Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹3,218Cr
Rev Gr TTM
Revenue Growth TTM
4.30%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GRAUWEIL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 25.5 | 0.7 | 22.3 | 13.6 | 1.8 | 31.9 | 1.7 | -3.6 | 2.1 | -4.1 | 14.3 | 5.8 |
| 297 | 152 | 202 | 230 | 294 | 200 | 212 | 222 | 311 | 201 | 248 | 252 |
Operating Profit Operating ProfitCr |
| 9.2 | 23.9 | 19.5 | 19.1 | 11.8 | 24.2 | 16.8 | 19.0 | 8.7 | 20.8 | 14.9 | 13.3 |
Other Income Other IncomeCr | 4 | 6 | 7 | 9 | 8 | 8 | 14 | 12 | 12 | 13 | 11 | 12 |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 3 | 0 | 0 | 1 | 2 | 1 | 0 | 0 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 |
| 29 | 48 | 51 | 58 | 39 | 67 | 51 | 58 | 34 | 58 | 48 | 44 |
| 7 | 11 | 13 | 15 | 10 | 16 | 13 | 15 | 9 | 15 | 10 | 12 |
|
Growth YoY PAT Growth YoY% | 20.3 | 28.0 | 33.8 | 24.1 | 34.4 | 37.4 | 0.4 | 0.9 | -11.8 | -14.0 | 2.5 | -25.0 |
| 6.6 | 18.4 | 14.9 | 15.0 | 8.8 | 19.2 | 14.8 | 15.7 | 7.6 | 17.2 | 13.3 | 11.1 |
| 0.5 | 0.4 | 0.8 | 0.9 | 0.3 | 1.1 | 0.8 | 0.9 | 0.6 | 1.0 | 0.8 | 0.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 8.1 | 1.5 | 1.6 | 15.2 | 20.9 | 3.0 | -2.2 | 26.8 | 27.8 | 8.9 | 6.1 | 3.7 |
| 344 | 348 | 347 | 400 | 496 | 523 | 506 | 656 | 826 | 878 | 945 | 1,011 |
Operating Profit Operating ProfitCr |
| 17.8 | 18.0 | 19.6 | 19.5 | 17.5 | 15.6 | 16.5 | 14.7 | 15.8 | 17.8 | 16.6 | 14.0 |
Other Income Other IncomeCr | 1 | 2 | 4 | 10 | 5 | 20 | 15 | 16 | 18 | 31 | 46 | 48 |
Interest Expense Interest ExpenseCr | 13 | 9 | 2 | 2 | 1 | 3 | 2 | 3 | 2 | 4 | 3 | 3 |
Depreciation DepreciationCr | 16 | 14 | 14 | 15 | 15 | 19 | 18 | 20 | 20 | 21 | 22 | 24 |
| 46 | 56 | 73 | 91 | 94 | 95 | 94 | 107 | 152 | 196 | 210 | 185 |
| 13 | 14 | 19 | 27 | 30 | 20 | 25 | 28 | 39 | 50 | 52 | 45 |
|
| 10.1 | 26.2 | 28.7 | 17.7 | 0.1 | 18.7 | -9.3 | 14.5 | 43.4 | 29.5 | 7.5 | -10.8 |
| 8.0 | 9.9 | 12.6 | 12.8 | 10.6 | 12.2 | 11.4 | 10.3 | 11.5 | 13.7 | 13.9 | 11.9 |
| 0.7 | 0.9 | 1.2 | 1.4 | 1.4 | 1.7 | 1.5 | 1.7 | 2.5 | 3.2 | 3.5 | 3.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 45 | 45 |
| 194 | 228 | 278 | 331 | 379 | 422 | 491 | 560 | 657 | 783 | 894 | 952 |
Current Liabilities Current LiabilitiesCr | 140 | 99 | 111 | 104 | 131 | 149 | 185 | 191 | 222 | 263 | 297 | 283 |
Non Current Liabilities Non Current LiabilitiesCr | 52 | 47 | 43 | 50 | 49 | 48 | 51 | 50 | 53 | 57 | 49 | 47 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 176 | 171 | 233 | 291 | 326 | 380 | 499 | 552 | 638 | 833 | 936 | 844 |
Non Current Assets Non Current AssetsCr | 234 | 226 | 221 | 215 | 255 | 261 | 251 | 272 | 316 | 292 | 349 | 485 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 55 | 77 | 87 | 71 | 33 | 84 | 117 | 44 | 114 | 160 | 144 |
Investing Cash Flow Investing Cash FlowCr | -9 | -8 | -54 | -61 | -14 | -53 | -43 | -17 | -116 | -109 | -120 |
Financing Cash Flow Financing Cash FlowCr | -46 | -62 | -10 | -25 | -2 | -37 | -3 | -15 | -19 | -20 | -42 |
|
Free Cash Flow Free Cash FlowCr | 45 | 69 | 72 | 62 | -12 | 62 | 102 | 22 | 95 | 128 | 105 |
| 165.9 | 183.2 | 161.3 | 112.0 | 50.9 | 110.8 | 169.6 | 55.7 | 100.5 | 109.2 | 91.6 |
CFO To EBITDA CFO To EBITDA% | 74.3 | 100.7 | 103.2 | 73.7 | 30.9 | 87.0 | 116.5 | 39.0 | 73.1 | 83.8 | 76.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 326 | 538 | 929 | 1,260 | 1,115 | 767 | 889 | 1,327 | 2,233 | 4,002 | 3,719 |
Price To Earnings Price To Earnings | 10.1 | 13.2 | 17.1 | 19.8 | 17.4 | 10.1 | 12.9 | 16.9 | 19.8 | 27.4 | 23.6 |
Price To Sales Price To Sales | 0.7 | 1.1 | 1.9 | 2.3 | 1.7 | 1.1 | 1.4 | 1.6 | 2.1 | 3.5 | 3.0 |
Price To Book Price To Book | 1.5 | 2.1 | 3.1 | 3.6 | 2.8 | 1.7 | 1.7 | 2.3 | 3.3 | 5.0 | 4.0 |
| 5.0 | 7.2 | 10.3 | 11.8 | 9.8 | 6.8 | 6.5 | 9.7 | 12.7 | 18.9 | 17.3 |
Profitability Ratios Profitability Ratios |
| 50.0 | 52.1 | 50.8 | 49.1 | 46.8 | 49.4 | 48.1 | 43.8 | 43.4 | 47.9 | 48.7 |
| 17.8 | 18.0 | 19.6 | 19.5 | 17.5 | 15.6 | 16.5 | 14.7 | 15.8 | 17.8 | 16.6 |
| 8.0 | 9.9 | 12.6 | 12.8 | 10.6 | 12.2 | 11.4 | 10.3 | 11.5 | 13.7 | 13.9 |
| 22.1 | 23.3 | 23.3 | 25.7 | 22.5 | 21.0 | 18.0 | 18.0 | 21.9 | 24.1 | 22.3 |
| 15.4 | 16.8 | 18.1 | 18.0 | 15.9 | 17.1 | 13.4 | 13.5 | 16.6 | 18.2 | 16.7 |
| 8.1 | 10.6 | 11.9 | 12.6 | 11.0 | 11.8 | 9.2 | 9.6 | 11.8 | 13.0 | 12.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Grauer & Weil (India) Limited, established in **1957**, is a diversified Indian industrial company operating across five core business segments: **Chemicals, Engineering, Paints, Lubricants, and Real Estate**. With over six decades of experience in surface finishing technologies, the company has evolved into one of the few global players offering a **comprehensive suite of corrosion protection and surface engineering solutions under one roof**.
The company is strategically positioned as a leader in India’s surface treatment and industrial coatings ecosystem, driven by innovation, backward integration, and adherence to global sustainability norms. It employs over **950 people** and operates through **6 manufacturing plants, 33 offices in India, and 2 international offices**, serving customers in **over 50 countries**.
---
### **Key Business Segments**
#### **1. Chemical Division**
- **Focus**: Advanced surface treatment and specialty chemicals.
- **Core Products**:
- Zinc flake coatings, phosphating & anodising systems
- Strippers for paint and powder coating
- Decorative and functional electroplating chemicals
- Protective post-treatment systems
- Blackening solutions, lacquers, pretreatment ancillaries
- **Key Innovations**:
- **Trivalent chromium** passivation (REACH & RoHS compliant), replacing hazardous hexavalent chrome
- **Cyanide-free zinc and silver plating**, fluoborate-free tin plating
- **Phosphate-free and APE-free cleaning technologies**
- **Electroless nickel nano-composites** with enhanced abrasion resistance
- **Water-based sealers** eliminating VOCs
- **Applications**: Automotive, electronics, defence, aerospace, jewellery, PSUs, railways.
- **Technology Leadership**:
- GEOMET® zinc-aluminium flake coating for cathodic protection without hydrogen embrittlement
- Development of **plating processes for magnesium alloys**, low-temperature cleaning, and high-current-density acid copper plating
- Active in **emerging semiconductor ecosystem** (CMP, copper pillars, PCB processing chemicals)
#### **2. Engineering Division**
- **Headquarters**: Pune
- **Core Activities**:
- Design, manufacture, and installation of **end-to-end surface finishing plants** (manual to fully automatic)
- Turnkey solutions for electroplating, phosphating, anodising, pickling, zinc flake coating
- **Wastewater and effluent treatment systems**, including **Zero Liquid Discharge (ZLD)**, recovery systems for chrome, heavy metals, and acid (using ultrafiltration, reverse osmosis)
- Continuous plating lines for wires and tubes; niche defence applications
- **Global Footprint**:
- Over **800 project installations across 13+ countries**
- Strong focus on **energy efficiency**, automation, and regulatory compliance
- **Industry 4.0 Integration**:
- Partnered with an international firm to deploy Industry 4.0-compliant software
- Emphasis on digitalization, predictive maintenance, and intelligent plant monitoring
#### **3. Paints Division**
- **Brand**: Growel Paints
- **Product Focus**:
- **High-Performance Coatings (HPC)** for infrastructure, renewable energy, and hydrogen systems
- **Industrial & OEM coatings** for tractors, commercial vehicles, PEBs
- **Pipelines**: WRAS (UK) and NSF (USA) approved linings for drinking water, gas, aviation fuel, seawater intake (epoxy, polyurethane, vinyl ester)
- **Aerospace & Defence**: AS9100-certified, DRDO-approved coatings; recipient of national runner-up award
- **Marine**: Technical partnership with **Transocean Coatings (Netherlands)** for anti-fouling ship coatings
- **Recent Growth Drivers**:
- Expansion of **Barotiwala plant** (Himachal Pradesh) to cater to architectural and HPC demand
- Targeting clean energy transition: coatings for **hydrogen electrolyser electrodes, storage & transport systems**
- **Certifications**: ISO 12944 compliant, API standards, DRDO & AS9100 approvals
#### **4. Lubricants Division**
- **Brand**: GRODAL
- **Product Range**:
- Rust preventives, cutting oils, wire drawing lubricants, heat treatment fluids (oil, salt, polymer-based), metal forming fluids, industrial cleaners
- **Target Industries**:
- Automotive OEMs, steel, aerospace, glass, wire & cable, forging, die casting
- **Differentiators**:
- European technology formulations for performance and environmental safety
- Emphasis on **eco-friendly, biodegradable, and synthetic blends**
- **Digital condition-monitoring solutions** aligned with Industry 4.0
- Focus on **longer service intervals, reduced tool wear, EHS compliance**
#### **5. Real Estate Division**
- **Flagship Project**: **Growel's 101**, a **475,000 sq. ft. mixed-use retail complex** in Kandivali, Mumbai (developed in 2005)
- **Features**:
- Premium retail outlets, multiplex, family entertainment zone, food court, fine dining, multi-level parking
- **Strategy**:
- Footfall-driven leasing and strong tenant retention
- Positioned along **Western Express Highway**, serving suburban Mumbai
- **Status**:
- Mall revenue grew **87% YoY (FY23)** despite competition; renovations underway to enhance brand appeal
- Further expansion on hold pending regulatory and market conditions
---
### **R&D & Innovation**
- **R&D Centers**:
- Recognized by **DSIR** and **Indian Council of Science & Technology (since 1977)**
- Located in **Kandivli, Chembur (Mumbai)** and soon in **Vasai**
- **Backward Integration**:
- In-house production of **resins and universal tinters** improves formulation flexibility and profitability
- **Upcoming Growel TechCentre (Vasai)**:
- **₹45 crore investment**, to be operational by **FY26**
- Will house **pilot plants, digitized testing labs, and world-class instruments** (FTIR, HPLC, Gas Chromatography, Atomic Absorption)
- Aim: Accelerate product development, support cross-division collaboration, enhance global market readiness
- **Innovation Focus**:
- Green chemistry, regulatory compliance, sustainable processes
- R&D focused on **semiconductors, solar, EVs, hydrogen economy, high-performance plastics**
- Development of **peelable, underwater, antifungal specialty coatings**
---
### **Operations & Market Presence**
- **Manufacturing Hubs**:
- Barotiwala (HP), Dadra, Jammu, Vapi (Gujarat), Pune (MH), Kandivli (Mumbai)
- **Capacity Expansion**:
- Ongoing upgrades at Barotiwala, Dadra, and Jammu to meet rising demand in paints and chemicals
- **Domestic Reach**:
- Pan-India network covering **all 28 states and 8 UTs**
- Dedicated service teams, localized support
- **International Presence**:
- Exports to **over 50 countries** across Americas, Europe, Middle East, Africa, and Southeast Asia
- **Export share**: ~6% of total turnover
- Regional offices in ME, Europe, SE Asia, and U.S. planned
- **REACH & RoHS compliance** across chemical products
- **Global Projects**:
- Engineering projects in Germany, Italy, Nigeria, Tunisia, Poland, UAE
---
### **Strategic Expansion & Diversification**
- **Paints International Expansion**:
- **Test marketing in UAE complete**; planning **new manufacturing facility in Dubai via 100% subsidiary**
- **Diversification Strategy**:
- Reducing reliance on cyclical sectors (automotive) by targeting **renewables, electronics, defence, aerospace, home improvement**
- **M&A Activity**:
- **Kamtress Automation Systems** became wholly owned subsidiary (effective Jan 2023)
- Other subsidiaries: Growel Chemicals Co. Ltd., Grauer & Weil (Shanghai) Ltd.
- Associates: Growel Sidasa, Grauer & Weil Engineering Pvt. Ltd.
---
### **Sustainability & ESG Focus**
- Core commitment to **green technologies, environmental compliance, and carbon footprint reduction**
- **Key Initiatives**:
- Eco-friendly chemical processes minimizing effluent generation
- Energy-efficient motors and plant designs
- ZLD and wastewater recovery systems
- Investment in **low-carbon technologies and renewable energy integration**
- **Regulatory Leadership**:
- First Indian chemical company certified under **AS9100D (aerospace)**
- IMS certified (Integrated Management System)
- Active in shaping future-ready, sustainable industrial ecosystems
---
### **Financial & Operational Highlights (FY23)**
- **Surface Finishing Segment (Chemicals, Paints, Lubricants)**: ~25% revenue growth
- **Engineering Segment**: ~38% revenue growth (driven by capital investment in manufacturing)
- **Real Estate (Mall)**: ~87% revenue surge post-pandemic recovery
- **Growth Drivers**:
- Government capital expenditure, infrastructure push, ‘Make in India’, Atmanirbhar Bharat
- Rising demand in EV, electronics, renewable energy
- **Challenges**:
- Global headwinds from energy volatility, inflation, supply chains
- Competitive pressure in domestic retail segment