After Tax 39556164767078112144157
PAT Margin (%) 9.2%12.8%12.3%10.6%12.3%11.5%10.2%11.5%13.7%13.9%
Adjusted EPS (₹)0.91.21.31.41.71.51.72.53.23.5
Dividend Payout Ratio (%)16%16%22%21%15%16%19%16%8%14%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 252305354401446516584679803937
Share Capital 23232323232323232345
Reserves 229282331379423493561657780891
Minority Interest0000000000
Debt262062019191919227
Long Term Debt0011000032
Short Term Debt261952019191918196
Trade Payables384356608295108116130141
Others Liabilities 83869010097122114135163193
Total Liabilities 3984535075816437518259491,1171,278

Fixed Assets

Gross Block310226235276303317344355374405
Accumulated Depreciation101142944627997116136156
Net Fixed Assets 210212206231241238247239238249
CWIP 000314131426
Investments 1353332245681
Inventories6468689210892142125135154
Trade Receivables817489111114128131182184196
Cash Equivalents flag 1378119103135254258287421466
Others Assets 282020384233459069107
Total Assets 3984535075816437518259491,1171,278

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 779071338411744113159145
PBT 537487949595106151194209
Adjustment 341213181461692-12
Changes in Working Capital 119-9-45-332-40-781
Tax Paid -12-15-20-34-23-16-38-39-45-54
Cash Flow From Investing Activity -8-56-61-13-53-43-17-116-109-123
Capex -8-16-9-45-22-15-21-13-31-38
Net Investments 0-41-5825-38-37-6-113-96-115
Others 01668911101830
Cash Flow From Financing Activity -62-10-25-2-36-3-15-18-20-41
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -11-01-0-1-0-0-04-1
Interest Paid -9-1-10-3-2-3-2-4-3
Dividend Paid -11-2-11-16-300-11-15-18-23
Others -30-7-1414-3-0-1-2-2-15
Net Cash Flow 724-1417-57112-2129-19

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)16.5419.8618.3916.8617.914.4914.2317.7219.4418.05
ROCE (%)21.9625.3226.2424.3922.2319.5819.2523.5826.0824.08
Asset Turnover Ratio1.251.241.151.21.10.941.061.211.11.04
PAT to CFO Conversion(x)1.971.641.160.521.111.670.561.011.10.92
Working Capital Days
Receivable Days62545456616756535956
Inventory Days47464545545651454242
Payable Days686971668310286748185

Grauer & Weil (India) Ltd Stock News

Grauer & Weil (India) Ltd FAQs

The current trading price of Grauer & Weil (I) on 05-Dec-2025 15:23 is ₹79.34.
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 04-Dec-2025 the market cap of Grauer & Weil (I) stood at ₹3,566.5.
The latest P/E ratio of Grauer & Weil (I) as of 04-Dec-2025 is 23.56.
The latest P/B ratio of Grauer & Weil (I) as of 04-Dec-2025 is 3.58.
The 52-week high of Grauer & Weil (I) is ₹111.5 and the 52-week low is ₹74.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Grauer & Weil (I) is ₹1,148 ( 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




To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×