♥
ISIN : INE266D01021
NSE : GRAUWEIL
BSE : 505710
Face Value : 1
Industry : Chemicals
EPS : 3.23
EPS (TTM) : 4.48
Price to Earning (P/E) : 19.10
Book Value : 35.52
Price to Bookvalue (P/B) : 1.74
Dividend Yield : 1 %
Return on Equity (ROE) : 19.71 %
Return on Capital Employed (ROCE) : 26.33 %
Grauer & Weil (India) Limited
ISIN : INE266D01021
NSE : GRAUWEIL
BSE : 505710
Face Value : 1
Industry : Chemicals
EPS : 3.23
EPS (TTM) : 4.48
Price to Earning (P/E) : 19.10
Book Value : 35.52
Price to Bookvalue (P/B) : 1.74
Dividend Yield : 1 %
Return on Equity (ROE) : 19.71 %
Return on Capital Employed (ROCE) : 26.33 %
Grauer & share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 57.44 - 61.68 7.4 % |
| Low / High | 55.23 - 62.6 13.3 % |
| Trade Volume | 2.15 Lk |
| 52 Week Low / High | 49.7 - 111.45 124.2 % |
-
YOU MAY ALSO LIKE
- Stock market course tutorial
Stock Market Investment Course explained in simple words. - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - Share Market basics for beginners
Share Market jargons in simple terms - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE
CONSOLIDATED QUARTERLY RESULT FOR GRAUER & WEIL (INDIA) LIMITED
| Date End | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 1988.6 | 2048.9 | 2508.9 | 3271.8 | 2002.6 | 2504.9 | 2850.3 | 3331.2 | 2640.9 | 2546.9 |
| Total Income | 2029.4 | 2091.6 | 2563.7 | 3323.9 | 2060.1 | 2579.2 | 2943.8 | 3415.8 | 2725.3 | 2684.9 |
| Total Expenditure | 1589.6 | 1662.8 | 2040.6 | 2971.8 | 1524.8 | 2016.5 | 2304.6 | 2938.4 | 2002.4 | 2120 |
| Other Income | 40.8 | 42.7 | 54.8 | 52.1 | 57.5 | 74.3 | 93.5 | 84.6 | 84.4 | 138 |
| Operating Profit | 439.8 | 428.8 | 523.1 | 352.1 | 535.3 | 562.7 | 639.2 | 477.4 | 722.9 | 564.9 |
| Interest | 4.4 | 6.9 | 7.5 | 2.7 | 2.9 | 4 | 31.6 | 2.6 | 3.8 | |
| Exceptional Items | -7.2 | |||||||||
| PBDT | 435.4 | 428.8 | 516.2 | 337.4 | 532.6 | 559.8 | 635.2 | 445.8 | 720.3 | 561.1 |
| Depreciation | 49.9 | 50.4 | 51.1 | 46.7 | 51.2 | 52.6 | 53.6 | 53.8 | 53.5 | 55.2 |
| Profit Before Tax | 385.5 | 378.4 | 465.1 | 290.7 | 481.4 | 507.2 | 581.6 | 392 | 666.8 | 505.9 |
| Tax | 97.2 | 98.5 | 120.7 | 73.7 | 112.4 | 132.6 | 154.1 | 100.3 | 159.7 | 129.8 |
| Profit After Tax | 288.3 | 279.9 | 344.4 | 217 | 369 | 374.6 | 427.5 | 291.7 | 507.1 | 376.1 |
| Net Profit | 288.3 | 279.9 | 344.4 | 217 | 369 | 374.6 | 427.5 | 291.7 | 507.1 | 376.1 |
| Equity Capital | 226.7 | 226.7 | 226.7 | 226.7 | 226.7 | 226.7 | 226.7 | 226.7 | 453.4 | 453.4 |
| Face Value (IN RS) | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Calculated EPS | 1.27 | 1.23 | 1.52 | 0.96 | 1.63 | 1.65 | 1.89 | 1.29 | 1.12 | 0.83 |
| Diluted Eps After Extraordinary Items | 1.27 | 1.23 | 1.52 | 0.96 | 1.63 | 1.65 | 1.89 | 0.64 | 1.12 | 0.83 |
| Diluted Eps Before Extraordinary Items | 1.27 | 1.23 | 1.52 | 0.96 | 1.63 | 1.65 | 1.89 | 0.64 | 1.12 | 0.83 |
STANDALONE QUARTERLY RESULT FOR GRAUER & WEIL (INDIA) LIMITED
| Date End | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 1978.4 | 2046.3 | 2505.1 | 3231.2 | 1976.1 | 2500.3 | 2723.8 | 3343 | 2617.9 | 2543.4 |
| Total Income | 2019.2 | 2089.1 | 2560.2 | 3282.9 | 2033.7 | 2574.2 | 2816.5 | 3425.7 | 2701.9 | 2680.7 |
| Total Expenditure | 1580.7 | 1660.7 | 2036.6 | 2942.8 | 1498.5 | 2017.2 | 2194.9 | 2954.6 | 1979.1 | 2116.8 |
| Other Income | 40.8 | 42.8 | 55.1 | 51.7 | 57.6 | 73.9 | 92.7 | 82.7 | 84 | 137.3 |
| Operating Profit | 438.5 | 428.4 | 523.6 | 340.1 | 535.2 | 557 | 621.6 | 471.1 | 722.8 | 563.9 |
| Interest | 4.4 | 6.9 | 6.9 | 2.1 | 2.3 | 3.2 | 30.7 | 2.5 | 3.6 | |
| Exceptional Items | -7.2 | |||||||||
| PBDT | 434.1 | 428.4 | 516.7 | 326 | 533.1 | 554.7 | 618.4 | 440.4 | 720.3 | 560.3 |
| Depreciation | 49.7 | 50.4 | 51 | 45.3 | 50 | 51.5 | 52.6 | 52.6 | 53.3 | 55 |
| Profit Before Tax | 384.4 | 378 | 465.7 | 280.7 | 483.1 | 503.2 | 565.8 | 387.8 | 667 | 505.3 |
| Tax | 97.2 | 98.5 | 120.7 | 73.5 | 111.1 | 134.2 | 153.9 | 100.3 | 160 | 129.7 |
| Profit After Tax | 287.2 | 279.5 | 345 | 207.2 | 372 | 369 | 411.9 | 287.5 | 507 | 375.6 |
| Net Profit | 287.2 | 279.5 | 345 | 207.2 | 372 | 369 | 411.9 | 287.5 | 507 | 375.6 |
| Equity Capital | 226.7 | 226.7 | 226.7 | 226.7 | 226.7 | 226.7 | 226.7 | 226.7 | 453.4 | 453.4 |
| Face Value (IN RS) | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Calculated EPS | 1.27 | 1.23 | 1.52 | 0.91 | 1.64 | 1.63 | 1.82 | 1.27 | 1.12 | 0.83 |
| Diluted Eps After Extraordinary Items | 1.27 | 1.23 | 1.52 | 0.91 | 1.64 | 1.63 | 1.82 | 0.63 | 1.12 | 0.83 |
| Diluted Eps Before Extraordinary Items | 1.27 | 1.23 | 1.52 | 0.91 | 1.64 | 1.63 | 1.82 | 0.63 | 1.12 | 0.83 |
CONSOLIDATED ANNUAL RESULT FOR GRAUER & WEIL (INDIA) LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 7682.9 | 9818.2 | 10689 |
| Total Income | 7821 | 10008.4 | 10998.9 |
| Total Expenditure | 6556.6 | 8264.8 | 8784.3 |
| Other Income | 138.1 | 190.2 | 309.9 |
| Operating Profit | 1264.4 | 1743.6 | 2214.6 |
| Interest | 25.1 | 18.6 | 41.2 |
| Exceptional Items | 24.2 | -7.2 | |
| PBDT | 1263.5 | 1717.8 | 2173.4 |
| Depreciation | 196.3 | 198.1 | 211.2 |
| Profit Before Tax | 1067.2 | 1519.7 | 1962.2 |
| Tax | 280.5 | 390.1 | 499.4 |
| Profit After Tax | 786.7 | 1129.6 | 1462.8 |
| Net Profit | 786.7 | 1129.6 | 1462.8 |
| Equity Capital | 226.7 | 226.7 | 226.7 |
| Face Value (IN RS) | 1 | 1 | 1 |
| Reserves | 5597.5 | 6565.4 | 7825.4 |
| Calculated EPS | 3.47 | 4.98 | 6.45 |
| Diluted Eps After Extraordinary Items | 3.47 | 4.98 | 3.23 |
| Diluted Eps Before Extraordinary Items | 3.47 | 4.98 | 3.23 |
STANDALONE ANNUAL RESULT FOR GRAUER & WEIL (INDIA) LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 7665.6 | 9761 | 10543.2 |
| Total Income | 7805.3 | 9951.2 | 10850.1 |
| Total Expenditure | 6539.3 | 8220.8 | 8665.2 |
| Other Income | 139.7 | 190.2 | 306.9 |
| Operating Profit | 1266 | 1730.4 | 2184.9 |
| Interest | 25.1 | 18 | 38.3 |
| Exceptional Items | 17.6 | -7.2 | |
| PBDT | 1258.5 | 1705.2 | 2146.6 |
| Depreciation | 195.6 | 196.4 | 206.7 |
| Profit Before Tax | 1062.9 | 1508.8 | 1939.9 |
| Tax | 280.5 | 389.9 | 499.5 |
| Profit After Tax | 782.4 | 1118.9 | 1440.4 |
| Net Profit | 782.4 | 1118.9 | 1440.4 |
| Equity Capital | 226.7 | 226.7 | 226.7 |
| Face Value (IN RS) | 1 | 1 | 1 |
| Reserves | 5609 | 6565.4 | 7800.5 |
| Calculated EPS | 3.45 | 4.94 | 6.35 |
| Diluted Eps After Extraordinary Items | 3.45 | 4.94 | 3.18 |
| Diluted Eps Before Extraordinary Items | 3.45 | 4.94 | 3.18 |
CONSOLIDATED PROFIT / LOSS FOR GRAUER & WEIL (INDIA) LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 655.72 Cr | 836.64 Cr | 1082.56 Cr | 1153.08 Cr |
| Sales | 638.36 Cr | 809.8 Cr | 1037.63 Cr | 1110.84 Cr |
| Processing Charges / Service Income | 11.61 Cr | 23.42 Cr | 39.54 Cr | 36.72 Cr |
| Less: Excise Duty | 0 | 3.1 Lk | 69.96 Lk | 0 |
| Net Sales | 605.83 Cr | 768.26 Cr | 981.12 Cr | 1068.9 Cr |
| Increase/Decrease in Stock | 7.46 Cr | -21.45 Cr | 80.21 Lk | -6.53 Cr |
| Raw Material Consumed | 306.96 Cr | 452.91 Cr | 555.1 Cr | 563.23 Cr |
| Opening Raw Materials | 46.31 Cr | 45.08 Cr | 73.28 Cr | 56.5 Cr |
| Purchases Raw Materials | 302.35 Cr | 476.25 Cr | 533.99 Cr | 562.45 Cr |
| Closing Raw Materials | 45.08 Cr | 73.28 Cr | 56.5 Cr | 60.06 Cr |
| Other Direct Purchases / Brought in cost | 3.37 Cr | 4.87 Cr | 4.32 Cr | 4.35 Cr |
| Power & Fuel Cost | 4.31 Cr | 6.01 Cr | 6.91 Cr | 7.17 Cr |
| Electricity & Power | 4.31 Cr | 6.01 Cr | 6.91 Cr | 7.17 Cr |
| Employee Cost | 70.07 Cr | 81.66 Cr | 94.03 Cr | 106.57 Cr |
| Salaries, Wages & Bonus | 63.04 Cr | 73.28 Cr | 85.58 Cr | 96.38 Cr |
| Contributions to EPF & Pension Funds | 2.48 Cr | 2.68 Cr | 2.85 Cr | 3.24 Cr |
| Workmen and Staff Welfare Expenses | 4.55 Cr | 5.7 Cr | 5.59 Cr | 6.94 Cr |
| Other Manufacturing Expenses | 81.66 Cr | 91.77 Cr | 114.79 Cr | 137.27 Cr |
| Processing Charges | 45.34 Cr | 42.12 Cr | 59.58 Cr | 75.74 Cr |
| Repairs and Maintenance | 5.33 Cr | 8.59 Cr | 9.25 Cr | 11.73 Cr |
| Packing Material Consumed | 22.22 Cr | 31.3 Cr | 35.01 Cr | 34.34 Cr |
| General and Administration Expenses | 14.67 Cr | 22.79 Cr | 34.21 Cr | 39.59 Cr |
| Rent , Rates & Taxes | 2.19 Cr | 2.63 Cr | 3.47 Cr | 3.76 Cr |
| Insurance | 2.2 Cr | 2.12 Cr | 2.13 Cr | 2.34 Cr |
| Printing and stationery | 56.31 Lk | 64.65 Lk | 1.45 Cr | 1.52 Cr |
| Professional and legal fees | 7.58 Cr | 10.95 Cr | 13.58 Cr | 15.81 Cr |
| Traveling and conveyance | 2.99 Cr | 5.03 Cr | 7.8 Cr | 9.14 Cr |
| Selling and Distribution Expenses | 14.22 Cr | 14.47 Cr | 16.57 Cr | 22.56 Cr |
| Advertisement & Sales Promotion | 1.03 Cr | 1.57 Cr | 3.28 Cr | 4.96 Cr |
| Freight and Forwarding | 12.69 Cr | 12.84 Cr | 13.29 Cr | 16.8 Cr |
| Miscellaneous Expenses | 5.6 Cr | 6.72 Cr | 5.67 Cr | 10.43 Cr |
| Bad debts /advances written off | 53.22 Lk | 1.64 Cr | 1.76 Cr | 4.93 Cr |
| Provision for doubtful debts | 0 | 1.89 Lk | 10 Lk | 9.99 Lk |
| Loss on disposal of fixed assets(net) | 0 | 24.71 Lk | 85,000 | 0 |
| Loss on foreign exchange fluctuations | 61.75 Lk | 0 | 0 | 0 |
| Total Expenditure | 504.95 Cr | 654.9 Cr | 828.08 Cr | 880.3 Cr |
| Other Income | 14.74 Cr | 13.81 Cr | 21.98 Cr | 33.52 Cr |
| Interest Received | 9.39 Cr | 10.93 Cr | 14.25 Cr | 26.12 Cr |
| Dividend Received | 28,000 | 1.22 Lk | 7.86 Lk | 4.77 Lk |
| Profit on sale of Fixed Assets | 2.79 Cr | 0 | 0 | 12.37 Lk |
| Profits on sale of Investments | 88.06 Lk | 19.62 Lk | 2.2 Lk | 74.67 Lk |
| Foreign Exchange Gains | 0 | 67.89 Lk | 3.39 Cr | 85.65 Lk |
| Operating Profit | 115.62 Cr | 127.18 Cr | 175.02 Cr | 222.12 Cr |
| Interest | 2.85 Cr | 3.24 Cr | 2.53 Cr | 4.77 Cr |
| Bank Charges etc | 69.81 Lk | 73 Lk | 66.84 Lk | 65.02 Lk |
| PBDT | 112.77 Cr | 123.94 Cr | 172.49 Cr | 217.35 Cr |
| Depreciation | 18.41 Cr | 19.63 Cr | 19.81 Cr | 21.12 Cr |
| Profit Before Taxation & Exceptional Items | 94.37 Cr | 104.31 Cr | 152.68 Cr | 196.22 Cr |
| Exceptional Income / Expenses | 0 | 2.42 Cr | -72.28 Lk | 0 |
| Profit Before Tax | 94.37 Cr | 106.82 Cr | 151.96 Cr | 196.22 Cr |
| Provision for Tax | 25.43 Cr | 28.05 Cr | 39.01 Cr | 49.94 Cr |
| Current Income Tax | 25.2 Cr | 28.39 Cr | 40.03 Cr | 50.29 Cr |
| Deferred Tax | 22.48 Lk | -34.44 Lk | -1.02 Cr | -34.55 Lk |
| Profit After Tax | 68.94 Cr | 78.77 Cr | 112.95 Cr | 146.28 Cr |
| Share of Associate | -12.67 Lk | 0 | 0 | 0 |
| Consolidated Net Profit | 68.81 Cr | 78.77 Cr | 112.95 Cr | 146.28 Cr |
| Profit Balance B/F | 9.2 Cr | 18.01 Cr | 22.45 Cr | 20.66 Cr |
| Appropriations | 78.01 Cr | 96.78 Cr | 135.4 Cr | 166.94 Cr |
| General Reserves | 60 Cr | 63 Cr | 0 | 0 |
| Other Appropriation | 1,000 | 11.34 Cr | 114.74 Cr | 18.14 Cr |
| Equity Dividend % | 50 | 65 | 80 | 50 |
| Earnings Per Share | 3.04 | 3.47 | 4.98 | 6.45 |
| Adjusted EPS | 3.04 | 3.47 | 4.98 | 3.23 |
STANDALONE PROFIT / LOSS FOR GRAUER & WEIL (INDIA) LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 654.67 Cr | 834.9 Cr | 1076.83 Cr | 1138.51 Cr |
| Sales | 637.32 Cr | 808.07 Cr | 1032.66 Cr | 1096.65 Cr |
| Processing Charges / Service Income | 11.61 Cr | 23.42 Cr | 38.79 Cr | 36.33 Cr |
| Less: Excise Duty | 0 | 3.1 Lk | 69.96 Lk | 0 |
| Net Sales | 604.78 Cr | 766.53 Cr | 975.4 Cr | 1054.32 Cr |
| Increase/Decrease in Stock | 7.67 Cr | -21.45 Cr | -76.91 Lk | -6.32 Cr |
| Raw Material Consumed | 306.66 Cr | 452.54 Cr | 555.06 Cr | 558.14 Cr |
| Opening Raw Materials | 46.31 Cr | 45.08 Cr | 73.28 Cr | 55.42 Cr |
| Purchases Raw Materials | 302.35 Cr | 476.25 Cr | 533.01 Cr | 557.06 Cr |
| Closing Raw Materials | 45.08 Cr | 73.28 Cr | 55.42 Cr | 58.7 Cr |
| Other Direct Purchases / Brought in cost | 3.08 Cr | 4.49 Cr | 4.19 Cr | 4.35 Cr |
| Power & Fuel Cost | 4.29 Cr | 5.99 Cr | 6.89 Cr | 7.12 Cr |
| Electricity & Power | 4.29 Cr | 5.99 Cr | 6.89 Cr | 7.12 Cr |
| Employee Cost | 69.27 Cr | 80.96 Cr | 92.7 Cr | 104.09 Cr |
| Salaries, Wages & Bonus | 62.26 Cr | 72.6 Cr | 84.31 Cr | 94.05 Cr |
| Contributions to EPF & Pension Funds | 2.47 Cr | 2.68 Cr | 2.82 Cr | 3.17 Cr |
| Workmen and Staff Welfare Expenses | 4.54 Cr | 5.69 Cr | 5.57 Cr | 6.87 Cr |
| Other Manufacturing Expenses | 81.61 Cr | 91.76 Cr | 114.34 Cr | 134.6 Cr |
| Processing Charges | 45.32 Cr | 42.12 Cr | 59.25 Cr | 73.56 Cr |
| Repairs and Maintenance | 5.32 Cr | 8.58 Cr | 9.15 Cr | 11.28 Cr |
| Packing Material Consumed | 22.22 Cr | 31.3 Cr | 35.01 Cr | 34.34 Cr |
| General and Administration Expenses | 14.35 Cr | 22.49 Cr | 33.57 Cr | 38.47 Cr |
| Rent , Rates & Taxes | 2 Cr | 2.44 Cr | 3.25 Cr | 3.52 Cr |
| Insurance | 2.19 Cr | 2.11 Cr | 2.1 Cr | 2.28 Cr |
| Printing and stationery | 55.43 Lk | 63.98 Lk | 1.44 Cr | 1.47 Cr |
| Professional and legal fees | 7.58 Cr | 10.95 Cr | 13.42 Cr | 15.66 Cr |
| Traveling and conveyance | 2.91 Cr | 4.96 Cr | 7.64 Cr | 8.67 Cr |
| Selling and Distribution Expenses | 14.07 Cr | 14.32 Cr | 16.4 Cr | 22.28 Cr |
| Advertisement & Sales Promotion | 1.01 Cr | 1.56 Cr | 3.3 Cr | 5.2 Cr |
| Freight and Forwarding | 12.6 Cr | 12.72 Cr | 13.09 Cr | 16.27 Cr |
| Miscellaneous Expenses | 5.37 Cr | 6.59 Cr | 5.48 Cr | 10.03 Cr |
| Bad debts /advances written off | 53.22 Lk | 1.64 Cr | 1.76 Cr | 4.56 Cr |
| Provision for doubtful debts | 0 | 1.89 Lk | 10 Lk | 9.99 Lk |
| Loss on disposal of fixed assets(net) | 0 | 24.71 Lk | 3.13 Lk | 0 |
| Loss on foreign exchange fluctuations | 38.86 Lk | 0 | 0 | 0 |
| Total Expenditure | 503.29 Cr | 653.18 Cr | 823.66 Cr | 868.4 Cr |
| Other Income | 14.74 Cr | 13.97 Cr | 21.98 Cr | 33.22 Cr |
| Interest Received | 9.39 Cr | 10.93 Cr | 14.23 Cr | 26.04 Cr |
| Dividend Received | 28,000 | 1.22 Lk | 7.86 Lk | 4.74 Lk |
| Profit on sale of Fixed Assets | 2.79 Cr | 0 | 0 | 12.57 Lk |
| Profits on sale of Investments | 88.06 Lk | 19.62 Lk | 2.2 Lk | 52.84 Lk |
| Foreign Exchange Gains | 0 | 83.82 Lk | 3.49 Cr | 84.87 Lk |
| Operating Profit | 116.24 Cr | 127.31 Cr | 173.72 Cr | 219.14 Cr |
| Interest | 2.85 Cr | 3.24 Cr | 2.47 Cr | 4.48 Cr |
| Bank Charges etc | 69.39 Lk | 72.72 Lk | 66.52 Lk | 64.89 Lk |
| PBDT | 113.39 Cr | 124.07 Cr | 171.25 Cr | 214.67 Cr |
| Depreciation | 18.33 Cr | 19.56 Cr | 19.64 Cr | 20.67 Cr |
| Profit Before Taxation & Exceptional Items | 95.06 Cr | 104.52 Cr | 151.61 Cr | 194 Cr |
| Exceptional Income / Expenses | 0 | 1.76 Cr | -72.28 Lk | 0 |
| Profit Before Tax | 95.06 Cr | 106.28 Cr | 150.88 Cr | 194 Cr |
| Provision for Tax | 25.43 Cr | 28.05 Cr | 39 Cr | 49.95 Cr |
| Current Income Tax | 25.2 Cr | 28.39 Cr | 40.03 Cr | 50.29 Cr |
| Deferred Tax | 22.48 Lk | -34.44 Lk | -1.04 Cr | -34.07 Lk |
| Profit After Tax | 69.63 Cr | 78.23 Cr | 111.89 Cr | 144.05 Cr |
| Consolidated Net Profit | 69.63 Cr | 78.23 Cr | 111.89 Cr | 144.05 Cr |
| Profit Balance B/F | 5.47 Cr | 15.1 Cr | 19 Cr | 16.15 Cr |
| Appropriations | 75.1 Cr | 93.33 Cr | 130.88 Cr | 160.2 Cr |
| General Reserves | 60 Cr | 63 Cr | 100 Cr | 125 Cr |
| Other Appropriation | 1,000 | 11.34 Cr | 14.74 Cr | 18.14 Cr |
| Equity Dividend % | 50 | 65 | 80 | 50 |
| Earnings Per Share | 3.07 | 3.45 | 4.94 | 6.35 |
| Adjusted EPS | 3.07 | 3.45 | 4.94 | 3.18 |
CONSOLIDATED CASH FLOW FOR GRAUER & WEIL (INDIA) LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 94.24 Cr | 106.82 Cr | 151.96 Cr | 196.22 Cr |
| Adjustment | 6.03 Cr | 15.18 Cr | 15.06 Cr | 2.42 Cr |
| Changes In working Capital | 32.31 Cr | -39.58 Cr | -14.05 Cr | 5.64 Cr |
| Cash Flow after changes in Working Capital | 132.58 Cr | 82.42 Cr | 152.97 Cr | 204.28 Cr |
| Cash Flow from Operating Activities | 116.73 Cr | 44.52 Cr | 113.5 Cr | 159.08 Cr |
| Cash Flow from Investing Activities | -93.24 Cr | -16.56 Cr | -111.07 Cr | -108.15 Cr |
| Cash Flow from Financing Activitie | -2.66 Cr | -15.03 Cr | -23.53 Cr | -20.24 Cr |
| Net Cash Inflow / Outflow | 20.82 Cr | 12.93 Cr | -21.1 Cr | 30.69 Cr |
| Opening Cash & Cash Equivalents | 33.45 Cr | 104.79 Cr | 117.09 Cr | 95.99 Cr |
| Closing Cash & Cash Equivalent | 54.27 Cr | 117.72 Cr | 95.99 Cr | 126.69 Cr |
STANDALONE CASH FLOW FOR GRAUER & WEIL (INDIA) LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 95.06 Cr | 106.28 Cr | 150.88 Cr | 194 Cr |
| Adjustment | 5.82 Cr | 15.78 Cr | 14.54 Cr | 1.34 Cr |
| Changes In working Capital | 31.8 Cr | -39.74 Cr | -13.11 Cr | 7.8 Cr |
| Cash Flow after changes in Working Capital | 132.68 Cr | 82.32 Cr | 152.32 Cr | 203.14 Cr |
| Cash Flow from Operating Activities | 116.83 Cr | 44.43 Cr | 112.94 Cr | 157.9 Cr |
| Cash Flow from Investing Activities | -93.24 Cr | -16.56 Cr | -115.86 Cr | -108.33 Cr |
| Cash Flow from Financing Activitie | -2.71 Cr | -15 Cr | -18.38 Cr | -20.19 Cr |
| Net Cash Inflow / Outflow | 20.87 Cr | 12.86 Cr | -21.29 Cr | 29.37 Cr |
| Opening Cash & Cash Equivalents | 33.29 Cr | 104.68 Cr | 116.91 Cr | 95.62 Cr |
| Closing Cash & Cash Equivalent | 54.16 Cr | 117.54 Cr | 95.62 Cr | 124.99 Cr |
CONSOLIDATED BALANCE SHEET FOR GRAUER & WEIL (INDIA) LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 22.67 Cr | 22.67 Cr | 22.67 Cr | 22.67 Cr |
| Equity - Authorised | 50 Cr | 50 Cr | 50 Cr | 50 Cr |
| Equity - Issued | 22.67 Cr | 22.67 Cr | 22.67 Cr | 22.67 Cr |
| Equity Paid Up | 22.67 Cr | 22.67 Cr | 22.67 Cr | 22.67 Cr |
| Face Value | 1 | 1 | 1 | 1 |
| Total Reserves | 491.36 Cr | 559.75 Cr | 656.54 Cr | 782.53 Cr |
| Capital Reserves | 91.38 Lk | 91.38 Lk | 91.38 Lk | 91.38 Lk |
| Profit & Loss Account Balance | 18.01 Cr | 22.45 Cr | 20.66 Cr | 148.81 Cr |
| General Reserves | 479.9 Cr | 542.67 Cr | 642.5 Cr | 642.5 Cr |
| Reserve excluding Revaluation Reserve | 491.36 Cr | 559.75 Cr | 656.54 Cr | 782.53 Cr |
| Shareholder's Funds | 514.03 Cr | 582.42 Cr | 679.22 Cr | 805.2 Cr |
| Secured Loans | 19.41 Lk | 10.26 Lk | 5.29 Lk | 3.01 Cr |
| Deferred Tax Assets / Liabilities | 12.31 Cr | 12.31 Cr | 10.83 Cr | 9.68 Cr |
| Deferred Tax Assets | 6.65 Cr | 7.22 Cr | 8.21 Cr | 9.36 Cr |
| Deferred Tax Liability | 18.96 Cr | 19.53 Cr | 19.04 Cr | 19.04 Cr |
| Other Long Term Liabilities | 18.57 Cr | 14.51 Cr | 14.79 Cr | 12.5 Cr |
| Long Term Provisions | 23.33 Cr | 23.47 Cr | 27.04 Cr | 31.35 Cr |
| Total Non-Current Liabilities | 54.41 Cr | 50.39 Cr | 52.71 Cr | 56.54 Cr |
| Trade Payables | 94.66 Cr | 107.67 Cr | 117.16 Cr | 131.85 Cr |
| Sundry Creditors | 94.66 Cr | 107.67 Cr | 117.16 Cr | 131.85 Cr |
| Other Current Liabilities | 52.33 Cr | 55.94 Cr | 76.89 Cr | 95.86 Cr |
| Current maturity - Others | 21.38 Lk | 0 | 0 | 0 |
| Short Term Borrowings | 18.98 Cr | 19.37 Cr | 19.12 Cr | 20.02 Cr |
| Secured ST Loans repayable on Demands | 13.91 Cr | 14.9 Cr | 14.89 Cr | 16.28 Cr |
| Working Capital Loans- Sec | 13.91 Cr | 14.74 Cr | 14.77 Cr | 15.22 Cr |
| Short Term Provisions | 15.45 Cr | 8.21 Cr | 9.17 Cr | 15.83 Cr |
| Provision for Tax | 13.27 Cr | 4.07 Cr | 3.95 Cr | 9.93 Cr |
| Total Current Liabilities | 181.42 Cr | 191.18 Cr | 222.34 Cr | 263.56 Cr |
| Total Liabilities | 749.86 Cr | 823.99 Cr | 954.26 Cr | 1125.29 Cr |
| Gross Block | 317.79 Cr | 344.12 Cr | 361.24 Cr | 380.69 Cr |
| Less: Accumulated Depreciation | 79.39 Cr | 97.48 Cr | 117.2 Cr | 137.29 Cr |
| Net Block | 238.4 Cr | 246.64 Cr | 244.04 Cr | 243.4 Cr |
| Capital Work in Progress | 3.63 Cr | 98.64 Lk | 2.99 Cr | 14.2 Cr |
| Non Current Investments | 16.94 Lk | 8.56 Lk | 4.16 Cr | 1.15 Cr |
| Long Term Investment | 16.94 Lk | 8.56 Lk | 4.16 Cr | 1.15 Cr |
| Quoted | 1.87 Lk | 2.06 Lk | 4.09 Cr | 1.07 Cr |
| Unquoted | 15.07 Lk | 6.5 Lk | 7.55 Lk | 8.35 Lk |
| Long Term Loans & Advances | 6.98 Cr | 7.51 Cr | 7.32 Cr | 15.23 Cr |
| Other Non Current Assets | 1.96 Cr | 16.92 Cr | 57.61 Cr | 17.8 Cr |
| Total Non-Current Assets | 251.14 Cr | 272.14 Cr | 316.12 Cr | 291.78 Cr |
| Currents Investments | 0 | 54.57 Lk | 13.12 Cr | 48.27 Cr |
| Unquoted | 15.07 Lk | 6.5 Lk | 7.55 Lk | 8.35 Lk |
| Inventories | 92.92 Cr | 143.2 Cr | 127.03 Cr | 137.68 Cr |
| Raw Materials | 40.93 Cr | 65.65 Cr | 56.5 Cr | 60.06 Cr |
| Work-in Progress | 12.81 Cr | 23.91 Cr | 17.6 Cr | 24.88 Cr |
| Finished Goods | 30.29 Cr | 40.49 Cr | 48.4 Cr | 48.15 Cr |
| Stores and Spare | 3.27 Cr | 3.89 Cr | 3.58 Cr | 4.15 Cr |
| Sundry Debtors | 127.01 Cr | 129.93 Cr | 183.71 Cr | 185.76 Cr |
| Debtors more than Six months | 0 | 16.55 Cr | 24.91 Cr | 19.2 Cr |
| Debtors Others | 127.27 Cr | 113.66 Cr | 159.18 Cr | 167.04 Cr |
| Cash and Bank | 254.03 Cr | 257.95 Cr | 287.33 Cr | 422.96 Cr |
| Cash in hand | 15.45 Lk | 25.76 Lk | 26.5 Lk | 26.65 Lk |
| Balances at Bank | 253.88 Cr | 257.7 Cr | 287.07 Cr | 422.69 Cr |
| Other Current Assets | 9.42 Cr | 6.32 Cr | 10.42 Cr | 18.4 Cr |
| Interest accrued and or due on loans | 0 | 1.56 Cr | 5.81 Cr | 13.43 Cr |
| Prepaid Expenses | 28.05 Lk | 65.14 Lk | 1.63 Cr | 2.33 Cr |
| Short Term Loans and Advances | 15.34 Cr | 13.91 Cr | 16.54 Cr | 20.44 Cr |
| Advances recoverable in cash or in kind | 4.72 Cr | 2.38 Cr | 3.65 Cr | 5.22 Cr |
| Total Current Assets | 498.72 Cr | 551.85 Cr | 638.14 Cr | 833.51 Cr |
| Net Current Assets (Including Current Investments) | 317.3 Cr | 360.67 Cr | 415.8 Cr | 569.95 Cr |
| Total Assets | 749.86 Cr | 823.99 Cr | 954.26 Cr | 1125.29 Cr |
| Contingent Liabilities | 27.4 Cr | 27.6 Cr | 33.48 Cr | 39.84 Cr |
| Total Debt | 19.38 Cr | 19.47 Cr | 19.17 Cr | 23.02 Cr |
| Book Value | 22.67 | 0 | 29.96 | 35.52 |
| Adjusted Book Value | 22.67 | 25.69 | 29.96 | 17.76 |
STANDALONE BALANCE SHEET FOR GRAUER & WEIL (INDIA) LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 22.67 Cr | 22.67 Cr | 22.67 Cr | 22.67 Cr |
| Equity - Authorised | 50 Cr | 50 Cr | 50 Cr | 50 Cr |
| Equity - Issued | 22.67 Cr | 22.67 Cr | 22.67 Cr | 22.67 Cr |
| Equity Paid Up | 22.67 Cr | 22.67 Cr | 22.67 Cr | 22.67 Cr |
| Face Value | 1 | 1 | 1 | 1 |
| Total Reserves | 492.98 Cr | 560.89 Cr | 656.54 Cr | 780.05 Cr |
| Profit & Loss Account Balance | 15.1 Cr | 19 Cr | 16.15 Cr | 17.06 Cr |
| General Reserves | 482.33 Cr | 545.33 Cr | 645.33 Cr | 770.33 Cr |
| Reserve excluding Revaluation Reserve | 492.98 Cr | 560.89 Cr | 656.54 Cr | 780.05 Cr |
| Shareholder's Funds | 515.65 Cr | 583.56 Cr | 679.21 Cr | 802.72 Cr |
| Secured Loans | 16.16 Lk | 9.65 Lk | 5.29 Lk | 3.01 Cr |
| Deferred Tax Assets / Liabilities | 12.31 Cr | 12.31 Cr | 10.77 Cr | 9.62 Cr |
| Deferred Tax Assets | 6.65 Cr | 7.22 Cr | 8.29 Cr | 9.36 Cr |
| Deferred Tax Liability | 18.96 Cr | 19.53 Cr | 19.06 Cr | 18.98 Cr |
| Other Long Term Liabilities | 18.57 Cr | 14.51 Cr | 14.79 Cr | 12.5 Cr |
| Long Term Provisions | 23.33 Cr | 23.47 Cr | 26.73 Cr | 31.3 Cr |
| Total Non-Current Liabilities | 54.38 Cr | 50.39 Cr | 52.34 Cr | 56.43 Cr |
| Trade Payables | 94.64 Cr | 107.65 Cr | 115.9 Cr | 130.9 Cr |
| Sundry Creditors | 94.64 Cr | 107.65 Cr | 115.9 Cr | 130.9 Cr |
| Other Current Liabilities | 52.29 Cr | 55.91 Cr | 74.42 Cr | 93.98 Cr |
| Current maturity - Others | 18.89 Lk | 0 | 0 | 0 |
| Short Term Borrowings | 18.98 Cr | 19.35 Cr | 18.48 Cr | 18.72 Cr |
| Secured ST Loans repayable on Demands | 13.91 Cr | 14.88 Cr | 14.25 Cr | 14.99 Cr |
| Working Capital Loans- Sec | 13.91 Cr | 14.74 Cr | 14.13 Cr | 13.93 Cr |
| Short Term Provisions | 15.45 Cr | 8.21 Cr | 8.7 Cr | 15.74 Cr |
| Provision for Tax | 13.27 Cr | 4.07 Cr | 3.95 Cr | 9.93 Cr |
| Total Current Liabilities | 181.36 Cr | 191.12 Cr | 217.5 Cr | 259.34 Cr |
| Total Liabilities | 751.39 Cr | 825.07 Cr | 949.06 Cr | 1118.49 Cr |
| Gross Block | 317.44 Cr | 343.77 Cr | 354.58 Cr | 374.05 Cr |
| Less: Accumulated Depreciation | 79.2 Cr | 97.21 Cr | 115.96 Cr | 135.73 Cr |
| Net Block | 238.24 Cr | 246.55 Cr | 238.62 Cr | 238.32 Cr |
| Capital Work in Progress | 3.63 Cr | 98.64 Lk | 2.99 Cr | 14.2 Cr |
| Non Current Investments | 2.56 Cr | 1.73 Cr | 10.91 Cr | 7.89 Cr |
| Long Term Investment | 2.56 Cr | 1.73 Cr | 10.91 Cr | 7.89 Cr |
| Quoted | 1.87 Lk | 2.06 Lk | 4.09 Cr | 1.07 Cr |
| Unquoted | 2.54 Cr | 1.71 Cr | 6.82 Cr | 6.83 Cr |
| Long Term Loans & Advances | 6.91 Cr | 7.45 Cr | 6.79 Cr | 14.79 Cr |
| Other Non Current Assets | 1.96 Cr | 16.92 Cr | 57.18 Cr | 17.8 Cr |
| Total Non-Current Assets | 253.31 Cr | 273.64 Cr | 316.49 Cr | 293.01 Cr |
| Currents Investments | 0 | 54.57 Lk | 13.12 Cr | 48.27 Cr |
| Unquoted | 2.54 Cr | 1.71 Cr | 6.82 Cr | 6.83 Cr |
| Inventories | 91.99 Cr | 142.27 Cr | 124.87 Cr | 135.03 Cr |
| Raw Materials | 40.93 Cr | 65.65 Cr | 55.42 Cr | 58.7 Cr |
| Work-in Progress | 12.81 Cr | 23.91 Cr | 16.7 Cr | 23.6 Cr |
| Finished Goods | 30.29 Cr | 40.49 Cr | 48.4 Cr | 48.15 Cr |
| Stores and Spare | 3.27 Cr | 3.89 Cr | 3.58 Cr | 4.15 Cr |
| Sundry Debtors | 127.67 Cr | 130.62 Cr | 181.92 Cr | 183.59 Cr |
| Debtors more than Six months | 0 | 20.59 Cr | 24.33 Cr | 18.5 Cr |
| Debtors Others | 127.93 Cr | 110.31 Cr | 157.97 Cr | 165.58 Cr |
| Cash and Bank | 253.92 Cr | 257.77 Cr | 286.96 Cr | 421.26 Cr |
| Cash in hand | 15.17 Lk | 16.1 Lk | 16.8 Lk | 17.78 Lk |
| Balances at Bank | 253.77 Cr | 257.61 Cr | 286.79 Cr | 421.08 Cr |
| Other Current Assets | 9.41 Cr | 6.31 Cr | 7.35 Cr | 18.04 Cr |
| Interest accrued and or due on loans | 0 | 1.56 Cr | 5.81 Cr | 13.43 Cr |
| Prepaid Expenses | 27.21 Lk | 64.17 Lk | 1.55 Cr | 1.97 Cr |
| Short Term Loans and Advances | 15.1 Cr | 13.91 Cr | 18.35 Cr | 19.29 Cr |
| Advances recoverable in cash or in kind | 4.49 Cr | 2.38 Cr | 3.53 Cr | 5.14 Cr |
| Total Current Assets | 498.08 Cr | 551.43 Cr | 632.56 Cr | 825.48 Cr |
| Net Current Assets (Including Current Investments) | 316.72 Cr | 360.31 Cr | 415.06 Cr | 566.14 Cr |
| Total Assets | 751.39 Cr | 825.07 Cr | 949.06 Cr | 1118.49 Cr |
| Contingent Liabilities | 27.4 Cr | 27.6 Cr | 31.12 Cr | 39.84 Cr |
| Total Debt | 19.33 Cr | 19.44 Cr | 18.53 Cr | 21.73 Cr |
| Book Value | 22.75 | 0 | 29.96 | 35.41 |
| Adjusted Book Value | 22.75 | 25.74 | 29.96 | 17.7 |
FINANCIAL RATIOS (CONSOLIDATED) FOR GRAUER & WEIL (INDIA) LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 3.04 | 3.47 | 4.98 | 6.45 |
| CEPS(Rs) | 3.85 | 4.34 | 5.86 | 3.69 |
| DPS(Rs) | 0.5 | 0.65 | 0.8 | 0.5 |
| Book NAV/Share(Rs) | 22.67 | 25.69 | 29.96 | 35.52 |
| Tax Rate(%) | 26.95 | 26.26 | 25.67 | 25.45 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 15.39 | 13.55 | 14.14 | 16.36 |
| EBIT Margin(%) | 14.83 | 13.16 | 14.27 | 17.43 |
| Pre Tax Margin(%) | 14.39 | 12.77 | 14.04 | 17.02 |
| PAT Margin (%) | 10.51 | 9.42 | 10.43 | 12.69 |
| Cash Profit Margin (%) | 13.32 | 11.76 | 12.26 | 14.52 |
| Performance Ratios | ||||
| ROA(%) | 9.91 | 10.01 | 12.7 | 14.07 |
| ROE(%) | 14.38 | 14.37 | 17.91 | 19.71 |
| ROCE(%) | 19.49 | 19.39 | 23.76 | 26.33 |
| Asset Turnover(x) | 0.94 | 1.06 | 1.22 | 1.11 |
| Sales/Fixed Asset(x) | 2.11 | 2.53 | 3.07 | 3.11 |
| Working Capital/Sales(x) | 2.07 | 2.32 | 2.6 | 2.02 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.47 | 0.4 | 0.33 | 0.32 |
| Receivable days | 67.06 | 56.05 | 52.87 | 58.48 |
| Inventory Days | 56.03 | 51.51 | 45.56 | 41.9 |
| Payable days | 64.46 | 85.58 | 73.81 | 81.63 |
| Valuation Parameters | ||||
| PER(x) | 12.92 | 16.85 | 19.77 | 13.68 |
| PCE(x) | 10.17 | 13.49 | 16.82 | 23.91 |
| Price/Book(x) | 1.73 | 2.28 | 3.29 | 4.97 |
| Yield(%) | 1.28 | 1.11 | 0.81 | 0.28 |
| EV/Net Sales(x) | 1.08 | 1.42 | 2 | 3.37 |
| EV/Core EBITDA(x) | 5.66 | 8.56 | 11.22 | 16.22 |
| EV/EBIT(x) | 6.73 | 9.89 | 12.72 | 17.92 |
| EV/CE(x) | 0.87 | 1.32 | 2.06 | 4.35 |
| M Cap / Sales | 1.47 | 1.73 | 2.28 | 3.74 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -2.19 | 26.9 | 27.71 | 8.87 |
| Core EBITDA Growth(%) | 5.99 | 9.99 | 37.62 | 26.91 |
| EBIT Growth(%) | -1.47 | 13.36 | 40.37 | 30.1 |
| PAT Growth(%) | -9.1 | 14.48 | 43.39 | 29.5 |
| EPS Growth(%) | -9.27 | 14.48 | 43.39 | 29.51 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.04 | 0.03 | 0.03 | 0.03 |
| Current Ratio(x) | 2.75 | 2.89 | 2.87 | 3.16 |
| Quick Ratio(x) | 2.24 | 2.14 | 2.3 | 2.64 |
| Interest Cover(x) | 34.07 | 33.96 | 61.05 | 42.14 |
| Total Debt/Mcap(x) | 0.02 | 0.01 | 0.01 | 0.01 |
FINANCIAL RATIOS (STANDALONE) FOR GRAUER & WEIL (INDIA) LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 3.07 | 3.45 | 4.94 | 6.35 |
| CEPS(Rs) | 3.88 | 4.31 | 5.8 | 3.63 |
| DPS(Rs) | 0.5 | 0.65 | 0.8 | 0.5 |
| Book NAV/Share(Rs) | 22.75 | 25.74 | 29.96 | 35.41 |
| Tax Rate(%) | 26.75 | 26.39 | 25.85 | 25.75 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 15.5 | 13.58 | 14.09 | 16.33 |
| EBIT Margin(%) | 14.96 | 13.12 | 14.24 | 17.43 |
| Pre Tax Margin(%) | 14.52 | 12.73 | 14.01 | 17.04 |
| PAT Margin (%) | 10.64 | 9.37 | 10.39 | 12.65 |
| Cash Profit Margin (%) | 13.44 | 11.71 | 12.21 | 14.47 |
| Performance Ratios | ||||
| ROA(%) | 9.99 | 9.93 | 12.61 | 13.93 |
| ROE(%) | 14.49 | 14.23 | 17.72 | 19.44 |
| ROCE(%) | 19.58 | 19.25 | 23.58 | 26.08 |
| Asset Turnover(x) | 0.94 | 1.06 | 1.21 | 1.1 |
| Sales/Fixed Asset(x) | 2.11 | 2.53 | 3.08 | 3.13 |
| Working Capital/Sales(x) | 2.07 | 2.32 | 2.59 | 2.01 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.47 | 0.4 | 0.32 | 0.32 |
| Receivable days | 67.26 | 56.46 | 52.97 | 58.59 |
| Inventory Days | 55.66 | 51.21 | 45.27 | 41.66 |
| Payable days | 64.64 | 85.64 | 73.6 | 81.62 |
| Valuation Parameters | ||||
| PER(x) | 12.76 | 16.97 | 19.95 | 13.89 |
| PCE(x) | 10.1 | 13.57 | 16.97 | 24.3 |
| Price/Book(x) | 1.72 | 2.27 | 3.29 | 4.99 |
| Yield(%) | 1.28 | 1.11 | 0.81 | 0.28 |
| EV/Net Sales(x) | 1.08 | 1.42 | 2.01 | 3.42 |
| EV/Core EBITDA(x) | 5.63 | 8.55 | 11.31 | 16.44 |
| EV/EBIT(x) | 6.68 | 9.94 | 12.81 | 18.15 |
| EV/CE(x) | 0.87 | 1.32 | 2.07 | 4.37 |
| M Cap / Sales | 1.47 | 1.73 | 2.29 | 3.8 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -2.02 | 26.83 | 27.25 | 8.01 |
| Core EBITDA Growth(%) | 6.67 | 9.53 | 36.45 | 26.15 |
| EBIT Growth(%) | -0.72 | 11.86 | 40.03 | 29.42 |
| PAT Growth(%) | -8.13 | 12.35 | 43.02 | 28.74 |
| EPS Growth(%) | -8.13 | 12.35 | 43.02 | 28.74 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.04 | 0.03 | 0.03 | 0.03 |
| Current Ratio(x) | 2.75 | 2.89 | 2.91 | 3.18 |
| Quick Ratio(x) | 2.24 | 2.14 | 2.33 | 2.66 |
| Interest Cover(x) | 34.4 | 33.84 | 62.13 | 44.32 |
| Total Debt/Mcap(x) | 0.02 | 0.01 | 0.01 | 0.01 |
SHARE HOLDING PATTERN FOR GRAUER & WEIL (INDIA) LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 69.05 | 69.05 | 69.05 | 69.05 | 69.05 | 69.05 | 69.05 | 69.05 | 69.05 | 69.04 |
| FII % | 1.04 | 1.14 | 1.24 | 1.40 | 1.21 | 1.21 | 1.07 | 0.95 | 0.91 | 0.95 |
| DII % | 0.00 | 0.06 | 0.09 | 0.17 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Public % | 29.90 | 29.74 | 29.60 | 29.37 | 29.73 | 29.73 | 29.87 | 29.99 | 30.04 | 29.97 |
PEER COMPARISON FOR GRAUER & WEIL (INDIA) LIMITED
CORPORATE ACTIONS FOR GRAUER &
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 17-Oct-2024 | Board Meeting - Quarterly Results | 24-Oct-2024 |
| BSE 14-Aug-2024 | Book Closure - Rs.0.5000 per share(50%)Final Dividend & A.G.M. | 21-Sep-2024 25-Sep-2024 |
| BSE 14-Aug-2024 | AGM - Rs.0.5000 per share(50%)Final Dividend & A.G.M. | 25-Sep-2024 25-Sep-2024 |
| BSE 05-Aug-2024 | Board Meeting - A.G.M. & Quarterly Results | 12-Aug-2024 |
| BSE 28-May-2024 | Dividend - Rs.0.5000 per share(50%)Final Dividend | |
| BSE 21-May-2024 | Board Meeting - Audited Results & A.G.M. & Final Dividend | 28-May-2024 |
| BSE 26-Feb-2024 | Bonus issue - Bonus Issue Inter alia, approved the issue and allotment of Bonus Shares in the proportion of 1:1 [One (1) new equity share of Re. 1/- (One) each for every One (1) existing equity share(s) of Re. 1/- (One) each held as on the Record Date] i.e. 22,67,05,750 (Twenty two Crore Sixty Seven Lacs Five thousand Seven Hundred and fifty) equity shares of Re. 1/- (One) each as fully paid up bonus shares. | 26-Feb-2024 |
| BSE 21-Feb-2024 | Board Meeting - Bonus issue | 26-Feb-2024 |
| BSE 21-Feb-2024 | Bonus issue - Bonus issue | 26-Feb-2024 |
| BSE 01-Feb-2024 | Board Meeting - Quarterly Results | 09-Feb-2024 |
| BSE 02-Nov-2023 | Board Meeting - Quarterly Results | 09-Nov-2023 |
| BSE 04-Aug-2023 | Dividend - Rs.0.8000 per share(80%)Final Dividend | |
| BSE 31-Jul-2023 | Board Meeting - Quarterly Results | 10-Aug-2023 |
| BSE 29-May-2023 | Book Closure - Rs.0.8000 per share(80%)Final Dividend & A.G.M. | 05-Aug-2023 10-Aug-2023 |
| BSE 29-May-2023 | AGM - Rs.0.8000 per share(80%)Final Dividend & A.G.M. | 10-Aug-2023 10-Aug-2023 |
| BSE 19-May-2023 | Board Meeting - A.G.M. (Revised) & Final Dividend (Revised) & Audited Results | 27-May-2023 |
| BSE 15-May-2023 | Board Meeting - A.G.M. & Audited Results & Final Dividend Inter alia, to consider and approve Amongst other matters, 1. To recommend the Dividend, if any, for the Financial Year ended March 31, 2023. 2. To fix the date of Annual General Meeting. 3. To fix the date of Book Closure for Dividend purposes, if any. | 23-May-2023 |
| BSE 02-Feb-2023 | Board Meeting - Quarterly Results | 10-Feb-2023 |
| BSE 05-Jan-2023 | SAST - Update on Acquisition of shares of Kamtress Automation Systems Private Limited | |
| BSE 06-Dec-2022 | SAST - Inter alia, approved the acquisition of 1,50,000 Equity shares of amtress Automation Systems Private Limited from Poona Bottling Company Private Limited. On acquisition of said shares, Kamtress Automation Systems Private Limited becomes a 100% Subsidiary Company of Grauer & Weil (ldia) Limited. | 06-Dec-2022 |
| BSE 29-Nov-2022 | Board Meeting - Interalia, to discuss and consider the proposal of investment by the Company. | 06-Dec-2022 |
| BSE 31-Oct-2022 | Board Meeting - Quarterly Results | 07-Nov-2022 |
| BSE 11-Aug-2022 | Book Closure - Rs.0.6500 per share(65%)Final Dividend & A.G.M. | 16-Sep-2022 22-Sep-2022 |
| BSE 11-Aug-2022 | AGM - Rs.0.6500 per share(65%)Final Dividend & A.G.M. | 22-Sep-2022 22-Sep-2022 |
| BSE 01-Aug-2022 | Board Meeting - A.G.M. & Quarterly Results | 09-Aug-2022 |
| BSE 30-May-2022 | Dividend - Rs.0.6500 per share(65%)Final Dividend | |
| BSE 23-May-2022 | Board Meeting - Audited Results & A.G.M. & Final Dividend | 30-May-2022 |
| BSE 21-Jan-2022 | Board Meeting - Quarterly Results | 28-Jan-2022 |
| BSE 03-Nov-2021 | Board Meeting - Quarterly Results | 12-Nov-2021 |
CORPORATE ANNOUNCEMENTS FOR GRAUER &
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 30-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation Regarding Loss of Share Certificate |
| BSE 26-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper publication for Unaudited Financial Result of the Company |
| BSE 24-Oct-2024 | Outcome FILE | Unaudited Financial Result For Quarter Ended September 30 2024 Unaudited Standalone and Consolidated Financial Result of the Company for quarter ended September 30 2024 |
| BSE 24-Oct-2024 | Outcome FILE | Board Meeting Outcome for Outcome Of Board Meeting Outcome of Board Meeting held on 24-10-2024 |
| BSE 18-Oct-2024 | General Announcements FILE | Incorporation Of Wholly Owned Subsidiary Company In Dubai United Arab Emirates Company has incorporated wholly Owned Subsidiary Company in Dubai |
| BSE 17-Oct-2024 | Intimation FILE | Board Meeting Intimation for Consider And Approval Of Unaudited Financial Result Of The Company For Quarter Ended September 30 2024 GRAUER & WEIL (INDIA) LTD.-has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 24/10/2024 inter alia to consider and approve The Standalone and Consolidate Financial Result of the Company for quarter and half year ended September 30 2024. |
| BSE 11-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Certificate pursuant to Regulation 74 (5) of SEBI (DP) Regulations 2018 for quarter ended September 30 2024 |
| BSE 27-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report Scrutinizer Report of evoting at AGM |
| BSE 26-Sep-2024 | Intimation FILE | Closure of Trading Window The Trading Window shall remain close from Tuesday October 01 2024 until 48hrs after the financial result of the Company for quarter ended September 30 2024 have been disseminated to the stock exchange for all the designed person. |
| BSE 25-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of AGM Outcome of Annual General Meeting held on 25th September 2024 |
| BSE 19-Sep-2024 | General Announcements FILE | Reg. 34 (1) Annual Report. Due to certain inadvertent typographical error in the 66th Annual Report of the Company for the financial year ended March 31 2024 Annual Report is revised and the same along with Notice of AGM is attached herewith.The same is also available on the website of the Company : www.growel.com |
| BSE 16-Sep-2024 | General Announcements FILE | Change In Senior Management Personnel Appointment of Mr. Shashikant Sakhalkar as Chief Corporate Affairs (CCA). |
| BSE 12-Sep-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation regarding loss of Share Certificate |
| BSE 06-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper publication for Intimation of AGM and Evoting Procedures. |
| BSE 03-Sep-2024 | General Announcements FILE | Business Responsibility and Sustainability Reporting (BRSR) Business responsibility and Sustainability Report of the Company for FY 2023-24 |
| BSE 03-Sep-2024 | General Announcements FILE | Reg. 34 (1) Annual Report. Annual Report for FY 2023-24 |
| BSE 03-Sep-2024 | Intimation FILE | Shareholder Meeting On September 25 2024 Notice of 66th Annual General Meeting of the Company schedule to be held on Wednesday September 25 2024 |
| BSE 31-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper publication for Intimation of Annual General Meeting |
| BSE 21-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper publication in respect of transfer of equity shares of the Company on which dividend remain unclaimed/ unpaid for continuous period of 7 years to IEPF. |
| BSE 21-Aug-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation regarding Loss of Share Certificate |
| BSE 14-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper publication for Unaudited Financial Result of the Company. |
| BSE 13-Aug-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation regarding Issue of Duplicate Share Certificate |
| BSE 12-Aug-2024 | Intimation FILE | Fixes Record Date For Dividend Board of Director in their Meeting held on 12th August 2024 Fixed the Record date as 20th September 2024 for Dividend purpose |
| BSE 12-Aug-2024 | Intimation FILE | Fix Book Closure For Dividend Purpose Books of the Company will remain close from 21st September 2024 to 25th September 2024. |
| BSE 12-Aug-2024 | Intimation FILE | AGM On September 25 2024 The 66th AGM of the Company is propose to be held on Wednesday 25th September 2024 |
| BSE 12-Aug-2024 | Outcome FILE | Financial Result For June 30 2024 Approval of Unaudited Quarterly Financial Result of the Company for quarter ended June 30 2024 |
| BSE 12-Aug-2024 | Outcome FILE | Board Meeting Outcome for Outcome Of Board Meeting Held On 12Th August 2024 Outcome of Board Meeting held on 12th August 2024 for approval of Standalone and Consolidated Financial Result of the Company for the Quarter ended 30th June 2024 |
| BSE 05-Aug-2024 | Intimation FILE | Board Meeting Intimation for Notice Of Board Meeting Schedule To Be Held On August 12 2024 GRAUER & WEIL (INDIA) LTD.-has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 12/08/2024 inter alia to consider and approve the Standalone and Consolidate Financial Result for quarter ended June 30 2024 |
| BSE 30-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate cessation of office of Independent Directors |
| BSE 27-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate The Board of Directors have approved the appointment of Mr. Ashok Kumar Kanodia and Mr. Anil Mahabirprasad Gadodia as Addition Directors and Non executive Independent Directors of the Company. |
INSIDER TRADING FOR GRAUER &
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 03-Jun-2024 04-Jun-2024 | Buy Market | 4,500 @ 0.00 (0.00 %) | Yogesh Samat |
| BSE 20-Dec-2022 20-Dec-2022 | Sell Market | 200,000 @ 0.00 (0.09 %) | SURESH RUKMANAND PAREEK |
| BSE 25-Nov-2022 25-Nov-2022 | Sell Market | 25,000 @ 0.00 (0.01 %) | VEENA SURESH PAREEK |
| BSE 29-Nov-2022 29-Nov-2022 | Sell Market | 137,000 @ 0.00 (0.06 %) | SURESH RUKMANAND PAREEK |
| BSE 14-Nov-2022 14-Nov-2022 | Sell Market | 7,500 @ 0.00 (0.01 %) | VEENA SURESH PAREEK |
| BSE 15-Nov-2022 15-Nov-2022 | Sell Market | 50,000 @ 0.00 (0.02 %) | VEENA SURESH PAREEK |
| BSE 30-Sep-2022 30-Sep-2022 | Sell Market | 99,200 @ 0.00 (0.04 %) | SURESH RUKMANAND PAREEK |
| BSE 30-Sep-2022 30-Sep-2022 | Sell Market | 43,708 @ 0.00 (0.02 %) | VEENA SURESH PAREEK |
| BSE 30-Sep-2022 30-Sep-2022 | Sell Market | 43,592 @ 0.00 (0.01 %) | VEENA SURESH PAREEK |
| BSE 13-Sep-2022 13-Sep-2022 | Sell Market | 3,000 @ 0.00 (0.00 %) | Vinod Haritwal |
| BSE 02-Jun-2022 02-Jun-2022 | Sell Market | 5,000 @ 0.00 (0.00 %) | Vinod Haritwal |
| BSE 16-Aug-2021 15-Sep-2021 | Sell Market | 19,880 @ 0.00 (0.00 %) | Vinod Haritwal |
BULK BLOCK DEALS FOR GRAUER & WEIL (INDIA) LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Bulk Block details found | |||
DIVIDEND BY GRAUER & WEIL (INDIA) LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 20-Sep-2024 | DIVIDEND | 0.5 |
| 04-Aug-2023 | DIVIDEND | 0.8 |
| 14-Sep-2022 | DIVIDEND | 0.65 |
| 20-Sep-2021 | DIVIDEND | 0.5 |
SPLIT / BONUS BY GRAUER & WEIL (INDIA) LIMITED
| Ex Date | Type | Detail |
|---|---|---|
| 10-Apr-2024 | BONUS | 1:1 |
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed