Grauer & Weil Peer Comparison

NSE: GRAUWEIL | BSE: 505710

₹77.66

₹-1.17 (-1.48%)

As on 19-Oct-2026IST

Market cap

₹3,522 Cr

Revenue (TTM)

₹1,236 Cr

P/E Ratio

P/B Ratio

3.1

Div. Yield

0.6 %

Edit

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Market cap (₹ Cr)	3,522	17,898	15,600	12,007	7,541
Revenue (₹ Cr)	1,236	6,643	14,593	38,840	1,874
Net Profit (₹ Cr)	160.22	804.37	1,434.33	1,227.53	154.94
Net Margin (%)	12.47	11.74	9.69	3.14	8.19
RoE (%)	15.41	13.10	16.37	16.62	30.75
Price to Earnings	21.98	22.50	10.89	25.83	48.67
Price-To-Book	3.14	2.76	1.86	1.32	8.54

Income Statement (₹ Cr)

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Operating Revenue	1,235.86	6,643.49	14,593.40	38,839.87	1,873.60
Total Income	1,284.89	6,853.46	14,795.13	39,129.45	1,892.86
Total Expenditure	1,046.58	5,454.66	13,063.01	35,444.92	1,638.15
EBITDA	189.28	1,188.83	1,530.39	3,394.95	235.45
Depreciation	24.74	318.18	519.19	830.24	39.90
EBIT	164.54	870.65	1,011.20	2,564.71	195.55
Interest	2.50	16.91	172.71	465.10	40.64
Other Income	49.03	209.97	201.73	289.58	19.26
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	174.17
Provision for Tax	50.85	259.34	-338.08	683.28	19.23
Profit after Tax	160.22	804.37	1,434.33	1,227.53	154.94

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Shareholder's Funds	1,081.63	6,221.96	7,711.97	8,766.12	549.70
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	499.36
Current Liabilities	317.52	1,122.05	3,725.20	13,207.34	633.38
Total Liabilities	1,444.73	8,031.35	16,276.68	29,211.55	1,682.43

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Non-Current Assets	517.36	3,738.40	8,228.02	9,527.28	686.85
Current Assets	861.27	4,055.60	5,564.08	18,746.53	910.71
Total Assets	1,444.73	8,031.35	16,276.68	29,211.55	1,682.43
Total Debt*	8.72	179.76	2,812.49	2,854.14	855.41
Net Current Assets	543.75	2,933.55	1,838.88	5,539.19	277.33
Contingent Liabilities	53.98	162.71	78.08	497.03	2.10

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Cash From Operating Activities	151.86	1,022.77	1,233.80	1,541.51	-127.38
Cash Flow from Investing Activities	-183.82	-894.55	-1,240.63	-173.91	-373.45
Cash from Financing Activities	-27.69	-98.46	-306.83	-550.88	500.82
Net Cash Inflow / Outflow	-59.65	29.76	-313.66	816.72	-0.01

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
ROCE (%)	21.55	15.05	11.72	23.60	19.41
ROE (%)	15.41	13.10	16.37	16.62	30.75
ROA (%)	11.74	10.80	10.68	4.58	11.79
EBIT Margin (%)	13.31	13.11	6.93	6.60	10.44
Net Margin (%)	12.47	11.74	9.69	3.14	8.19
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Revenue Growth (%)	10.08	15.75	11.20	15.66	47.70
EBIT Growth (%)	6.98	44.40	6.38	5.20	45.93
Net Profit Growth (%)	6.76	57.96	132.17	-40.10	108.82
EPS Growth (%)	6.76	59.14	97.98	60.42	73.28
Book Value Growth (%)	15.15	11.14	10.11	10.53	36.12

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Price / Earnings	21.98	22.50	12.76	8.29	11.20
Price / Book Value	3.14	2.76	1.86	1.32	8.54
Dividend Yield (%)	0.64	0.49	1.12	0.00	0.06
EV/EBITDA	16.25	13.74	11.43	3.39	35.56
Market Cap (₹ Cr)	2,460.63	18,762.28	17,435.78	13,791.35	4,034.73

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Debt to Equity	0.00	0.03	0.21	0.02	0.74
Short term debt to equity ratio	0.00	0.00	0.13	0.29	0.77
Current Ratio	2.71	3.61	1.49	1.42	1.44
Quick Ratio	2.15	2.89	0.66	0.76	0.87
Interest Coverage	85.43	63.90	7.35	5.11	5.29

	Grauer & Weil	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Debtors to sales (%)	14.21	19.13	7.41	6.08	22.75
Asset Turnover	0.91	0.89	1.09	1.45	1.43
Receivable days	52.83	67.96	24.70	19.51	66.73
Inventory Days	47.31	43.79	72.95	72.68	51.53
Payable days	94.89	80.97	62.67	42.60	30.33
Cash Conversion Cycle	5.25	30.78	34.99	49.59	87.92

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