Grauer & Weil (India) Ltd

NSE: GRAUWEIL BSE: 505710

₹62.92

(0.54%)

Thu, 19 Mar 2026, 08:01 am

MTF 5xInvest in Grauer & Weil (India) Ltd with 5x Leverage Buy with MTF

Market Cap28.37B

PE Ratio20.34

Dividend0.80

Process Industries

Chemicals: Specialty

24.5K

Grauer & Weil (India) Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-29.28M	-41.64M	-53.90M	-69.15M	-78.70M	-131.65M	-171.66M	-163.16M	-131.93M	-100.22M	-52.66M	-25.31M	-25.50M	-16.17M	-32.62M	-28.53M	-32.41M	-25.31M	-47.69M	-35.96M
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	—	0	0	—	0	—	—	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	—	0	-1.27M	897.00K	0	0	0
Total assets	1.34B	1.50B	2.02B	2.77B	3.11B	3.86B	3.90B	4.15B	4.23B	4.10B	3.97B	4.54B	5.15B	5.90B	6.49B	7.57B	8.31B	9.62B	11.34B	12.94B
Total current assets	670.87M	742.53M	1.07B	1.08B	1.06B	1.52B	1.45B	1.62B	1.75B	1.76B	1.71B	2.33B	2.91B	3.26B	3.80B	4.99B	5.52B	6.38B	8.33B	9.36B
Cash and short term investments	24.83M	47.65M	55.19M	42.20M	69.34M	94.37M	49.40M	59.72M	64.60M	67.86M	147.01M	778.48M	1.21B	1.03B	1.39B	2.54B	2.58B	3.00B	4.71B	5.39B
Cash & equivalents	21.25M	36.81M	39.44M	29.65M	55.84M	82.49M	37.58M	50.11M	64.60M	67.86M	147.01M	363.77M	201.31M	393.76M	341.92M	550.65M	1.19B	972.87M	1.27B	1.09B
Short term investments	3.57M	10.85M	15.75M	12.55M	13.50M	11.88M	11.82M	9.61M	0	0	0	414.71M	1.01B	635.16M	1.05B	1.99B	1.40B	2.03B	3.44B	4.30B
Total receivables, net	387.53M	403.91M	607.04M	529.87M	515.51M	761.73M	744.88M	787.38M	937.03M	901.65M	807.74M	798.98M	919.83M	1.14B	1.15B	1.36B	1.32B	1.91B	2.01B	2.14B
Accounts receivable - trade, net	287.39M	304.29M	386.07M	397.50M	446.79M	613.61M	742.10M	781.88M	931.12M	893.75M	790.44M	742.38M	882.87M	1.12B	1.14B	1.27B	1.30B	1.84B	1.86B	1.99B
Other receivables	100.15M	99.62M	220.97M	132.38M	68.72M	148.12M	2.78M	5.49M	5.92M	7.90M	17.30M	56.60M	36.95M	21.84M	14.36M	92.97M	18.01M	72.96M	148.80M	152.06M
Total inventory	202.03M	199.61M	259.14M	304.95M	388.35M	603.27M	580.53M	699.21M	692.98M	723.47M	697.85M	731.58M	730.11M	988.22M	1.12B	960.93M	1.45B	1.30B	1.42B	1.60B
Other current assets, total	15.93M	20.65M	37.37M	55.69M	53.68M	49.45M	72.63M	70.43M	10.93M	64.75M	54.28M	11.88M	39.99M	95.83M	131.22M	120.06M	157.74M	153.75M	158.58M	206.76M
Total non-current assets	668.38M	760.38M	952.08M	1.69B	2.05B	2.34B	2.45B	2.53B	2.48B	2.34B	2.26B	2.21B	2.23B	2.64B	2.68B	2.58B	2.79B	3.24B	3.01B	3.58B
Long term investments	14.32M	13.83M	14.59M	11.33M	16.41M	6.17M	94.00M	119.67M	149.41M	149.79M	20.11M	20.57M	19.50M	126.94M	122.64M	21.63M	170.32M	618.01M	191.06M	522.65M
Note receivable - long term	—	—	—	—	—	—	59.72M	91.56M	119.95M	92.87M	5.49M	6.84M	4.56M	4.83M	5.03M	314.00K	273.00K	315.00K	1.54M	1.25M
Investments in unconsolidated subsidiaries	8.88M	7.74M	7.97M	5.61M	15.84M	494.00K	33.33M	27.01M	28.31M	26.27M	12.08M	9.50M	8.77M	11.02M	2.19M	927.00K	0	0	75.00K	75.00K
Other investments	5.44M	6.09M	6.62M	5.72M	570.55K	5.68M	951.00K	1.10M	1.15M	30.64M	2.54M	4.22M	6.17M	111.09M	115.41M	20.39M	170.05M	617.70M	189.44M	521.32M
Net property/plant/equipment	645.42M	738.49M	923.40M	1.66B	2.00B	2.31B	2.24B	2.30B	2.26B	2.15B	2.09B	2.13B	2.07B	2.35B	2.43B	2.43B	2.48B	2.43B	2.60B	2.80B
Gross property/plant/equipment	965.68M	1.05B	1.27B	2.05B	2.31B	2.82B	2.72B	2.88B	2.95B	3.02B	3.08B	2.26B	2.35B	2.78B	3.01B	3.18B	3.40B	3.51B	3.85B	4.24B
Deferred tax assets	7.20M	7.98M	13.92M	14.65M	24.65M	21.20M	25.13M	32.60M	—	—	—	—	79.02M	85.06M	69.78M	66.46M	72.23M	82.13M	93.64M	85.33M
Net intangible assets	0	0	0	2.36M	5.13M	5.73M	4.75M	8.75M	6.79M	8.42M	11.85M	10.12M	7.01M	11.35M	10.37M	9.13M	8.49M	53.81M	56.51M	68.75M
Goodwill, net	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	46.74M	46.74M	46.74M
Other intangibles, net	—	—	—	—	5.13M	5.73M	4.75M	8.75M	6.79M	8.42M	11.85M	10.12M	7.01M	11.35M	10.37M	9.13M	8.49M	7.07M	9.76M	22.01M
Other long term assets, total	0	0	0	0	0	0	56.24M	55.39M	54.69M	17.84M	140.79M	51.20M	54.74M	62.58M	52.96M	52.48M	57.83M	55.94M	72.12M	98.56M
Short term debt	192.40M	170.08M	199.29M	215.88M	389.66M	567.58M	625.04M	613.01M	585.04M	574.29M	283.84M	196.70M	62.42M	204.80M	202.94M	197.84M	205.35M	210.24M	213.88M	80.88M
Current portion of LT debt and capital leases	28.25M	36.94M	55.18M	85.48M	125.94M	125.09M	180.55M	200.34M	193.77M	175.77M	12.26M	3.60M	7.72M	7.58M	16.96M	8.07M	11.65M	19.05M	13.72M	21.95M
Short term debt excl. current portion of LT debt	164.16M	133.14M	144.11M	130.39M	263.72M	442.49M	444.49M	412.67M	391.27M	398.52M	271.57M	193.10M	54.70M	197.21M	185.99M	189.76M	193.70M	191.19M	200.15M	58.92M
Accounts payable	126.66M	164.47M	198.57M	252.97M	268.89M	405.94M	353.21M	462.45M	451.97M	382.56M	366.50M	475.51M	564.88M	599.33M	815.53M	946.61M	1.08B	1.17B	1.31B	1.44B
Income tax payable	41.91M	63.91M	102.41M	123.10M	3.01M	2.94M	90.19M	4.00M	24.26M	39.85M	46.71M	47.45M	65.12M	31.85M	40.80M	132.67M	40.73M	39.53M	99.29M	76.34M
Long term debt	173.26M	194.55M	472.30M	705.63M	857.74M	888.86M	701.61M	578.95M	380.13M	106.85M	2.92M	3.87M	9.35M	6.34M	23.88M	20.08M	41.67M	34.18M	54.73M	37.36M
Long term debt excl. lease liabilities	166.62M	181.46M	462.47M	698.45M	854.39M	885.18M	687.16M	570.86M	372.83M	98.16M	0	0	0	0	23.88M	20.08M	41.67M	34.18M	54.73M	37.36M
Total equity	570.57M	648.07M	722.51M	1.16B	1.23B	1.35B	1.53B	1.68B	1.93B	2.17B	2.51B	3.00B	3.53B	4.01B	4.45B	5.14B	5.82B	6.79B	8.05B	9.39B
Shareholders' equity	545.40M	603.64M	681.19M	1.12B	1.23B	1.21B	1.53B	1.68B	1.93B	2.17B	2.51B	3.00B	3.53B	4.01B	4.45B	5.14B	5.82B	6.79B	8.05B	9.39B
Common equity, total	545.40M	603.64M	681.19M	1.12B	1.23B	1.21B	1.53B	1.68B	1.93B	2.17B	2.51B	3.00B	3.53B	4.01B	4.45B	5.14B	5.82B	6.79B	8.05B	9.39B
Other common equity	417.53M	475.76M	553.31M	990.01M	0	868.36M	1.28B	1.42B	1.72B	1.95B	2.24B	2.60B	6.45B	3.65B	4.13B	4.73B	5.37B	6.36B	7.59B	8.66B
Total debt	365.66M	364.63M	671.59M	921.51M	1.25B	1.46B	1.33B	1.19B	965.17M	681.14M	286.76M	200.57M	71.77M	211.14M	226.83M	217.92M	247.03M	244.42M	268.61M	118.24M
Net debt	340.83M	316.98M	616.40M	879.31M	1.18B	1.36B	1.28B	1.13B	900.57M	613.28M	139.75M	-577.91M	-1.14B	-817.79M	-1.17B	-2.32B	-2.34B	-2.76B	-4.44B	-5.27B
Change in accounts receivable	-43.05M	-32.89M	-231.54M	54.70M	-75.56M	-217.05M	-68.47M	-34.65M	-181.41M	-9.45M	19.95M	24.14M	-173.83M	-263.74M	-35.45M	-134.18M	-45.97M	-556.62M	-70.83M	-179.88M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	30.81M	49.72M	47.98M	-48.08M	66.29M	259.25M	-67.98M	233.23M	-11.08M	-69.00M	-504.00K	94.77M	88.98M	34.46M	216.46M	152.60M	124.84M	98.91M	131.48M	113.13M
Change in other assets/liabilities	0	0	0	—	0	0	—	0	68.27M	-24.10M	-38.86M	128.33M	-39.62M	54.97M	-18.74M	149.92M	28.09M	155.53M	102.28M	254.00M
Sale of fixed assets & businesses	2.74M	17.48M	8.34M	16.61M	2.37M	2.90M	4.25M	0	23.98M	6.36M	9.10M	3.35M	2.61M	3.48M	6.89M	32.86M	1.46M	9.70M	3.46M	52.97M
Purchase/sale of investments, net	-7.96M	3.54M	-926.50K	660.22K	46.50K	9.00K	32.00K	0	0	54.00K	0	-406.78M	-575.65M	251.37M	-422.25M	-874.45M	-61.07M	-1.08B	-960.40M	-1.15B
Sale/maturity of investments	0	3.54M	0	660.22K	55.50K	9.00K	32.00K	0	0	54.00K	0	0	0	251.37M	0	9.20M	26.75M	36.79M	163.72M	1.37B
Purchase of investments	-7.96M	0	-926.50K	0	-9.00K	0	0	0	0	0	0	-406.78M	-575.65M	0	-422.25M	-883.64M	-87.81M	-1.11B	-1.12B	-2.52B
Other investing cash flow items, total	0	0	0	0	0	0	-60.64M	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	100.00M	229.82K	308.29M	284.26M	336.12M	209.71M	-121.30M	-134.39M	-215.92M	-299.69M	-395.03M	-66.38M	-128.80M	139.37M	-18.81M	5.51M	6.89M	-13.00M	43.48M	-152.66M
Issuance/retirement of long term debt	100.00M	229.82K	308.29M	284.26M	336.12M	24.73M	-121.85M	-95.38M	-184.01M	-248.10M	-103.64M	-3.44M	9.60M	-3.15M	-7.58M	-2.27M	-1.41M	0	0	0
Issuance/retirement of short term debt	0	0	0	0	0	182.72M	550.00K	-39.02M	-31.91M	-51.59M	-291.38M	-61.37M	-138.40M	142.51M	-11.23M	7.78M	8.30M	-2.08M	4.57M	-142.05M
Issuance/retirement of other debt	—	—	—	—	—	2.26M	—	—	—	—	—	-1.58M	0	—	—	—	—	-10.91M	38.92M	-10.62M
Total cash dividends paid	-7.01M	-8.59M	-14.05M	-38.21M	-9.98M	-20.95M	-20.94M	-38.97M	-31.51M	-41.95M	-113.88M	-20.82M	0	0	-300.14M	0	-113.18M	-147.96M	-182.16M	-226.50M
Other financing cash flow items, total	0	0	0	0	0	40.80M	17.78M	15.21M	-10.85M	13.68M	-15.00M	-4.29M	-107.13M	-163.12M	0	1.02M	-6.00M	-46.71M	-5.00M	0

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800