Grauer & Weil Financials
NSE: GRAUWEIL | BSE: 505710
₹75.60
₹-0.88
(-1.15%)
As on 11-Sep-2026IST
Market cap
₹3,422 Cr
Revenue (TTM)
₹1,236 Cr
P/E Ratio
21.4
P/B Ratio
3.1
Div. Yield
0.7 %
Income Statement (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,235.86
|
1,190.20
|
1,133.32
|
1,068.90
|
981.82
|
768.29
|
|
|
|
|
|
|
Total Income
|
1,284.89
|
1,239.78
|
1,182.13
|
1,102.42
|
1,003.86
|
786.00
|
|
|
|
|
|
|
Total Expenditure
|
1,046.58
|
995.77
|
946.53
|
880.30
|
828.84
|
658.82
|
|
|
|
|
|
|
EBITDA
|
189.28
|
194.44
|
186.79
|
188.60
|
152.98
|
109.47
|
|
|
|
|
|
|
Depreciation
|
24.74
|
24.45
|
22.39
|
21.12
|
19.81
|
19.63
|
|
|
|
|
|
|
EBIT
|
164.54
|
169.99
|
164.40
|
167.47
|
133.17
|
89.84
|
|
|
|
|
|
|
Interest
|
2.50
|
3.67
|
3.60
|
4.77
|
2.53
|
3.24
|
|
|
|
|
|
|
Other Income
|
49.03
|
49.58
|
48.81
|
33.52
|
22.04
|
17.71
|
|
|
|
|
|
|
Exceptional Items
|
--
|
--
|
--
|
--
|
-0.72
|
2.42
|
|
|
|
|
|
|
Profit before Tax
|
211.07
|
215.90
|
209.61
|
196.22
|
151.96
|
106.82
|
|
|
|
|
|
|
Provision for Tax
|
50.85
|
51.87
|
52.41
|
49.94
|
39.01
|
28.05
|
|
|
|
|
|
|
Profit after Tax
|
160.22
|
164.03
|
157.20
|
146.28
|
112.95
|
78.77
|
|
|
|
|
|
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|
|
|
|
|
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|
|
|
|
|
|
Consolidated Profit
|
160.22
|
164.03
|
157.20
|
146.28
|
112.95
|
78.77
|
|
|
|
|
|
Liabilities (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,081.63
|
1,081.63
|
939.29
|
805.20
|
679.22
|
582.42
|
|
|
|
|
|
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|
|
|
|
|
|
Non-Current Liabilities
|
45.58
|
45.58
|
49.38
|
56.54
|
52.71
|
50.39
|
|
|
|
|
|
|
Current Liabilities
|
317.52
|
317.53
|
296.85
|
262.56
|
222.34
|
191.19
|
|
|
|
|
|
|
Total Liabilities
|
1,444.73
|
1,444.73
|
1,285.52
|
1,124.29
|
954.27
|
823.99
|
|
|
|
|
|
Assets (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
517.36
|
583.46
|
349.23
|
291.78
|
316.12
|
272.14
|
|
|
|
|
|
|
Current Assets
|
861.27
|
861.27
|
936.29
|
832.51
|
638.14
|
551.85
|
|
|
|
|
|
|
Total Assets
|
1,444.73
|
1,444.73
|
1,285.52
|
1,124.29
|
954.27
|
823.99
|
|
|
|
|
|
|
Total Debt*
|
--
|
8.72
|
7.75
|
23.02
|
19.17
|
19.47
|
|
|
|
|
|
|
Net Current Assets
|
543.75
|
543.74
|
639.43
|
569.95
|
415.80
|
360.67
|
|
|
|
|
|
|
Contingent Liabilities
|
--
|
53.98
|
55.13
|
39.84
|
33.48
|
27.60
|
|
|
|
|
|
Cashflow (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
151.86
|
144.03
|
159.68
|
113.50
|
43.89
|
|
|
|
|
|
|
Cash Flow from Investing Activities
|
--
|
-183.82
|
-120.47
|
-108.75
|
-115.74
|
-16.56
|
|
|
|
|
|
|
Cash from Financing Activities
|
--
|
-27.69
|
-42.29
|
-20.24
|
-18.86
|
-15.03
|
|
|
|
|
|
|
Net Cash Inflow / Outflow
|
--
|
-59.65
|
-18.73
|
30.69
|
-21.10
|
12.30
|
|
|
|
|
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
3.53
|
3.62
|
3.47
|
3.23
|
2.49
|
1.74
|
|
|
|
|
|
|
Cash EPS (₹)
|
3.53
|
4.16
|
3.96
|
3.69
|
2.93
|
2.17
|
|
|
|
|
|
|
Adjusted Book Value (₹)
|
24.73
|
23.86
|
20.72
|
17.76
|
14.98
|
12.85
|
|
|
|
|
|
|
Dividend per Share (₹)
|
0.66
|
0.50
|
0.50
|
0.25
|
0.40
|
0.33
|
|
|
|
|
|
|
Cash Flow per Share (₹)
|
--
|
3.35
|
3.18
|
7.04
|
5.01
|
1.94
|
|
|
|
|
|
|
Free Cash Flow per Share (₹)
|
--
|
2.77
|
2.98
|
6.24
|
4.65
|
1.62
|
|
|
|
|
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
21.55
|
24.02
|
26.33
|
23.76
|
19.39
|
|
|
|
|
|
|
ROE (%)
|
15.41
|
16.23
|
18.02
|
19.71
|
17.91
|
14.37
|
|
|
|
|
|
|
ROA (%)
|
11.74
|
12.02
|
13.05
|
14.08
|
12.70
|
10.01
|
|
|
|
|
|
|
EBIT Margin (%)
|
13.31
|
14.28
|
14.51
|
15.67
|
13.56
|
11.69
|
|
|
|
|
|
|
Net Margin (%)
|
12.47
|
13.23
|
13.30
|
13.27
|
11.25
|
10.02
|
|
|
|
|
|
|
Cash Profit Margin (%)
|
--
|
14.58
|
14.36
|
14.52
|
12.26
|
11.76
|
|
|
|
|
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
10.08
|
5.02
|
6.03
|
8.87
|
27.79
|
26.82
|
|
|
|
|
|
|
EBIT Growth (%)
|
6.98
|
3.40
|
-1.84
|
25.76
|
48.23
|
16.32
|
|
|
|
|
|
|
Net Profit Growth (%)
|
6.76
|
4.34
|
7.46
|
29.50
|
43.39
|
14.48
|
|
|
|
|
|
|
EPS Growth (%)
|
6.76
|
4.34
|
7.46
|
29.50
|
43.39
|
14.48
|
|
|
|
|
|
|
Book Value Growth (%)
|
--
|
15.15
|
16.65
|
18.55
|
16.62
|
13.30
|
|
|
|
|
|
Valuation Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
21.36
|
15.00
|
23.66
|
13.68
|
9.88
|
8.43
|
|
|
|
|
|
|
Price / Book Value
|
3.05
|
2.28
|
3.96
|
4.97
|
3.29
|
2.28
|
|
|
|
|
|
|
Dividend Yield (%)
|
0.66
|
0.92
|
0.61
|
0.28
|
0.81
|
1.11
|
|
|
|
|
|
|
EV/EBITDA
|
13.41
|
9.16
|
13.83
|
16.22
|
11.22
|
8.56
|
|
|
|
|
|
|
Close Price (₹)
|
77.67
|
54.27
|
82.03
|
88.28
|
49.25
|
29.28
|
|
|
|
|
|
|
High Price (₹)
|
111.40
|
111.45
|
120.00
|
102.40
|
55.18
|
38.30
|
|
|
|
|
|
|
Low Price (₹)
|
49.70
|
49.70
|
72.16
|
44.85
|
26.68
|
18.40
|
|
|
|
|
|
|
Market Cap (₹ Cr)
|
3,422.35
|
2,460.63
|
3,719.33
|
4,002.49
|
2,232.57
|
1,327.38
|
|
|
|
|
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.00
|
0.01
|
0.01
|
0.03
|
0.03
|
0.03
|
|
|
|
|
|
|
Short term debt to equity ratio
|
--
|
0.00
|
0.01
|
0.02
|
0.03
|
0.03
|
|
|
|
|
|
|
Current Ratio
|
2.71
|
2.71
|
3.15
|
3.17
|
2.87
|
2.89
|
|
|
|
|
|
|
Quick Ratio
|
2.15
|
2.15
|
2.63
|
2.65
|
2.30
|
2.14
|
|
|
|
|
|
|
Interest Coverage
|
85.43
|
59.83
|
59.29
|
42.14
|
61.05
|
33.96
|
|
|
|
|
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.21
|
14.75
|
17.54
|
17.38
|
18.71
|
16.91
|
|
|
|
|
|
|
Asset Turnover
|
0.91
|
0.95
|
1.04
|
1.11
|
1.22
|
1.06
|
|
|
|
|
|
|
Receivable days
|
--
|
52.83
|
56.10
|
58.48
|
52.87
|
56.05
|
|
|
|
|
|
|
Inventory Days
|
--
|
47.31
|
42.90
|
41.90
|
45.56
|
51.51
|
|
|
|
|
|
|
Payable days
|
--
|
94.89
|
86.19
|
81.30
|
73.81
|
85.58
|
|
|
|
|
|
|
Cash Conversion Cycle
|
--
|
5.25
|
12.80
|
19.07
|
24.62
|
21.97
|
|
|
|
|
|
*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
loading...
loading...
loading...
loading...
New Process Alert 
Seems like you've uploaded a wrong QR code. Please upload the QR code downloaded from MF Central platform.
