Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹3447 Cr.
Stock P/E
21
P/B
3.1
Current Price
₹76
Book Value
₹ 24.7
Face Value
1
52W High
₹89.8
52W Low
₹ 49.7
Dividend Yield
0.66%

Grauer & Weil (I) Overview

Business

Grauer & Weil (India) Ltd. is a diversified chemical company primarily engaged in the manufacturing and marketing of a wide range of industrial products. Its core businesses include surface finishing solutions (chemicals, processes, and equipment for electroplating and metal finishing), industrial and automotive lubricants (under the 'GROZ' brand), protective coatings, and paints. The company also has a presence in real estate development. It makes money through the sale of its manufactured chemical products, lubricants, paints, and from income generated by its real estate projects.

Revenue Mix

Grauer & Weil operates primarily through the following segments:

Surface Finishing: Provides chemicals, specialized processes, and equipment for electroplating and metal finishing applications. This has historically been a foundational segment.

Lubricants: Manufactures and markets a range of industrial and automotive lubricants.

Protective Coatings & Paints: Offers high-performance industrial coatings, anti-corrosion solutions, decorative paints, and marine coatings.

Real Estate: Engages in property development activities.

While specific recent percentage breakdowns are not publicly detailed, Surface Finishing, Lubricants, and Coatings/Paints collectively form the majority of its operational revenue.

Industry

The company operates within the broad Indian chemicals sector, specifically in specialty chemicals, performance chemicals, and consumer paints. It holds a well-established, though not dominant, position in its niche markets. In surface finishing, it competes with both domestic and international players. In lubricants, it competes with major oil companies and other independent manufacturers, typically catering to specific industrial segments where its 'GROZ' brand has recognition. The paints and coatings segment is also highly competitive, with large established players. Grauer & Weil leverages its technical expertise and diversified product portfolio to carve out its market share.

MOAT

Technical Expertise & R&D: A long operating history and continuous investment in R&D, particularly in surface finishing technology, allows for product customization and specialized solutions.

Customer Relationships & Switching Costs: For industrial clients, the critical nature of products like surface finishing chemicals and specialized lubricants often leads to long-term relationships and higher switching costs due to performance reliability and technical support.

Brand Recognition: The 'GROZ' brand for lubricants has established recognition in specific industrial and automotive aftermarket segments.

Diversification: A diversified product portfolio across multiple chemical verticals and end-user industries provides resilience against downturns in any single segment.

Growth Drivers

Industrial & Manufacturing Growth: The "Make in India" initiative and growth in sectors like automotive, general engineering, and capital goods will drive demand for surface finishing chemicals, industrial lubricants, and protective coatings.

Infrastructure Development: Ongoing and planned infrastructure projects (roads, construction, industrial parks) will boost demand for paints, protective coatings, and construction-related chemicals.

New Product Development: Introduction of innovative, higher-performance, and environmentally friendly chemicals and coatings can open new market opportunities.

Increased Aftermarket Demand: A growing vehicle parc and industrial machinery base will fuel consistent demand for lubricants.

Exports: Expanding international sales of its specialty chemical products could be a growth avenue.

Risks

Raw Material Price Volatility: Dependence on crude oil derivatives and other commodity chemicals makes its input costs susceptible to global price fluctuations, impacting margins.

Intense Competition: All its operating segments face significant competition from both large domestic and global players, leading to pricing pressure and market share battles.

Economic Downturns: A slowdown in industrial activity or general economic recession can directly impact demand for its products across all segments.

Regulatory & Environmental Compliance: The chemical industry is subject to stringent environmental and safety regulations; changes or non-compliance can lead to operational disruptions or penalties.

Technological Changes: The need to continuously invest in R&D and adapt to evolving technologies and customer preferences to remain competitive.

Management & Ownership

Grauer & Weil (India) Ltd. is promoted and largely managed by the founders' family, maintaining significant control over the company's operations and strategic direction. The management team typically brings decades of experience in the chemical industry. The promoter group generally holds a substantial stake in the company, aligning their interests with long-term growth.

Outlook

Grauer & Weil (India) Ltd. is a well-established and diversified participant in the Indian chemical sector, benefiting from its long-standing presence and technical expertise in niche areas like surface finishing and industrial lubricants. The company is well-positioned to capitalize on India's projected industrial and infrastructure growth, which should drive demand for its core products. However, it operates in highly competitive markets with exposure to raw material price volatility, which can put pressure on profitability. Its ability to continuously innovate, manage costs effectively, and judiciously expand its market reach across its diversified segments will be key to sustaining growth amidst the challenging competitive landscape.

Grauer & Weil (I) Share Price

Live · BSE / NSE · Inception: 1957
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Grauer & Weil (I) Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 333 264 255 275 340 253 291 291 355 299
Other Income 8 8 14 12 12 13 11 12 13 12
Total Income 342 273 268 287 352 266 303 303 369 311
Total Expenditure 294 200 212 222 311 201 248 252 296 251
Operating Profit 48 72 56 64 42 65 55 51 72 61
Interest 3 0 0 1 2 1 0 0 1 1
Depreciation 5 5 6 6 6 6 6 6 6 6
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 39 67 51 58 34 58 48 44 65 54
Provision for Tax 10 16 13 15 9 15 10 12 16 14
Profit After Tax 29 51 38 43 26 44 39 32 50 40
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 29 51 38 43 26 44 39 32 50 40
Adjusted Earnings Per Share 0.6 1.1 0.8 1 0.6 1 0.9 0.7 1.1 0.9

Grauer & Weil (I) Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 425 432 497 601 619 606 768 982 1069 1133 1190 1236
Other Income 4 4 11 12 13 20 18 22 34 49 50 48
Total Income 429 435 509 613 632 626 786 1004 1102 1182 1240 1286
Total Expenditure 347 346 400 496 523 510 659 829 880 947 996 1047
Operating Profit 82 89 108 117 109 116 127 175 222 236 244 239
Interest 10 3 3 2 3 3 3 3 5 4 4 2
Depreciation 14 14 15 15 19 18 20 20 21 22 24 24
Exceptional Income / Expenses -2 0 0 -6 9 0 2 -1 0 0 0 0
Profit Before Tax 56 73 91 94 95 94 107 152 196 210 216 211
Provision for Tax 14 19 27 30 20 25 28 39 50 52 52 52
Profit After Tax 42 54 64 64 76 69 79 113 146 157 164 161
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 42 54 64 64 76 69 79 113 146 157 164 161
Adjusted Earnings Per Share 0.9 1.2 1.4 1.4 1.7 1.5 1.7 2.5 3.2 3.5 3.6 3.6

Grauer & Weil (I) Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 251 300 353 401 445 514 582 679 805 939 1082
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 1 1 0 0 0 0 3 2 4
Other Non-Current Liabilities 47 43 49 49 48 51 50 53 54 48 42
Total Current Liabilities 99 111 103 131 149 185 191 222 263 297 318
Total Liabilities 397 454 507 581 642 750 824 954 1124 1286 1445
Fixed Assets 210 212 206 231 241 238 247 244 243 254 277
Other Non-Current Assets 16 9 9 24 21 13 25 72 48 95 307
Total Current Assets 171 233 291 326 380 499 552 638 833 936 861
Total Assets 397 454 507 581 642 750 824 954 1124 1286 1445

Grauer & Weil (I) Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 5 13 36 22 39 33 105 117 96 127 108
Cash Flow from Operating Activities 77 87 71 33 84 117 44 114 160 144 152
Cash Flow from Investing Activities -8 -54 -61 -13 -53 -43 -17 -116 -109 -120 -184
Cash Flow from Financing Activities -62 -10 -25 -2 -37 -3 -15 -19 -20 -42 -28
Net Cash Inflow / Outflow 8 23 -14 17 -5 71 12 -21 31 -19 -60
Closing Cash & Cash Equivalent 13 36 22 39 33 105 117 96 127 108 48

Grauer & Weil (I) Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 0.93 1.2 1.41 1.41 1.67 1.52 1.74 2.49 3.23 3.47 3.62
CEPS(Rs) 1.24 1.5 1.74 1.75 2.09 1.92 2.17 2.93 3.69 3.96 4.16
DPS(Rs) 0.14 0.2 0.3 0.3 0.25 0.25 0.33 0.4 0.25 0.5 0.5
Book NAV/Share(Rs) 5.53 6.62 7.8 8.85 9.81 11.34 12.85 14.98 17.76 20.72 23.86
Core EBITDA Margin(%) 15.2 16.22 17.41 16.07 14.23 14.59 13.08 14.13 16.36 14.93 15.04
EBIT Margin(%) 12.82 14.29 16.75 14.63 14.62 14.81 13.16 14.27 17.43 17.04 16.98
Pre Tax Margin(%) 10.91 13.81 16.29 14.39 14.14 14.37 12.77 14.04 17.02 16.76 16.7
PAT Margin (%) 8.26 10.28 11.46 9.76 11.24 10.49 9.42 10.43 12.69 12.57 12.69
Cash Profit Margin (%) 11.04 12.91 14.15 12.13 14.06 13.3 11.76 12.26 14.52 14.36 14.58
ROA(%) 10.44 12.74 13.28 11.74 12.4 9.89 10.01 12.7 14.08 13.05 12.02
ROE(%) 18.01 19.67 19.51 16.93 17.93 14.35 14.37 17.91 19.71 18.02 16.23
ROCE(%) 23.22 25.2 27.37 24.45 22.26 19.47 19.39 23.76 26.33 24.02 21.55
Receivable days 60.27 53.04 53.31 55.81 61.06 67.06 56.05 52.87 58.48 56.1 52.83
Inventory Days 47.59 46.01 45.23 45.26 54.48 56.03 51.51 45.56 41.9 42.9 47.31
Payable days 68.53 73.76 75 66.38 82.35 102.28 85.58 73.81 81.3 86.19 94.89
PER(x) 12.78 17.15 19.76 17.46 10.12 12.92 16.85 19.77 27.36 23.66 15
Price/Book(x) 2.15 3.1 3.57 2.78 1.73 1.73 2.28 3.29 4.97 3.96 2.28
Dividend Yield(%) 1.18 0.98 1.08 1.22 1.48 1.28 1.11 0.81 0.28 0.61 0.92
EV/Net Sales(x) 1.3 2.02 2.31 1.72 1.05 1.08 1.42 2 3.37 2.88 1.88
EV/Core EBITDA(x) 6.73 9.77 10.61 8.81 5.97 5.66 8.56 11.22 16.22 13.83 9.16
Net Sales Growth(%) 1.48 1.55 15.24 20.87 3.05 -2.19 26.82 27.79 8.87 6.03 5.02
EBIT Growth(%) 8.5 15.29 23.69 2.72 3.06 -1.6 13.36 40.37 30.1 6.08 2.99
PAT Growth(%) 26.21 28.69 17.68 0.15 18.74 -9.27 14.48 43.39 29.5 7.46 4.34
EPS Growth(%) 26.21 28.68 17.67 0.15 18.74 -9.27 14.48 43.39 29.5 7.46 4.34
Debt/Equity(x) 0.11 0.07 0.02 0.05 0.04 0.04 0.03 0.03 0.03 0.01 0.01
Current Ratio(x) 1.72 2.11 2.81 2.49 2.55 2.7 2.89 2.87 3.17 3.15 2.71
Quick Ratio(x) 1.07 1.48 2.15 1.78 1.82 2.19 2.14 2.3 2.65 2.63 2.15
Interest Cover(x) 6.73 29.77 36.55 59.21 30.25 34.03 33.96 61.05 42.14 59.29 59.83
Total Debt/Mcap(x) 0.05 0.02 0.01 0.02 0.03 0.02 0.01 0.01 0.01 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +5% +7% +14% +11%
Operating Profit CAGR +3% +12% +16% +12%
PAT CAGR +4% +13% +19% +15%
Share Price CAGR -15% +8% +20% +14%
ROE Average +16% +18% +17% +18%
ROCE Average +22% +24% +23% +23%

Grauer & Weil (I) Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 69.04 %
FII 0.35 %
DII (MF + Insurance) 0.05 %
Public (retail) 30.55 %
Others 0.01 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 69.0569.0569.0469.0469.0469.0469.0369.0369.0369.04
FII 0.950.910.950.850.860.790.680.590.420.35
DII 0.020.010.040.080.090.020.020.020.060.05
Public 29.9930.0429.9730.0330.0230.1530.2630.3530.4930.55
Others 0000000000
Total 100100100100100100100100100100

Grauer & Weil (I) Peer Comparison

Chemicals Edit Columns

Grauer & Weil (I) Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Grauer & Weil (I) Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Debtor days have increased from 86.19 to 94.89days.
  • Stock is trading at 3.1 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp