Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:43 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 505710 | NSE: GRAUWEIL

Grauer & Weil (India) Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹58.12Fairly Valued by 0.73%vs CMP ₹57.70

P/E (18.6) × ROE (17.6%) × BV (₹22.00) × DY (0.87%)

₹42.30Overvalued by 26.69%vs CMP ₹57.70
MoS: -36.4% (Negative)Confidence: 58/100 (Moderate)Models: 1 Under, 1 Fair, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹65.1922%Under (+13%)
Graham NumberEarnings₹39.1116%Over (-32.2%)
Earnings PowerEarnings₹25.9011%Over (-55.1%)
DCFCash Flow₹55.7013%Fair (-3.5%)
Net Asset ValueAssets₹21.997%Over (-61.9%)
EV/EBITDAEnterprise₹36.979%Over (-35.9%)
Earnings YieldEarnings₹30.907%Over (-46.4%)
ROCE CapitalReturns₹31.479%Over (-45.5%)
Revenue MultipleRevenue₹25.015%Over (-56.7%)
Consensus (9 models)₹42.30100%Overvalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 12.2%

*Investments are subject to market risks

Investment Snapshot

64
Grauer & Weil (India) Ltd scores 64/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health87/100 · Strong
ROCE 23.3% ExcellentROE 17.6% GoodD/E 0.03 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 69.0% Stable
Earnings Quality60/100 · Moderate
OPM stable around 18% SteadyWorking capital: 32 days (improving) Efficient
Quarterly Momentum30/100 · Weak
Revenue (4Q): 4% YoY FlatProfit (4Q): -12% YoY DecliningOPM: 13.0% (down 6.0% YoY) Margin pressure
Industry Rank80/100 · Strong
P/E 18.6 vs industry 64.9 Cheaper than peersROCE 23.3% vs industry 13.0% Above peers3Y sales CAGR: 14% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Grauer & Weil (India) Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
40/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 18.6 vs Ind 64.9 | ROCE 23.3% | ROE 17.6% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.03x | IntCov 0.0x | Current 2.75x | Borrow/Reserve 0.01x
Cash Flow Reliability
29/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹157 Cr | CFO/NP N/A
Ownership Accumulation
-50
Distribution
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII -0.09 pp | DII -0.01 pp | Prom 0.00 pp
Business Momentum
-30
Early weakness
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales 0.0% | Q NP -17.9% | Q OPM -2.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-26.7%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.01xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change-0.09 ppLatest FII% minus previous FII%
DII Change-0.01 ppLatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-972Latest shareholder count minus previous count
Quarterly Sales Change0.0%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-17.9%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-2.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:43 am

Market Cap 2,616 Cr.
Current Price 57.7
Intrinsic Value₹42.30
High / Low 111/49.7
Stock P/E18.6
Book Value 22.0
Dividend Yield0.87 %
ROCE23.3 %
ROE17.6 %
Face Value 1.00
PEG Ratio1.53

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Grauer & Weil (India) Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Grauer & Weil (India) Ltd 2,616 Cr. 57.7 111/49.718.6 22.00.87 %23.3 %17.6 % 1.00
Fineotex Chemical Ltd 2,428 Cr. 20.8 35.8/19.025.0 6.720.38 %23.8 %18.4 % 1.00
Rossari Biotech Ltd 2,239 Cr. 404 768/37316.3 2260.12 %15.8 %12.2 % 2.00
Thirumalai Chemicals Ltd 2,171 Cr. 180 329/158 1270.00 %0.26 %4.13 % 1.00
Neogen Chemicals Ltd 3,120 Cr. 1,183 1,797/96771.3 3140.08 %10.7 %7.36 % 10.0
Industry Average12,530.04 Cr712.4964.87182.870.55%12.98%25.40%6.41

All Competitor Stocks of Grauer & Weil (India) Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 251327200250285333264255275340253291291
Expenses 204297152202230294200212222311201248252
Operating Profit 47304849553964435230534339
OPM % 19%9%24%20%19%12%24%17%19%9%21%15%13%
Other Income 5467988141212131112
Interest 1100030012100
Depreciation 5555555666666
Profit before tax 47294851583967515834584844
Tax % 26%25%23%26%26%26%24%26%26%25%25%20%26%
Net Profit 34223737432951384326443932
EPS in Rs 0.760.480.810.830.940.641.120.830.950.570.960.850.71

Last Updated: March 3, 2026, 9:26 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 6:25 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 3804094134324976006186057689811,0681,1341,175
Expenses 3193333353464004945215056558258779441,011
Operating Profit 617678869810697101114156191189164
OPM % 16%19%19%20%20%18%16%17%15%16%18%17%14%
Other Income 312410520151618314648
Interest 1714103323333543
Depreciation 12161414151519182020212224
Profit before tax 3546567391949594107152196210185
Tax % 14%28%24%26%30%32%21%27%26%26%25%25%
Net Profit 303342546464766979113146157140
EPS in Rs 0.670.740.931.201.411.411.671.521.742.493.233.473.09
Dividend Payout % 12%15%15%17%21%21%15%16%19%16%8%14%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)10.00%27.27%28.57%18.52%0.00%18.75%-9.21%14.49%43.04%29.20%7.53%
Change in YoY Net Profit Growth (%)0.00%17.27%1.30%-10.05%-18.52%18.75%-27.96%23.70%28.55%-13.83%-21.67%

Grauer & Weil (India) Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:11%
5 Years:13%
3 Years:14%
TTM:-1%
Compounded Profit Growth
10 Years:16%
5 Years:17%
3 Years:26%
TTM:-6%
Stock Price CAGR
10 Years:28%
5 Years:35%
3 Years:40%
1 Year:-11%
Return on Equity
10 Years:17%
5 Years:17%
3 Years:18%
Last Year:18%

Last Updated: September 5, 2025, 3:40 pm

Balance Sheet

Last Updated: December 4, 2025, 2:59 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 23232323232323232323234545
Reserves 171194228278331379422491560657783894952
Borrowings 9768272072123222524271212
Other Liabilities 133125119133146159174214217251292334319
Total Liabilities 4234103974545075816427508249541,1241,2861,328
Fixed Assets 225216210212206231241238247244243254269
CWIP 1000031413142720
Investments 321131001174971407
Other Assets 194192186241297346399508576690817934633
Total Assets 4234103974545075816427508249541,1241,2861,328

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 4955778771338411744114160144
Cash from Investing Activity + -6-9-8-54-61-13-53-43-17-116-109-120
Cash from Financing Activity + -43-46-62-10-25-2-36-3-15-19-20-42
Net Cash Flow 00823-1417-57112-2131-19
Free Cash Flow 4145697262-12621022295128105
CFO/OP 90%83%114%120%94%63%110%132%72%98%107%105%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-36.008.0051.0066.0091.0085.0074.0079.0089.00132.00164.00177.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 898070636568677762686364
Inventory Days 109120115118100106126108121839098
Days Payable 7967688281689511091778690
Cash Conversion Cycle 1191331179983106997592756872
Working Capital Days 172650384956573649433432
ROCE %18%21%24%25%27%26%20%19%19%24%26%23%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 69.04%69.04%69.04%69.04%69.04%69.04%69.04%69.04%69.03%69.03%69.03%69.03%
FIIs 1.40%1.21%1.21%1.07%0.95%0.91%0.95%0.85%0.86%0.79%0.68%0.59%
DIIs 0.19%0.02%0.02%0.02%0.02%0.02%0.05%0.09%0.10%0.02%0.03%0.02%
Public 29.36%29.73%29.73%29.87%29.99%30.03%29.98%30.03%30.01%30.15%30.26%30.35%
No. of Shareholders 41,14644,03043,85243,66049,45058,40260,54061,71459,92557,37155,57854,606

Shareholding Pattern Chart

No. of Shareholders

Grauer & Weil (India) Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 3.476.454.983.473.04
Diluted EPS (Rs.) 3.476.454.983.473.04
Cash EPS (Rs.) 3.967.385.864.343.85
Book Value[Excl.RevalReserv]/Share (Rs.) 20.7235.5229.9625.6922.67
Book Value[Incl.RevalReserv]/Share (Rs.) 20.7235.5229.9625.6922.67
Revenue From Operations / Share (Rs.) 25.0047.1543.3133.8926.72
PBDIT / Share (Rs.) 5.189.777.695.585.07
PBIT / Share (Rs.) 4.688.846.824.714.26
PBT / Share (Rs.) 4.628.666.704.714.16
Net Profit / Share (Rs.) 3.476.454.983.473.04
NP After MI And SOA / Share (Rs.) 3.476.454.983.473.04
PBDIT Margin (%) 20.7020.7117.7516.4518.97
PBIT Margin (%) 18.7318.7415.7413.9015.93
PBT Margin (%) 18.4818.3515.4713.8915.57
Net Profit Margin (%) 13.8613.6811.5010.2411.37
NP After MI And SOA Margin (%) 13.8613.6811.5010.2511.35
Return on Networth / Equity (%) 16.7318.1616.6213.5213.38
Return on Capital Employeed (%) 21.4723.2421.1116.8816.97
Return On Assets (%) 12.2212.9911.839.559.17
Total Debt / Equity (X) 0.010.020.020.030.03
Asset Turnover Ratio (%) 0.941.031.100.970.86
Current Ratio (X) 3.153.162.872.892.75
Quick Ratio (X) 2.632.642.302.142.24
Inventory Turnover Ratio (X) 7.714.224.113.813.03
Dividend Payout Ratio (NP) (%) 14.4222.4713.0414.380.00
Dividend Payout Ratio (CP) (%) 12.6219.6311.0911.510.00
Earning Retention Ratio (%) 85.5877.5386.9685.620.00
Cash Earning Retention Ratio (%) 87.3880.3788.9188.490.00
Interest Coverage Ratio (X) 85.6753.7793.6350.3653.33
Interest Coverage Ratio (Post Tax) (X) 58.3736.5162.0431.3732.99
Enterprise Value (Cr.) 3259.263602.561964.441088.88653.83
EV / Net Operating Revenue (X) 2.873.372.001.421.08
EV / EBITDA (X) 13.8816.2711.278.615.69
MarketCap / Net Operating Revenue (X) 3.283.742.271.731.47
Retention Ratios (%) 85.5777.5286.9585.610.00
Price / BV (X) 3.964.973.292.281.73
Price / Net Operating Revenue (X) 3.283.742.271.731.47
EarningsYield 0.040.030.050.050.07

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Grauer & Weil (India) Ltd. is a Public Limited Listed company incorporated on 25/11/1957 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L74999MH1957PLC010975 and registration number is 010975. Currently Company is involved in the business activities of Manufacture of organic and inorganic chemical compounds. Company's Total Operating Revenue is Rs. 1127.56 Cr. and Equity Capital is Rs. 45.34 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Chemicals - Speciality - OthersGrowel Corporate, Mumbai Maharashtra 400101Contact not found
Management
NamePosition Held
Mr. Umeshkumar MoreChairman
Mr. Nirajkumar MoreManaging Director
Mr. Rohitkumar MoreWhole Time Director
Mr. Yogesh SamatWhole Time Director
Dr. Prerna GoradiaIndependent Director
Mr. Ayush AgarwalaIndependent Director
Mr. Ashok Kumar KanodiaIndependent Director
Mr. Anil GadodiaIndependent Director

FAQ

What is the intrinsic value of Grauer & Weil (India) Ltd and is it undervalued?

As of 07 April 2026, Grauer & Weil (India) Ltd's intrinsic value is ₹42.30, which is 26.69% lower than the current market price of ₹57.70, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (17.6 %), book value (₹22.0), dividend yield (0.87 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Grauer & Weil (India) Ltd?

Grauer & Weil (India) Ltd is trading at ₹57.70 as of 07 April 2026, with a FY2026-2027 high of ₹111 and low of ₹49.7. The stock is currently near its 52-week low. Market cap stands at ₹2,616 Cr..

How does Grauer & Weil (India) Ltd's P/E ratio compare to its industry?

Grauer & Weil (India) Ltd has a P/E ratio of 18.6, which is below the industry average of 64.87. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Grauer & Weil (India) Ltd financially healthy?

Key indicators for Grauer & Weil (India) Ltd: ROCE of 23.3 % indicates efficient capital utilization; ROE of 17.6 % shows strong shareholder returns. Dividend yield is 0.87 %.

Is Grauer & Weil (India) Ltd profitable and how is the profit trend?

Grauer & Weil (India) Ltd reported a net profit of ₹157 Cr in Mar 2025 on revenue of ₹1,134 Cr. Compared to ₹79 Cr in Mar 2022, the net profit shows an improving trend.

Does Grauer & Weil (India) Ltd pay dividends?

Grauer & Weil (India) Ltd has a dividend yield of 0.87 % at the current price of ₹57.70. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Grauer & Weil (India) Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports