Grauer & Weil (India) Ltd.
Grauer & Weil (India) Limited engages in the manufacturing and selling of surface finishing chemicals in India and internationally. The company operates through Surface Finishing, Engineering, and Shoppertainment segments. The company offers electroplating and specialty chemicals, zinc flake coatings, phosphating and anodizing chemicals, strippers for paint and powder coating, blackening, protective post-treatment, precious metals and lacquers, electronic and PCB solutions; and paint products, including protective, pipe, automotive and general industrial, marine, aerospace paint products, as well as architectural coatings, including water proofing. It also supplies customized turnkey plants and components for surface finishing, waste-water and effluent treatment, and other engineering solutions; and lubricants, such as rust preventives, cutting oils, wire-drawing lubricants, heat treatment fluid, forming fluid Β non wire, industrial cleaner, and other industrial oil. In addition, the company is involved in the conceptualization, designing, manufacturing, and installing of surface finishing systems; and operates shopping malls. The company serves its products to automotive and heavy equipment, hardware, electronics, white goods, jewelry, PSUs, aeronautics, railway, defense, oil and gas, marine, drinking water, OEM, power, chemical and fertilizer, hardware and fasteners, steel, electricals and electronics, architectural and bath fittings, general manufacturing, wire and cables, tube and pipe, die casting, bearings, tool and auto manufacturing, aluminum, and glass industries. Grauer & Weil (India) Limited was incorporated in 1957 and is headquartered in Mumbai, India.
Valuation
Profitability
Returns
Solvency
AI Summary
Indian StockStrengths1
- Healthy return on equity of 17.9%
Concerns1
- Negative free cash flow (βΉ19 Cr)
Rule-based from financial data. Not advice.
Monthly Returns
Year-to-Date ROI
Historical Volatility
Historical Performance
Revenue, profitability, and cash flow trends (βΉ Crores)
Revenue (10Y)
Operating Income (10Y)
Net Profit (10Y)
Operating Margin % (10Y)
Dividend Payout % (10Y)
Free Cash Flow (10Y)
Growth Summary
Latest fiscal year: Mar 2025
Historical Growth
Year-by-year revenue, profitability, and cash flow (βΉ Crores, last 10 years)
| Year | Revenue | Op. Income | Net Profit | CFO | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|---|
| Mar 2025 | βΉ1.13 K Cr | β | βΉ157.00 Cr | β | β | 16.8% | 6.9% | 9.0% |
| Mar 2024 | βΉ1.05 K Cr | β | βΉ144.00 Cr | β | β | 17.9% | 8.1% | 28.6% |
| Mar 2023 | βΉ975.00 Cr | β | βΉ112.00 Cr | β | β | 16.5% | 27.3% | 43.6% |
| Mar 2022 | βΉ766.00 Cr | β | βΉ78.00 Cr | β | β | 13.4% | 26.8% | 11.4% |
| Mar 2021 | βΉ604.00 Cr | β | βΉ70.00 Cr | β | β | 13.6% | -1.9% | -7.9% |
| Mar 2020 | βΉ616.00 Cr | β | βΉ76.00 Cr | β | β | 17.0% | 3.0% | 18.8% |
| Mar 2019 | βΉ598.00 Cr | β | βΉ64.00 Cr | β | β | 15.9% | 21.5% | 4.9% |
| Mar 2018 | βΉ492.00 Cr | β | βΉ61.00 Cr | β | β | 17.2% | 14.2% | 10.9% |
| Mar 2017 | βΉ431.00 Cr | β | βΉ55.00 Cr | β | β | 18.0% | 4.9% | 41.0% |
| Mar 2016 | βΉ411.00 Cr | β | βΉ39.00 Cr | β | β | 15.5% | 1.0% | 18.2% |
Financial Statements
Income statement, balance sheet, and cash flow (βΉ Crores, as reported)
Consolidated Figures in USD Millions.
| Unnamed: 0 | TTM |
|---|---|
| Revenue / Net Sales | 1,148 |
| Total Expenses | 970 |
| EBIT / Operating Profit | 178 |
| OPM % | 16% |
| Other Income | 48 |
| Finance Costs | 3 |
| Depreciation & Amortisation | 24 |
| Profit Before Tax | 199 |
| Tax % | - |
| Net Profit / PAT | 151 |
| EPS (βΉ) | 3.34 |
| Dividend Payout % | - |
Peer Comparison
Materials sector peers, ranked by market cap
| Company | Market Cap | Revenue | P/E | P/B | EV/EBITDA | Rev G 1Y |
|---|---|---|---|---|---|---|
| Grauer & Weil (India) Ltd.this co. | βΉ3.35 K Cr | βΉ1.13 K Cr | 22.20 | 3.38 | 14.69 | 6.9% |
| UltraTech Cement Ltd | βΉ3.55 L Cr | βΉ71.89 K Cr | 48.60 | 5.02 | 27.23 | 4.7% |
| JSW Steel Limited | βΉ2.88 L Cr | βΉ1.28 L Cr | 38.00 | 3.45 | 14.23 | -5.5% |
| Asian Paints Ltd. | βΉ2.77 L Cr | βΉ29.55 K Cr | 69.60 | 14.50 | 35.04 | -5.4% |
| Hindustan Zinc Ltd. | βΉ2.66 L Cr | βΉ33.97 K Cr | 25.50 | 19.57 | 18.58 | 17.4% |
| Coal India Limited | βΉ2.64 L Cr | βΉ1.59 K Cr | 12.40 | 13.24 | 16.33 | 5.1% |
| Vedanta Limited | βΉ2.49 L Cr | βΉ74.30 K Cr | 26.50 | 3.37 | 12.82 | 5.0% |
| Industry Average | β | βΉ10.75 K Cr | 47.54 | 5.23 | 30.19 | 121.8% |