SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Grauer & Weil (India) Ltd (GRAUWEIL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 505710 NSE: GRAUWEIL Chemicals | Small Cap | Grauer & Weil (I) Share Price

₹72.63 -1.40 (-1.89%)

As on 24-Jun'26 16:59

Grauer & Weil (India) Ltd (GRAUWEIL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 505710 NSE: GRAUWEIL Chemicals | Small Cap | Grauer & Weil (I) Share Price

₹72.63 -1.40 (-1.89%)

As on 24-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹3,293 Cr.
Current Price
₹72.6
52-Week Low / High
₹50 / 111
TTM EPS
₹3.7
TTM Sales
₹1,178 Cr.
Book Value per Share
₹23.9
P/E Ratio
19.69
Lower than its 5-year historical median
Industry PE
52.2
Price to Book (P/B)
3.04
Lower than its 5-year historical median
Price to Sales (P/S)
2.79
In line with its 5-year historical median
EV/EBITDA
12.47
Lower than its 5-year historical median
Dividend Yield
0.69%
Profitability Efficiency
Return on Equity (ROE)
18.05%
Outperforms industry median
Return on Capital Employed (ROCE)
24.08%
Outperforms industry median
Return on Assets (ROA)
13.11%
Operating Profit Margin
16.6%
Net Profit Margin
13.92%
Gross Profit Margin
18.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
6.95%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
0.62%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
9%
Asset Quality
Promoter Holding
69.03%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹1,036 Cr.
Equity
₹45.3 Cr.
Face Value
₹1
All Time Low / High
₹0.23 / 120.00

Grauer & Weil (India) stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Somewhat Overvalued

Price Trend

Semi Strong
Q.1 Is Grauer & Weil (India) Ltd a good quality company?
Grauer & Weil (India) Ltd is a good quality company, based on a consistently good multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Grauer & Weil (India) Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Grauer & Weil (India) Ltd vs industry peers?
Grauer & Weil (India) Ltd revenue CAGR is 12.81%, compared to the industry median CAGR of 7.53%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Grauer & Weil (India) Ltd?
Promoters hold 69.03% of the Grauer & Weil (India) Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Grauer & Weil (India) Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 16.8% based on the current price.

10 Year X-Ray :

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

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

Sales 4234314925996176057679761,0541,1281,178
Sales YoY Gr.-1.9%14.2%21.8%3%-2%26.8%27.3%8%7%-
Adj EPS 0.91.21.31.51.51.51.72.43.13.43.7
YoY Gr.-35.6%7.4%12.2%2%-1.3%13.5%44.1%29.8%7.6%-
BVPS (₹) 5.66.77.88.99.811.412.91517.720.723.9
Adj Net
Profit
40.855.159.266.868.167.376.4110142153167
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

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 18.7% 21.4% 11.6% -32.9%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
17.319.81817.716.11413.917.419.217.616.6
Op. Profit
Mgn %
1820.219.117.515.81614.315.617.616.616.7
Net Profit
Mgn %
9.712.81211.21111.11011.313.513.614.2
Debt to
Equity
0.10.100.10000000
Working Cap
Days
129116112117137144125121126124119
Cash Conv.
Cycle
6855525766585148474478

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
Exceptional Items -500-6902-100
Interest 10332333243
Depreciation 14141515191820202122
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 (%)16.30%16.40%22.50%21.40%15%16.30%18.80%16.20%7.90%14.40%

Valuation of Grauer & Weil (I) - Standalone

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

Analyst's Notes

data not found
No data found!

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
Debt +262062019191919227
Long Term Debt0011000032
Short Term Debt261952019191918196
Minority Interest0000000000
Trade Payables384356608295108116130141
Others Liabilities 83869010097122114135163193
Total Liabilities 3984535075816437518259491,1171,278

Fixed Assets

Net Fixed Assets +210212206231241238247239238249
Gross Block310226235276303317344355374405
Accumulated Depreciation101142944627997116136156
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

Financial 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 Days62.5053.8053.8055.906167.3056.505358.6055.60
Inventory Days47.3045.50454554.3055.7051.2045.3041.7042.30
Payable Days68.1069.4071.5066.3082.50102.3085.6073.6081.3085.10

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Grauer & Weil (India) Ltd FAQs

The current trading price of Grauer & Weil (I) on 24-Jun-2026 16:59 is ₹72.63.

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 23-Jun-2026 the market cap of Grauer & Weil (I) stood at ₹3,293.1 Cr

The latest P/E ratio of Grauer & Weil (I) as of 23-Jun-2026 is 19.69.

The latest P/B ratio of Grauer & Weil (I) as of 23-Jun-2026 is 3.04.

The 52-week high of Grauer & Weil (I) is ₹111.5 and the 52-week low is ₹49.70.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Grauer & Weil (I) is ₹1,178 ( Cr.) .

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

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

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

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




You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: