IndiaOne Finance - Company Dashboard

Governance Classic Home

Grauer & Weil India LtdCommodity ChemicalsINE266D01021Standalone₹86.45+7.03 (+8.85%)Jun-26

Valuation

Market Cap₹3.92K Cr

TTM PE23.75x

Forward PE23.32x

PEG0.70

Book Value₹20.72

P/B4.17x

TTM EPS₹3.64

Fwd EPS₹3.71

TTM Revenue₹1.22K Cr

TTM PAT₹165.45 Cr

TTM EBITDA₹194.31 Cr

TTM EBIT₹170.01 Cr

Last Qtr PAT₹41.84 Cr

Last Qtr EBITDA₹50.05 Cr

Last Qtr EBIT₹43.81 Cr

Profitability

ROE17.61%

ROCE23.00%

TTM NPM13.51%

TTM EBITDA %15.87%

Curr OPM14.18%

Last OPM14.40%

Curr NPM—

Last NPM—

Curr EPS₹0.92

Last EPS₹1.12

Balance sheet

Equity₹45.34 Cr

Reserve₹893.94 Cr

Total Debt₹11.68 Cr

D/E0.01x

Interest %1.43%

Curr Interest₹0.60 Cr

Price / range

Close₹86.45

vs 52W High-9.07%

vs 52W Low+73.94%

MA50—

MA200—

Returns

1D+8.85%

1W+14.53%

1M+29.94%

3M+14.72%

6M+46.40%

1Y-6.17%

2Y-16.11%

3Y+29.71%

5Y+454.17%

Diwali+10.51%

Sector peers — Commodity Chemicals

Company	Close	Mkt Cap	TTM P/E	ROE
TATACHEM	693.25	₹17.66K Cr	27.51	3.03%
DEEPAKFERT	1343.20	₹16.96K Cr	67.67	3.66%
GNFC	588.90	₹8.65K Cr	8.41	11.29%
TANFACIND	3526.05	₹7.48K Cr	70.10	21.68%
GUJALKALI	638.70	₹4.69K Cr	70.57	1.28%
GRAUWEIL	86.45	₹3.92K Cr	23.75	17.61%
GHCL	421.70	₹3.89K Cr	7.48	14.79%
CHEMPLASTS	171.48	₹2.71K Cr	-2.65	-58.37%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	294.97+18.3%	353.99	287.93	287.44	249.32	1,178.44
Other Income	12.45	13.22	11.91	11.29	12.71	49.37
Total Income	307.42+17.3%	367.21	299.84	298.73	262.03	1,227.81
Interest	0.60	1.26	0.47	0.24	0.81	2.78
Expenditure	-251.76-23.7%	-300.59	-254.50	-250.04	-203.50	-1,008.72
PBDT	0	0	0	0	0	0
EBITDA	50.05-5.0%	60.50	39.92	43.84	52.69	196.62
Depreciation	-6.24	-5.84	-6.02	-6.20	-6.06	-24.12
EBIT	43.81-6.0%	54.66	33.90	37.64	46.63	172.50
PBT	55.66-4.8%	66.62	45.34	48.69	58.44	219.09
Tax	-13.82	-15.63	-11.68	-9.73	-14.70	-51.83
Equity	0	0	0	0	0	0
OPM	18.87	18.82	15.75	16.94	23.44	18.00
Net Profit	41.84-4.1%	50.99	33.66	38.96	43.65	167.26
NPM	14.18	14.40	11.69	13.55	17.51	14.00
EPS	0.92	1.12	0.74	0.86	0	3.69

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	1,178.44+4.5%	1,127.56+6.9%	1,054.32+8.0%	976.10+27.3%	766.56+26.8%	604.78
Other Income	49.37	46.04	30.69	19.02	13.97	14.74
Total Income	1,227.81+4.6%	1,173.60+8.2%	1,085.01+9.0%	995.12+27.5%	780.53+26.0%	619.52
Expenditure	-1,008.72-4.6%	-964.15-8.2%	-891.02-5.6%	-843.52-24.8%	-676-28.9%	-524.46
Interest	-2.78	-2.61	-3.83	-1.80	-2.51	-2.15
PBDT	0	0	0	0	0	0
EBITDA	196.62+4.4%	188.30+0.3%	187.80+21.9%	154.02+36.7%	112.63+11.7%	100.80
Depreciation	-24.12	-22.28	-20.67	-19.64	-19.56	-18.33
EBIT	172.50+3.9%	166.02-0.7%	167.13+24.4%	134.38+44.4%	93.07+12.9%	82.47
PBT	219.09+4.6%	209.45+8.0%	193.99+28.6%	150.88+42.0%	106.29+11.8%	95.06
Tax	-51.83	-52.45	-49.95	-38.99	-28.05	-25.42
Equity	0	45.34	0	0	0	0
OPM (%)	18.00	17.85	18.00	15.00	14.00	15.00
Net Profit	167.26+6.5%	157+9.0%	144.04+28.7%	111.89+43.0%	78.24+12.3%	69.64
NPM (%)	14.00	13.38	13.00	11.00	10.00	11.00
EPS (Rs)	3.69+6.6%	3.46+8.8%	3.18-35.6%	4.94+43.2%	3.45+12.4%	3.07
CEPS	3.69	3.46	3.18	4.94	3.45	3.07

Metric	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	FY24-25
Revenue	290.63+5.8%	291.18	253.26	340.11	274.80	1,133.69
Other Income	11.91	11.33	12.74	12.21	11.89	46.34
Total Income	302.54+5.5%	302.51	266	352.32	286.69	1,180.03
Interest	0	0.09	0.83	1.58	0.52	2.74
Expenditure	-258.57-13.1%	-254.22	-207.60	-317.90	-228.72	-970.44
PBDT	0	0	0	0	0	0
EBITDA	32.06-38.7%	43.33	52.57	29.60	52.31	188.38
Depreciation	0	-6.28	-6.08	-5.81	-5.71	-22.39
EBIT	32.06-31.2%	37.05	46.49	23.79	46.60	165.99
PBT	43.97-24.2%	48.29	58.40	34.35	57.97	209.59
Tax	-11.64	-9.72	-14.70	-8.60	-14.85	-52.41
Equity	0	0	0	0	0	45.34
OPM	14.53	15.96	21.95	9.75	20.22	17.76
Net Profit	32.33-25.0%	38.57	43.61	25.74	43.12	157.18
NPM	10.69	12.75	16.39	7.31	15.04	13.32
EPS	0-100.0%	0.85	0.96	0.57	0.95	3.47

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21	FY 19-20
Revenue	1,133.69+6.1%	1,068.90+8.9%	981.82+27.8%	768.29+26.8%	605.83-2.2%	619.40
Other Income	46.34	30.99	19.02	13.81	14.74	11.87
Total Income	1,180.03+7.3%	1,099.89+9.9%	1,000.84+28.0%	782.10+26.0%	620.57-1.7%	631.27
Expenditure	-970.44-7.4%	-903.67-6.5%	-848.15-25.1%	-677.80-28.8%	-526.33+3.3%	-544.45
Interest	-2.74	-4.12	-1.86	-2.51	-2.16	-2.61
PBDT	0	0	0	0	0	0
EBITDA	188.38-1.1%	190.47+22.6%	155.34+37.9%	112.63+12.6%	100.07+3.6%	96.57
Depreciation	-22.39	-21.12	-19.81	-19.63	-18.41	-19.01
EBIT	165.99-2.0%	169.35+25.0%	135.53+45.7%	93+13.9%	81.66+5.3%	77.56
PBT	209.59+6.8%	196.22+29.1%	151.97+42.4%	106.72+13.2%	94.24-1.2%	95.41
Tax	-52.41	-49.94	-39.01	-28.05	-25.42	-19.57
Equity	45.34	0	0	0	0	0
OPM (%)	17.76	17.84	15.18	13.65	15.19	15.11
Net Profit	157.18+7.5%	146.28+29.5%	112.96+43.4%	78.76+14.4%	68.82-9.3%	75.84
NPM (%)	13.32	13.30	11.29	10.07	11.09	12.01
EPS (Rs)	3.47+7.4%	3.23-35.1%	4.98+43.5%	3.47+14.1%	3.04-9.3%	3.35
CEPS	3.47	3.23	4.98	3.47	3.04	3.35

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Final Dividend	0.5	09 Sep 2026
2025	Final Dividend	0.5	06 Aug 2025
2025	Final Dividend	0.5	04 Aug 2025
2024	Final Dividend	0.5	20 Sep 2024
2023	Final Dividend	0.8	04 Aug 2023
2022	Final Dividend	0.65	14 Sep 2022
2021	Final Dividend	0.5	20 Sep 2021
2020	Interim Dividend	0.5	18 Feb 2020
2019	Final Dividend	0.6	29 Aug 2019
2019	Final Dividend	0.6	09 Aug 2019
2018	Final Dividend	0.6	23 Aug 2018
2017	Final Dividend	0.4	18 Sep 2017
2016	Final Dividend	0.08	04 Aug 2016
2016	Interim Dividend	0.2	21 Mar 2016
2015	Final Dividend	0.22	13 Aug 2015
2014	Final Dividend	0.16	24 Jul 2014
2013	Final Dividend	0.12	19 Jul 2013
2012	Final Dividend	0.15	23 Aug 2012
2011	Final Dividend	0.08	22 Sep 2011
2010	Final Dividend	0.8	21 Sep 2010
2009	Final Dividend	0.4	09 Nov 2009
2008	Final Dividend	2.5	12 Aug 2008

Bonus

Year	Ratio	Ex-Date
2024	1:1	10 Apr 2024

Split

Year	Ratio	Ex-Date
2011	Rs.10/- to Rs.1/-	11 Aug 2011

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split