Atlas Dashboards
Screeners Create Scan, Old
Charts*new* Candlestick, P&F
Premium Realtime & Alerts
Login/Register Scans, Watchlists
Contact Us [email protected]

Grauer & Weil (India) Ltd - Technical chart

consolidated in Rs/Cr.
Industry

Industry name

 Chemicals
Variance

Full Year Net Profit Variance

 7
Equity

Latest Equity

 45.34
Face Value

Latest Face Value

 1
Reserves

Total Reserve

 1036.29
Dividend

Full Year Dividend %

 50
Sales Turnover

Full Year Net Sales

 1190.2
Net Profit

Full Year Net Profit

 164.02
Full Year CPS

Full Year Cash Per Share

 4.2
Earning Per Share

Full Year Earning Per Share

 3.6
Quarter CPS

Latest quarter Cash Per Share

 0
Latest Quarter Date

Latest Quarter Yrc

 Mar 1, 2026
Latest Quarter Sales

Latest Quarter Net Sales

 355.37
Previous EPS

Previous earnings per share

 0
Book Value

Book value

 23.9
Networth

Full Year Return on Networth

 18.02
Price/Book Value

Price to Book value

 3.096234
Yearly PE ratio

Full Year Price to Earning per share

20.5
Yearly PC ratio

Full Year Price to Cash Per Share

17.8
Bse value

BSE Value in lakhs

 18.99
Nse value

NSE Value in lakhs

 82.22
High

52 week high

 105
Low

52 week low

 50
Price

NSE Current market price

 74
CPM

Current market price

 74
Market cap

BSE / NSE Market Cap

 3356.15
Net profit

Latest Quarter Net Profit

 49.51
Net profit variance

Latest Quarter Net Profit variance

92
Result year

Trailing latest month

 Mar 1, 2026
TTM Sales

Trailing Twelve 12 month Net Sales

1136.93
TTM OP

Trailing Twelve 12 month Operating Profit

 200.39
TTM OPM

Trailing Twelve 12 month Operating Profit Margin

 17.63
TTM GP

Trailing Twelve 12 month Gross Profit

 240.34
TTM GPM

Trailing Twelve 12 month Gross Profit Margin

20.19
TTM NP

Trailing Twelve 12 month Net Profit

160.24
TTM NPV

Trailing Twelve 12 month Net Profit Variane

6.95
TTM EPS

Trailing Twelve 12 month EPS

 3.62
TTM PE

Trailing Twelve 12 month PE

 20.45
TTM CPS

Trailing Twelve 12 month CPS

 0
Month CPS

Month Cash Per Share

 0
TTM Depreciation

Trailing Twelve 12 month Depreciation

 21.61
Equity

Latest Equity

 45.34
LTP

Latest Price (BSE/NSE)

 74
Gross block

Latest Gross Block

 404.53
Loans

Total loans

 7.8
Advances

Latest Advances for Banks

 0
Net profit asset

Latest Assets

 0
Year OPM

Full Year Operating Profit Margin

16.3
Year GPM

Full Year Gross Profit Margin

 20.2
Quarter OPM

Latest quater Operation Profit Margin

16.6

Quarterly Results (consolidated, figures in Rs Cr.)

Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
+ Sales 264 255 275 340 253 291 291 355
YOY Sales Growth % 32% 2% -4% 2% -4% 14% 6% 4%
Gross Sales 264 255 275 340 253 291 291 355
+ Expenses 200 212 222 311 201 248 252 296
Material Cost % 47% 50% 59% 53% 51% 48% 53% 48%
Raw Material Cost 118 129 149 190 117 140 150 177
Change in Inventory 5 -1 14 -10 12 -1 3 -6
Manufacturing Cost % 21% 21% 21% 23% 25% 26% 25% 25%
Employee Cost % 11% 11% 10% 9% 13% 11% 11% 7%
Other Cost % -3% 1% -10% 6% -9% 1% -2% 4%
Raw Materials % 45% 51% 54% 56% 46% 48% 52% 50%
Purchase of Finished Goods % 0% 0% 0% 0% 0% 0% 0% 0%
Stock Adjustments % -2% 0% -5% 3% -5% 0% -1% 2%
Other Manufacturing Expenses % 21% 21% 21% 23% 25% 26% 25% 25%
Operating Profit 64 43 52 30 53 43 39 59
OPM % 24% 17% 19% 9% 21% 15% 13% 17%
+ Other Income 8 14 12 12 13 11 12 13
Miscellaneous Income 8 14 12 12 13 11 12 13
Interest 0 0 1 2 1 0 0 1
Depreciation 5 6 6 6 6 6 6 6
Profit before tax 67 51 58 34 58 48 44 65
+ Tax % 24% 26% 26% 25% 25% 20% 26% 24%
Current Tax 16 12 13 8 15 10 11 12
Deferred Tax 0 1 2 1 0 0 1 3
+ Net Profit 51 38 43 26 44 39 32 50
Net Profit After Minority Interest 51 38 43 26 44 39 32 50
EPS in Rs 1.12 0.83 0.95 0.57 0.96 0.85 0.71 1.09

Profit & Loss (consolidated, figures in Rs Cr.)

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
+ Sales 510 527 556 654 675 656 837 1,083 1,153 1,251
Sales Growth % 3% 5% 18% 3% -3% 28% 29% 7% 9%
Gross Sales 400 387 482 603 619 606 768 982 1,069 1,134
Excise Duty 40 44 11 0 0 0 0 0 0 0
Other Operating Income 10 0 0 0 0 0 0 0 0 0
+ Expenses 439 442 463 555 578 556 724 928 963 1,063
Material Cost % 40% 40% 46% 49% 46% 48% 52% 51% 48% 46%
Raw Material Cost 198 218 254 321 332 307 453 555 563 589
Change in Inventory 6 -6 -1 -1 -18 7 -21 1 -7 -8
Manufacturing Cost % 8% 8% 9% 9% 13% 12% 11% 11% 12% 13%
Employee Cost % 11% 9% 10% 10% 11% 11% 10% 9% 9% 9%
Other Cost % 28% 26% 18% 16% 16% 14% 14% 15% 14% 16%
Raw Materials % 39% 41% 46% 49% 49% 47% 54% 51% 49% 47%
Purchase of Finished Goods % 1% 0% 1% 1% 1% 1% 1% 0% 0% 0%
Stock Adjustments % -1% 1% 0% 0% 3% -1% 3% -0% 1% 1%
Power & Fuel % 1% 1% 1% 1% 1% 1% 1% 1% 1% 1%
Other Manufacturing Expenses % 7% 8% 8% 9% 12% 11% 10% 10% 11% 12%
Selling & Administration % 17% 16% 14% 14% 14% 13% 13% 14% 13% 15%
Miscellaneous Expenses % 2% 2% 1% 2% 1% 1% 1% 1% 1% 1%
Operating Profit 71 86 94 99 97 100 113 155 190 188
OPM % 14% 16% 17% 15% 14% 15% 13% 14% 17% 15%
+ Other Income 4 4 10 12 20 15 16 19 31 46
Miscellaneous Income 5 3 9 11 20 15 17 19 31 46
Exceptional Income 0 0 0 0 9 0 3 0 0 0
Interest 10 3 3 2 3 3 3 3 5 4
Depreciation 14 14 15 15 19 18 20 20 21 22
Profit before tax 53 74 87 94 95 94 107 152 196 210
+ Tax % 26% 25% 31% 32% 21% 27% 26% 26% 25% 25%
Current Tax 13 18 26 30 24 25 28 40 50 50
Deferred Tax 0 0 1 0 -4 0 0 -1 0 3
+ Net Profit 39 55 61 64 76 69 79 113 146 157
Profit Growth % 41% 10% 6% 19% -9% 14% 43% 29% 7%
Extraordinary Income / Expense -5 0 0 -6 9 0 2 -1 0 0
Exceptional Item -5 0 0 -6 9 0 2 -1 0 0
Net Profit After Minority Interest 42 54 64 64 76 69 79 113 146 157
EPS in Rs 1.80 2.39 2.81 2.82 3.35 3.04 3.47 4.98 6.45 3.47

Balance Sheet (consolidated, figures in Rs Cr.)

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 23 23 23 23 23 23 23 23 23 45
Reserves 228 278 331 379 422 491 560 657 783 894
+ Borrowings 27 20 7 21 23 22 25 24 27 12
Secured Borrowings 20 15 2 16 14 14 15 15 19 4
Unsecured Borrowings 7 5 5 5 9 7 10 10 8 8
Deferred Credit 0 0 0 0 0 0 0 0 3 2
+ Other Liabilities 119 133 146 159 174 214 217 251 292 334
Current Liabilities 96 115 122 136 148 184 190 220 260 310
Provisions 9 6 8 5 6 15 8 9 16 18
Other liability items 30 31 32 31 33 36 34 38 41 33
Total Liabilities 397 454 507 581 642 750 824 954 1,124 1,286
+ Fixed Assets 210 212 206 231 241 238 247 244 243 254
Gross Block 311 226 235 276 302 318 344 361 375 405
Accumulated Depreciation 101 14 29 44 61 79 97 117 132 151
CWIP 0 0 0 3 1 4 1 3 14 27
Investments 1 1 3 1 0 0 1 17 49 71
+ Other Assets 186 241 297 346 399 508 576 690 817 934
Inventories 64 69 69 93 108 93 143 127 138 156
Trade receivables 79 74 88 112 114 127 130 184 186 199
Cash Equivalents 15 78 119 103 135 254 258 287 423 468
Loans n Advances 19 25 20 27 30 31 27 35 47 51
Other asset items 9 -5 0 11 12 2 17 57 24 60
Total Assets 397 454 507 581 642 750 824 954 1,124 1,286

Cash Flow (consolidated, figures in Rs Cr.)

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
+ Cash from Operating Activity 77 87 71 33 84 117 44 114 160 144
Profit from Operations 86 82 105 112 110 100 122 161 199 198
Working Capital Changes 2 20 -13 -46 -3 32 -40 -8 6 0
Profit Before Tax & Extraordinary Items 56 73 91 94 95 94 107 152 196 210
Depreciation 14 14 15 15 19 18 20 20 21 22
Interest (Net) 8 -1 -5 -6 -5 -7 -8 -12 -22 -31
Dividend Received 0 0 0 0 0 0 0 0 0 0
Profit / Loss on Sale of Assets 0 0 0 0 0 -3 0 0 0 -5
Profit / Loss on Sale of Investments 0 0 0 0 0 -1 0 0 -1 0
Provisions & Write-offs (Net) 8 2 3 1 1 -2 4 1 6 6
Profit / Loss in Forex 1 -2 0 1 -1 0 0 0 0 0
Receivables 2 2 -17 -26 -4 -13 -5 -56 -7 -18
Inventories 4 -4 -1 -29 -15 15 -50 16 -11 -19
Trade Payables 2 9 9 4 22 15 12 10 13 11
Loans & Advances -2 0 0 0 0 0 0 0 0 0
Direct Taxes Paid -12 -15 -20 -34 -23 -16 -38 -39 -45 -54
+ Cash from Investing Activity -8 -54 -61 -13 -53 -43 -17 -116 -109 -120
Purchase of Fixed Assets -9 -16 -9 -45 -23 -18 -22 -19 -32 -44
Sale of Fixed Assets 1 0 0 0 1 3 0 1 0 5
Purchase of Investments 0 0 0 0 0 0 -3 -20 -47 -154
Sale of Investments 0 0 0 0 0 1 3 4 16 137
Interest Received 1 2 0 0 8 9 11 10 19 33
Dividend Received 0 0 6 6 0 0 0 0 0 0
Others 0 -41 -58 25 -38 -38 -6 -91 -66 -98
+ Cash from Financing Activity -62 -10 -25 -2 -37 -3 -15 -19 -20 -42
Proceeds from Other Long-Term Borrowings 0 0 0 0 0 0 0 0 4 0
Proceeds from Bank Borrowings 0 0 0 14 0 0 0 0 0 0
Repayment of Long-Term Borrowings -24 0 0 0 0 0 -1 -1 -1 0
Repayment of Short-Term Borrowings -16 0 0 0 0 0 0 0 0 0
Repayment of Financial Liabilities -1 0 0 0 -3 -1 -1 -1 -2 -3
Dividend Paid -11 -2 -11 -16 -30 0 -11 -15 -18 -23
Interest Paid -9 -1 -1 0 -3 -2 -3 -2 -4 -3
Others 0 -7 -13 0 -1 1 1 0 0 -14
Net Cash Flow 8 23 -14 17 -5 71 12 -21 31 -19