Grauer & Weil Peer Comparison

NSE: GRAUWEIL | BSE: 505710

₹86.18

₹2.94 (3.53%)

As on 23-Sep-2026IST

Market cap

₹3,911 Cr

Revenue (TTM)

₹1,236 Cr

P/E Ratio

24.4

P/B Ratio

3.5

Div. Yield

0.6 %

Edit

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Neogen Chemicals
Market cap (₹ Cr)	3,911	18,016	15,301	12,493	7,177
Revenue (₹ Cr)	1,236	6,643	14,593	38,840	926
Net Profit (₹ Cr)	160.22	804.37	1,434.33	1,227.53	35.13
Net Margin (%)	12.47	11.74	9.69	3.14	3.76
RoE (%)	15.41	13.10	16.37	16.62	4.40
Price to Earnings	24.41	22.65	10.68	26.88	201.83
Price-To-Book	3.49	2.78	1.82	1.38	4.50

Income Statement (₹ Cr)

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Neogen Chemicals
Operating Revenue	1,235.86	6,643.49	14,593.40	38,839.87	925.53
Total Income	1,284.89	6,853.46	14,795.13	39,129.45	934.35
Total Expenditure	1,046.58	5,454.66	13,063.01	35,444.92	771.53
EBITDA	189.28	1,188.83	1,530.39	3,394.95	154.00
Depreciation	24.74	318.18	519.19	830.24	29.94
EBIT	164.54	870.65	1,011.20	2,564.71	124.06
Interest	2.50	16.91	172.71	465.10	83.27
Other Income	49.03	209.97	201.73	289.58	8.82
Exceptional Items	0.00	0.00	56.03	-478.38	0.00
Profit before Tax	211.07	1,063.71	1,096.25	1,910.81	49.61
Provision for Tax	50.85	259.34	-338.08	683.28	14.48
Profit after Tax	160.22	804.37	1,434.33	1,227.53	35.13

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Neogen Chemicals
Shareholder's Funds	1,081.63	6,221.96	7,711.97	8,766.12	816.25
Minority Interest	0.00	-15.53	-2.78	-762.63	0.00
Non-Current Liabilities	45.58	481.91	2,678.72	1,126.98	897.95
Current Liabilities	317.52	1,122.05	3,725.20	13,207.34	1,187.67
Total Liabilities	1,444.73	8,031.35	16,276.68	29,211.55	2,901.87

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Neogen Chemicals
Non-Current Assets	517.36	3,738.40	8,228.02	9,527.28	1,268.64
Current Assets	861.27	4,055.60	5,564.08	18,746.53	1,392.51
Total Assets	1,444.73	8,031.35	16,276.68	29,211.55	2,901.87
Total Debt*	8.72	179.76	2,812.49	2,854.14	1,329.89
Net Current Assets	543.75	2,933.55	1,838.88	5,539.19	204.84
Contingent Liabilities	53.98	162.71	78.08	497.03	156.69

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Neogen Chemicals
Cash From Operating Activities	151.86	1,022.77	1,233.80	1,541.51	-231.48
Cash Flow from Investing Activities	-183.82	-894.55	-1,240.63	-173.91	-410.26
Cash from Financing Activities	-27.69	-98.46	-306.83	-550.88	641.71
Net Cash Inflow / Outflow	-59.65	29.76	-313.66	816.72	-0.03

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Neogen Chemicals
ROCE (%)	21.55	15.05	11.72	23.60	6.64
ROE (%)	15.41	13.10	16.37	16.62	4.40
ROA (%)	11.74	10.80	10.68	4.58	1.51
EBIT Margin (%)	13.31	13.11	6.93	6.60	13.40
Net Margin (%)	12.47	11.74	9.69	3.14	3.76
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Neogen Chemicals
Revenue Growth (%)	10.08	15.75	11.20	15.66	18.00
EBIT Growth (%)	6.98	44.40	6.38	5.20	12.50
Net Profit Growth (%)	6.76	57.96	132.17	-40.10	5.15
EPS Growth (%)	6.76	59.14	97.98	60.42	-18.73
Book Value Growth (%)	15.15	11.14	10.11	10.53	3.41

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Neogen Chemicals
Price / Earnings	24.41	22.65	12.52	8.63	180.41
Price / Book Value	3.49	2.78	1.82	1.38	4.50
Dividend Yield (%)	0.58	0.49	1.14	0.00	0.04
EV/EBITDA	18.30	13.84	11.24	3.54	55.21
Market Cap (₹ Cr)	2,460.63	18,762.28	17,435.78	13,791.35	2,933.68

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Neogen Chemicals
Debt to Equity	0.00	0.03	0.21	0.02	1.00
Short term debt to equity ratio	0.00	0.00	0.13	0.29	0.51
Current Ratio	2.71	3.61	1.49	1.42	1.17
Quick Ratio	2.15	2.89	0.66	0.76	0.69
Interest Coverage	85.43	63.90	7.35	5.11	1.60

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Neogen Chemicals
Debtors to sales (%)	14.21	19.13	7.41	6.08	41.10
Asset Turnover	0.91	0.89	1.09	1.45	0.40
Receivable days	52.83	67.96	24.70	19.51	122.62
Inventory Days	47.31	43.79	72.95	72.68	185.31
Payable days	94.89	80.97	62.67	42.60	275.96
Cash Conversion Cycle	5.25	30.78	34.99	49.59	31.97

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.