Chemicals · Founded 1957 · www.growel.com · BSE 505710 · NSE GRAUER& WEIL · ISIN INE266D01021
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -15% | 8% | 20% | 14% |
| ROE Average | 16% | 18% | 17% | 18% |
| ROCE Average | 22% | 24% | 23% | 23% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.05 | 69.05 | 69.04 | 69.04 | 69.04 | 69.04 | 69.03 | 69.03 | 69.03 | 69.04 |
| FII | 0.95 | 0.91 | 0.95 | 0.85 | 0.86 | 0.79 | 0.68 | 0.59 | 0.42 | 0.35 |
| DII | 0.02 | 0.01 | 0.04 | 0.08 | 0.09 | 0.02 | 0.02 | 0.02 | 0.06 | 0.05 |
| Public | 29.99 | 30.04 | 29.97 | 30.03 | 30.02 | 30.15 | 30.26 | 30.35 | 30.49 | 30.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 15.65 | 31.31 | 31.3 | 31.3 | 31.3 | 31.3 | 31.3 | 31.3 | 31.3 | 31.31 |
| FII | 0.22 | 0.41 | 0.43 | 0.39 | 0.39 | 0.36 | 0.31 | 0.27 | 0.19 | 0.16 |
| DII | 0 | 0.01 | 0.02 | 0.04 | 0.04 | 0.01 | 0.01 | 0.01 | 0.03 | 0.02 |
| Public | 6.8 | 13.62 | 13.59 | 13.62 | 13.61 | 13.67 | 13.72 | 13.76 | 13.82 | 13.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 22.67 | 45.34 | 45.34 | 45.34 | 45.34 | 45.34 | 45.34 | 45.34 | 45.34 | 45.34 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.05 | 69.05 | 69.04 | 69.04 | 69.04 | 69.04 | 69.03 | 69.03 | 69.03 | 69.04 |
| FII | 0.95 | 0.91 | 0.95 | 0.85 | 0.86 | 0.79 | 0.68 | 0.59 | 0.42 | 0.35 |
| DII | 0.02 | 0.01 | 0.04 | 0.08 | 0.09 | 0.02 | 0.02 | 0.02 | 0.06 | 0.05 |
| Public | 29.99 | 30.04 | 29.97 | 30.03 | 30.02 | 30.15 | 30.26 | 30.35 | 30.49 | 30.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 15.65 | 31.31 | 31.3 | 31.3 | 31.3 | 31.3 | 31.3 | 31.3 | 31.3 | 31.31 |
| FII | 0.22 | 0.41 | 0.43 | 0.39 | 0.39 | 0.36 | 0.31 | 0.27 | 0.19 | 0.16 |
| DII | 0 | 0.01 | 0.02 | 0.04 | 0.04 | 0.01 | 0.01 | 0.01 | 0.03 | 0.02 |
| Public | 6.8 | 13.62 | 13.59 | 13.62 | 13.61 | 13.67 | 13.72 | 13.76 | 13.82 | 13.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 22.67 | 45.34 | 45.34 | 45.34 | 45.34 | 45.34 | 45.34 | 45.34 | 45.34 | 45.34 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.