Grauer & Weil Peer Comparison

NSE: GRAUWEIL | BSE: 505710

₹66.43

₹-1.40 (-2.06%)

As on 26-Aug-2026IST

Market cap

₹3,016 Cr

Revenue (TTM)

₹1,236 Cr

P/E Ratio

18.8

P/B Ratio

2.7

Div. Yield

0.8 %

Edit

	Grauer & Weil	Atul	DCM Shriram	EID Parry	India Glycols
Market cap (₹ Cr)	3,016	19,246	16,363	14,177	7,979
Revenue (₹ Cr)	1,236	6,643	14,593	38,840	10,312
Net Profit (₹ Cr)	160.22	804.37	1,434.33	1,227.53	267.94
Net Margin (%)	12.47	11.74	9.69	3.14	2.60
RoE (%)	15.41	13.10	16.37	16.62	11.90
Price to Earnings	18.82	24.20	11.42	30.50	25.22
Price-To-Book	2.69	2.97	1.95	1.56	2.65

Income Statement (₹ Cr)

	Grauer & Weil	Atul	DCM Shriram	EID Parry	India Glycols
Operating Revenue	1,235.86	6,643.49	14,593.40	38,839.87	10,311.95
Total Income	1,284.89	6,853.46	14,795.13	39,129.45	10,315.86
Total Expenditure	1,046.58	5,454.66	13,063.01	35,444.92	9,642.78
EBITDA	189.28	1,188.83	1,530.39	3,394.95	669.17
Depreciation	24.74	318.18	519.19	830.24	163.41
EBIT	164.54	870.65	1,011.20	2,564.71	505.76
Interest	2.50	16.91	172.71	465.10	147.68
Other Income	49.03	209.97	201.73	289.58	3.91
Exceptional Items	0.00	0.00	56.03	-478.38	-0.83
Profit before Tax	211.07	1,063.71	1,096.25	1,910.81	361.16
Provision for Tax	50.85	259.34	-338.08	683.28	93.22
Profit after Tax	160.22	804.37	1,434.33	1,227.53	267.94

	Grauer & Weil	Atul	DCM Shriram	EID Parry	India Glycols
Shareholder's Funds	1,081.63	6,221.96	7,711.97	8,766.12	2,932.78
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	1,576.06
Current Liabilities	317.52	1,122.05	3,725.20	13,207.34	2,014.11
Total Liabilities	1,285.52	7,135.10	14,774.14	24,371.09	6,176.10

	Grauer & Weil	Atul	DCM Shriram	EID Parry	India Glycols
Non-Current Assets	517.36	3,738.40	8,228.02	9,527.28	4,875.38
Current Assets	861.27	4,055.60	5,564.08	18,746.53	1,497.81
Total Assets	1,285.52	7,135.10	14,774.14	24,371.09	6,176.10
Total Debt*	7.75	197.69	2,408.19	2,121.01	1,804.27
Net Current Assets	543.75	2,933.55	1,838.88	5,539.19	-516.30
Contingent Liabilities	55.13	162.18	19.49	459.30	41.24

	Grauer & Weil	Atul	DCM Shriram	EID Parry	India Glycols
Cash From Operating Activities	144.03	603.13	1,126.96	1,936.39	362.11
Cash Flow from Investing Activities	-120.47	-495.09	-849.80	-2,782.30	-735.99
Cash from Financing Activities	-42.29	-117.78	-0.53	73.84	353.75
Net Cash Inflow / Outflow	-18.73	-9.74	276.63	-772.07	-20.12

	Grauer & Weil	Atul	DCM Shriram	EID Parry	India Glycols
ROCE (%)	24.02	12.86	11.79	30.76	12.33
ROE (%)	15.41	13.10	16.37	16.62	11.90
ROA (%)	11.74	10.80	10.68	4.58	4.22
EBIT Margin (%)	13.31	13.11	6.93	6.60	4.90
Net Margin (%)	12.47	11.74	9.69	3.14	2.60
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Grauer & Weil	Atul	DCM Shriram	EID Parry	India Glycols
Revenue Growth (%)	10.08	15.75	11.20	15.66	11.37
EBIT Growth (%)	6.98	44.40	6.38	5.20	22.48
Net Profit Growth (%)	6.76	57.96	132.17	-40.10	41.40
EPS Growth (%)	6.76	59.14	97.98	60.42	-38.92
Book Value Growth (%)	16.65	9.47	7.39	12.47	9.99

	Grauer & Weil	Atul	DCM Shriram	EID Parry	India Glycols
Price / Earnings	18.82	24.20	13.39	9.79	24.75
Price / Book Value	2.69	2.97	1.95	1.56	2.65
Dividend Yield (%)	0.75	0.46	1.07	0.00	0.63
EV/EBITDA	13.13	14.87	11.93	4.03	14.21
Market Cap (₹ Cr)	3,719.30	18,057.11	16,766.99	13,964.68	3,437.03

	Grauer & Weil	Atul	DCM Shriram	EID Parry	India Glycols
Debt to Equity	0.00	0.03	0.21	0.02	0.31
Short term debt to equity ratio	0.01	0.00	0.12	0.22	0.20
Current Ratio	2.71	3.61	1.49	1.42	0.74
Quick Ratio	2.15	2.89	0.66	0.76	0.30
Interest Coverage	85.43	63.90	7.35	5.11	3.45

	Grauer & Weil	Atul	DCM Shriram	EID Parry	India Glycols
Debtors to sales (%)	14.21	19.13	7.41	6.08	3.41
Asset Turnover	0.91	0.89	1.09	1.45	1.62
Receivable days	56.08	65.62	21.80	20.74	15.12
Inventory Days	42.88	43.06	76.27	78.72	45.98
Payable days	86.19	79.37	64.58	39.02	185.71
Cash Conversion Cycle	12.78	29.31	33.49	60.44	-124.61

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