Is Grauer & Weil (India) a good quality company?

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

Is Grauer & Weil (India) undervalued or overvalued?

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

What is Grauer & Weil (India) share price return in the past 10 years?

Grauer & Weil (India) Ltd share price has appreciated 28% annually (CAGR) over the past ten years.

Is Grauer & Weil (India) a good buy now?

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

What is the P/E ratio of Grauer & Weil (India)?

The latest standalone P/E ratio of Grauer & Weil (India) as of 18-Nov-2024 is 29.68.

What is the P/B ratio of Grauer & Weil (India)?

The latest standalone P/B ratio of Grauer & Weil (India) as of 18-Nov-2024 is 5.41.

What is the 52-week high and low of Grauer & Weil (India)?

The 52-week high of Grauer & Weil (India) is Rs. 120.00 and the 52-week low is Rs. 57.85.

Grauer & Weil (India) Ltd - Stock Valuation and Financial Performance

Name: Grauer & Weil (India)
Brand: Grauer & Weil (India)

BSE: 505710 | NSE: GRAUWEIL | Chemicals | Small Cap

Place order

Grauer & Weil (I) Share Price

₹103.45 -1.65 -1.57%
as on 18-Nov'24 16:59

10 Year X-Ray of Grauer & Weil (I):

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
ROCE % ⓘ	20.7%	22%	25.3%	26.2%	24.4%	22.2%	19.6%	19.3%	23.6%	26.1%	-
Value Creation Index ⓘ	0.5	0.6	0.8	0.9	0.7	0.6	0.4	0.4	0.7	0.9	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	417	423	431	492	599	617	604	767	976	1,054	1,123
Sales YoY Gr.	-	1.4%	1.9%	14.2%	21.8%	3%	-2.1%	26.8%	27.3%	8%	-
Adj EPS ⓘ	0.8	0.9	1.2	1.3	1.5	1.5	1.5	1.7	2.4	3.1	3.5
YoY Gr.	-	20%	35.6%	7.4%	12.2%	2%	-1.3%	12.8%	44.9%	29.8%	-
BVPS (₹) ⓘ	4.9	5.6	6.7	7.8	8.9	9.8	11.4	12.9	15	17.7	19.1
Adj Net Profit ⓘ	34	40.8	55.1	59.2	66.8	68.1	67.3	75.8	110	142	158
Cash Flow from Ops. ⓘ	55.2	76.6	89.5	71.5	32.7	83.7	117	43.8	113	158	-
Debt/CF from Ops. ⓘ	1.2	0.4	0.2	0.1	0.7	0.2	0.2	0.4	0.2	0.1	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	10.9%	12%	20.4%	8%
Adj EPS ⓘ	17.3%	16.4%	28.5%	29.8%
BVPSⓘ	15.4%	14.9%	15.9%	18.2%
Share Price	28%	34.7%	47.8%	68.8%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Return on Equity % ⓘ	16.3	17.3	19.8	18	17.7	16.1	14	13.8	17.4	19.2	19
Op. Profit Mgn % ⓘ	18.3	18	20.2	19.1	17.6	15.8	16.9	14.3	15.6	17.6	17.7
Net Profit Mgn % ⓘ	8.2	9.7	12.8	12	11.2	11	11.1	9.9	11.3	13.5	14.1
Debt to Equity ⓘ	0.3	0.1	0.1	0	0.1	0	0	0	0	0	0
Working Cap Days ⓘ	138	129	116	112	117	137	144	125	121	126	136
Cash Conv. Cycle ⓘ	72	68	55	52	57	66	58	51	48	47	94

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 19.00%

Sales growth is growing at healthy rate in last 3 years 20.38%

Net Profit is growing at healthy rate in last 3 years 28.50%

Sales growth is good in last 4 quarters at 11.60%

No data to display

Latest Financials - Grauer & Weil (India) Ltd.

	Standalone	Consolidated
TTM EPS (₹)	3.5	3.5
TTM Sales (₹ Cr.)	1,123	1,137
BVPS (₹.) ⓘ	19.1	19.2
Reserves (₹ Cr.) ⓘ	822	824
P/BV ⓘ	5.41	5.40
PE ⓘ	29.68	29.30

From the Market
52 Week Low / High (₹)	57.85 / 120.00
All Time Low / High (₹)	0.23 / 120.00
Market Cap (₹ Cr.)	4,695
Equity (₹ Cr.)	45.3
Face Value (₹)	1
Industry PE ⓘ	55.9

Management X-Ray of Grauer & Weil (I):

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Grauer & Weil (I)

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Grauer & Weil (I)

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Sales	417	423	431	492	599	617	604	767	976	1,054
Operating Expenses ⓘ	341	347	344	398	493	520	503	657	824	868
Manufacturing Costs	37	41	46	52	64	88	86	98	121	142
Material Costs	210	203	212	253	320	313	314	431	554	552
Employee Cost	47	51	49	57	67	73	69	81	93	104
Other Costs ⓘ	47	52	37	37	43	46	33	47	56	71
Operating Profit ⓘ	76	76	87	94	106	97	101	109	152	186
Operating Profit Margin (%)	18.2%	18.0%	20.2%	19.1%	17.6%	15.8%	16.8%	14.3%	15.5%	17.6%
Other Income ⓘ	2	5	3	11	12	12	15	18	22	33
Interest ⓘ	14	10	3	3	2	3	3	3	2	4
Depreciation ⓘ	16	14	14	15	15	19	18	20	20	21
Exceptional Items ⓘ	-1	-5	0	0	-6	9	0	2	-1	0
Profit Before Tax ⓘ	46	53	74	87	94	95	95	106	151	194
Tax ⓘ	13	14	19	27	30	20	25	28	39	50
Profit After Tax	33	39	55	61	64	76	70	78	112	144
PAT Margin (%)	8.0%	9.2%	12.8%	12.3%	10.6%	12.3%	11.5%	10.2%	11.5%	13.7%
Adjusted EPS (₹)	0.7	0.9	1.2	1.3	1.4	1.7	1.5	1.7	2.5	3.2
Dividend Payout Ratio (%)	15%	16%	16%	22%	21%	15%	16%	19%	16%	8%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Equity and Liabilities
Shareholders Fund	221	252	305	354	401	446	516	584	679	803
Share Capital ⓘ	23	23	23	23	23	23	23	23	23	23
Reserves ⓘ	198	229	282	331	379	423	493	561	657	780
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	51	26	20	6	20	19	19	19	19	22
Long Term Debt	11	0	0	1	1	0	0	0	0	3
Short Term Debt	40	26	19	5	20	19	19	19	18	19
Trade Payables	38	38	43	56	60	82	95	108	116	131
Others Liabilities ⓘ	104	83	86	90	100	97	122	114	135	163
Total Liabilities ⓘ	413	398	453	507	581	643	751	825	949	1,118
Fixed Assets
Gross Block	304	310	226	235	276	303	317	344	355	374
Accumulated Depreciation	88	101	14	29	44	62	79	97	116	136
Net Fixed Assetsⓘ	216	210	212	206	231	241	238	247	239	238
CWIP ⓘ	0	0	0	0	3	1	4	1	3	14
Investmentsⓘ	3	1	3	5	3	3	3	2	24	56
Inventories	68	64	68	68	92	108	92	142	125	135
Trade Receivables	93	81	74	89	111	114	128	131	182	184
Cash Equivalents ⓘ	6	13	78	119	103	135	254	258	287	421
Others Assetsⓘ	27	28	20	20	38	42	33	45	90	70
Total Assets ⓘ	413	398	453	507	581	643	751	825	949	1,118

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Cash Flow From Operating Activity ⓘ	55	77	90	71	33	84	117	44	113	158
PBT ⓘ	46	53	74	87	94	95	95	106	151	194
Adjustment ⓘ	35	34	12	13	18	14	6	16	9	1
Changes in Working Capital ⓘ	-18	1	19	-9	-45	-3	32	-40	-7	8
Tax Paid ⓘ	-8	-12	-15	-20	-34	-23	-16	-38	-39	-45
Cash Flow From Investing Activity ⓘ	-9	-8	-56	-61	-13	-53	-43	-17	-116	-108
Capex	-10	-8	-16	-9	-45	-22	-15	-21	-13	-31
Net Investments	0	0	-41	-58	25	-38	-37	-6	-113	-96
Others ⓘ	1	0	1	6	6	8	9	11	10	18
Cash Flow From Financing Activityⓘ	-46	-62	-10	-25	-2	-36	-3	-15	-18	-20
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	-25	-9	0	0	0	0	0	0	0	0
Interest Paid ⓘ	-13	-9	-1	-1	0	-3	-2	-3	-2	-4
Dividend Paid ⓘ	-4	-11	-2	-11	-16	-30	0	-11	-15	-18
Others ⓘ	-3	-32	-7	-13	14	-4	-1	-1	-2	2
Net Cash Flow ⓘ	0	7	24	-14	17	-5	71	12	-21	29

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Ratios
ROE (%)	15.93	16.54	19.86	18.39	16.86	17.9	14.49	14.23	17.72	19.44
ROCE (%)	20.65	21.96	25.32	26.24	24.39	22.23	19.58	19.25	23.58	26.08
Asset Turnover Ratio	1.18	1.25	1.24	1.15	1.2	1.1	0.94	1.06	1.21	1.1
PAT to CFO Conversion(x)	1.67	1.97	1.64	1.16	0.52	1.11	1.67	0.56	1.01	1.1
Working Capital Days
Receivable Days	69	62	54	54	56	61	67	56	53	59
Inventory Days	48	47	46	45	45	54	56	51	45	42
Payable Days	70	68	69	71	66	83	102	86	74	82

Grauer & Weil (India) Ltd Stock News

Grauer & Weil (India) Ltd FAQs

What is the share price of Grauer & Weil (I)?

Company share prices are keep on changing according to the market conditions. The closing price of Grauer & Weil (I) on 18-Nov-2024 16:59 is ₹103.5.

What is the market cap of Grauer & Weil (I)?

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 18-Nov-2024 16:59 the market cap of Grauer & Weil (I) stood at ₹4,695.1.

What is the P/E ratio of Grauer & Weil (I)?

The latest P/E ratio of Grauer & Weil (I) as of 18-Nov-2024 16:59 is 29.68.

What is the P/B ratio of Grauer & Weil (I)?

The latest P/B ratio of Grauer & Weil (I) as of 18-Nov-2024 16:59 is 5.41.

What is the 52-week high and low of Grauer & Weil (I)?

The 52-week high of Grauer & Weil (I) is ₹120.0 and the 52-week low is ₹57.85.

What is the TTM revenue of Grauer & Weil (I)?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Grauer & Weil (I) is ₹1,123 ( Cr.) .

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