Grauer & Weil India (GRAUWEIL)₹75.31−1.61%Commodity Chemicals
In the Jun 2026 quarter (consolidated), Grauer & Weil India reported sales of ₹299 Cr, up 18.2% from Jun 2025, and net profit of ₹39.89 Cr, down 9.2% year on year. For the year to Mar 2026, sales were ₹1,190 Cr and net profit ₹164 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 250 | 285 | 333 | 264 | 255 | 275 | 341 | 253 | 291 | 291 | 355 | 299 |
| Expenses | 201 | 229 | 293 | 199 | 211 | 221 | 310 | 200 | 247 | 251 | 295 | 250 |
| Operating Profit | 49.04 | 55.01 | 38.99 | 64.07 | 42.99 | 52.03 | 30.01 | 52.99 | 42.98 | 38.98 | 58.98 | 48.01 |
| OPM % | 19.9% | 18.9% | 11.9% | 23.9% | 16.9% | 18.9% | 8.9% | 21.0% | 14.9% | 12.9% | 16.9% | 15.9% |
| Other Income | 7.03 | 9.03 | 8.02 | 8.02 | 14.04 | 12.05 | 12.04 | 13.04 | 11.04 | 12.03 | 13.04 | 12.04 |
| Interest | 0.00 | 0.00 | 2.99 | 0.00 | 0.00 | 0.99 | 1.99 | 0.99 | 0.00 | 0.00 | 0.99 | 0.99 |
| Depreciation | 5.02 | 5.02 | 5.01 | 5.01 | 6.02 | 6.02 | 6.02 | 6.02 | 6.01 | 6.01 | 6.02 | 6.01 |
| Profit before tax | 51.10 | 58.12 | 39.09 | 67.17 | 51.17 | 58.18 | 34.11 | 58.15 | 48.16 | 44.10 | 65.15 | 54.18 |
| Tax % | 26.0% | 26.1% | 26.1% | 24.1% | 26.0% | 26.1% | 25.1% | 25.1% | 20.1% | 26.1% | 24.0% | 26.0% |
| Net Profit | 36.94 | 42.88 | 28.96 | 50.88 | 37.91 | 42.93 | 25.93 | 43.91 | 38.92 | 31.94 | 49.90 | 39.89 |
| EPS (Rs) | 0.84 | 0.95 | 0.65 | 1.13 | 0.84 | 0.96 | 0.58 | 0.97 | 0.86 | 0.72 | 1.10 | 0.89 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 413 | 432 | 497 | 601 | 618 | 606 | 769 | 982 | 1,069 | 1,136 | 1,190 | 1,237 |
| Expenses | 334 | 345 | 398 | 492 | 519 | 503 | 652 | 822 | 874 | 940 | 994 | 1,043 |
| Operating Profit | 77.97 | 85.96 | 97.96 | 106 | 96.98 | 101 | 114 | 156 | 191 | 189 | 193 | 189 |
| OPM % | 18.9% | 19.9% | 19.9% | 17.9% | 15.9% | 17.0% | 14.9% | 15.9% | 17.9% | 16.9% | 15.9% | 15.3% |
| Other Income | 2.01 | 4.01 | 10.03 | 5.01 | 20.07 | 15.06 | 16.06 | 18.05 | 31.09 | 46.15 | 50.17 | 48.15 |
| Interest | 9.96 | 2.99 | 2.99 | 1.99 | 2.99 | 2.99 | 2.99 | 2.99 | 4.98 | 3.99 | 2.99 | 1.98 |
| Depreciation | 14.04 | 14.03 | 15.04 | 15.03 | 19.04 | 18.04 | 20.06 | 20.04 | 21.04 | 22.06 | 24.08 | 24.05 |
| Profit before tax | 56.16 | 73.18 | 91.31 | 94.21 | 95.24 | 94.20 | 107 | 152 | 196 | 211 | 216 | 212 |
| Tax % | 24.1% | 26.1% | 30.0% | 32.0% | 21.1% | 27.1% | 26.1% | 26.1% | 25.1% | 25.1% | 24.0% | — |
| Exceptional items | −1.99 | 0.00 | 0.00 | −4.01 | 5.99 | 3.01 | 1.99 | −0.99 | 0.99 | 3.99 | 0.00 | — |
| Net Profit | 41.95 | 53.89 | 63.82 | 63.86 | 75.81 | 68.86 | 78.83 | 113 | 146 | 157 | 164 | 161 |
| EPS (Rs) | 0.94 | 1.21 | 1.42 | 1.42 | 1.68 | 1.53 | 1.75 | 2.50 | 3.24 | 3.48 | 3.63 | 3.57 |
| Dividend payout % | 15.0% | 17.1% | 21.0% | 21.1% | 15.0% | 16.0% | 19.1% | 16.1% | 8.1% | 14.1% | 14.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 22.95 | 22.95 | 22.96 | 22.94 | 22.95 | 22.95 | 22.94 | 22.93 | 22.93 | 22.93 | 44.87 | 44.92 |
| Reserves | 194 | 228 | 278 | 331 | 379 | 422 | 491 | 559 | 657 | 782 | 893 | 1,037 |
| Borrowings | 67.98 | 27.00 | 20.02 | 6.99 | 20.98 | 22.98 | 21.98 | 24.97 | 23.97 | 26.97 | 11.98 | 15.01 |
| Other Liabilities | 124 | 118 | 132 | 145 | 158 | 173 | 213 | 216 | 250 | 291 | 332 | 347 |
| Total Liabilities | 410 | 397 | 454 | 506 | 580 | 641 | 749 | 822 | 952 | 1,121 | 1,284 | 1,444 |
| Fixed Assets | 216 | 210 | 212 | 206 | 231 | 241 | 238 | 247 | 244 | 243 | 254 | 278 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 2.99 | 1.01 | 4.01 | 1.01 | 3.01 | 13.99 | 26.99 | 37.03 |
| Investments | 2.01 | 1.01 | 0.99 | 3.01 | 1.01 | 0.00 | 0.00 | 1.01 | 17.02 | 49.03 | 71.04 | 443 |
| Other Assets | 191 | 185 | 240 | 296 | 345 | 398 | 506 | 574 | 688 | 814 | 931 | 686 |
| Inventories | 69.23 | 64.22 | 69.19 | 69.27 | 93.28 | 108 | 93.24 | 144 | 127 | 138 | 156 | 180 |
| Trade receivables | 89.17 | 79.16 | 74.13 | 88.13 | 112 | 114 | 127 | 130 | 184 | 186 | 200 | 177 |
| Cash & equivalents | 6.98 | 14.95 | 77.73 | 119 | 103 | 135 | 253 | 257 | 286 | 422 | 467 | 234 |
| Total Assets | 410 | 397 | 454 | 506 | 580 | 641 | 749 | 822 | 952 | 1,121 | 1,284 | 1,444 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 55.10 | 77.14 | 87.10 | 71.10 | 33.07 | 84.07 | 117 | 44.06 | 114 | 160 | 144 | 152 |
| Cash from investing activity | −8.98 | −7.98 | −53.87 | −60.82 | −12.97 | −52.81 | −42.90 | −16.96 | −116 | −109 | −120 | −183 |
| Cash from financing activity | −45.91 | −61.86 | −9.97 | −24.96 | −1.99 | −35.91 | −2.99 | −14.97 | −18.96 | −19.97 | −41.92 | −27.92 |
| Net cash flow | 0.00 | 8.03 | 23.07 | −14.04 | 17.07 | −5.02 | 71.31 | 12.04 | −21.10 | 31.14 | −19.09 | −60.24 |
| Capex | 10.04 | 9.03 | 16.07 | 9.03 | 45.17 | 23.08 | 18.07 | 22.09 | 19.07 | 32.14 | 44.17 | 54.18 |
| Free cash flow | 45.16 | 69.19 | 72.24 | 62.19 | −12.04 | 62.22 | 102 | 22.07 | 95.37 | 128 | 105 | 100 |
| CFO / OP % | 83.0% | 113.9% | 119.9% | 93.9% | 62.9% | 110.0% | 131.9% | 71.9% | 97.9% | 107.0% | 105.0% | 98.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 80 | 70 | 63 | 65 | 68 | 67 | 77 | 62 | 68 | 63 | 64 | 54 |
| Inventory days | 120 | 115 | 118 | 100 | 106 | 126 | 108 | 121 | 83 | 90 | 98 | 112 |
| Days payable | 67 | 68 | 82 | 81 | 68 | 95 | 110 | 91 | 77 | 86 | 90 | 99 |
| Cash conversion cycle | 132 | 116 | 98 | 82 | 105 | 98 | 74 | 91 | 74 | 67 | 71 | 66 |
| Working capital days | 25 | 49 | 37 | 48 | 55 | 56 | 35 | 48 | 42 | 33 | 31 | 94 |
| ROCE % | 21.0% | 24.0% | 25.0% | 27.0% | 25.9% | 20.0% | 19.0% | 19.0% | 24.0% | 26.0% | 23.0% | 21.0% |
For the Jun 2026 quarter, Grauer & Weil India reported sales of ₹299 Cr, up 18.2% year on year and net profit of ₹39.89 Cr, down 9.2% year on year. The operating margin was 15.9%.
Grauer & Weil India's sales for the year to Mar 2026 were ₹1,190 Cr; over the last twelve months they were ₹1,237 Cr.
Net profit for the year to Mar 2026 was ₹164 Cr, and ₹161 Cr over the last twelve months. Earnings per share over the same trailing period were ₹3.57.
Grauer & Weil India reported borrowings of ₹15.01 Cr at Mar 2026, against cash and equivalents of ₹234 Cr.
Cash from operations was ₹152 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹100 Cr.