GRAUER & WEIL IND LTD
GRAUWEIL · General/Diversified · NSE
₹73
Current Market Price
Fair Value (DCF)
₹100
Margin of Safety
+37.5%
Updated just now
YieldIQ Score
66/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
69%
ROE
—
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹1,654 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.5%
Return on capital employed
EV / EBITDA
17.6×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
77.5×
EBIT covers interest
Current Ratio
3.15×
Short-term liquidity
Asset Turnover
0.85×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹72.94
Bear case
₹55.12
MoS -32.3%
Base case
₹100.26
MoS +27.2%
Bull case
₹114.41
MoS +36.2%
Ratio Trends
GRAUWEIL · last 4 annual periods
ROE
16.7%
ROCE
24.7%
Operating Margin
—
Debt / Equity
0.01×
PE
19.8×
EV / EBITDA
12.4×
Historical Financials
GRAUWEIL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹741 Cr | ₹937 Cr | ₹1027 Cr | ₹1088 Cr | +13.6% |
| EBITDA | ₹129 Cr | ₹174 Cr | ₹221 Cr | ₹235 Cr | +22.1% |
| EBIT | — | — | — | — | — |
| PAT | ₹78.8 Cr | ₹113 Cr | ₹146 Cr | ₹157 Cr | +25.9% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹43.9 Cr | ₹114 Cr | ₹160 Cr | ₹144 Cr | +48.6% |
| CapEx | ₹-21.5 Cr | ₹-19.2 Cr | ₹-31.6 Cr | ₹-44.0 Cr | — |
| FCF | ₹22.3 Cr | ₹94.3 Cr | ₹128 Cr | ₹100.0 Cr | +64.8% |
| Total Assets | ₹824 Cr | ₹954 Cr | ₹1124 Cr | ₹1286 Cr | +16.0% |
| Total Debt | ₹24.7 Cr | ₹24.4 Cr | ₹26.9 Cr | ₹11.8 Cr | -21.8% |
| Shareholders' Equity | ₹582 Cr | ₹679 Cr | ₹805 Cr | ₹939 Cr | +17.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GRAUWEIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| UNIVCABLES UNIVCABLES | — | — | Pending | 5.0% | — |
| AYE AYE | — | — | Pending | 10.6% | — |
| ORCHPHARMA ORCHPHARMA | — | — | Pending | 7.9% | — |
| GREENPLY GREENPLY | — | — | Pending | 11.3% | — |
| UFLEX UFLEX | — | — | Pending | 1.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GRAUWEIL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. GRAUER & WEIL IND LTD (GRAUWEIL.NS) trades at 72.94 vs a model fair value of 100.26, a gap of 37.5%. Piotroski F-score: 6/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GRAUWEIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GRAUWEIL →
Compare
Head-to-head with peers
Compare GRAUWEIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GRAUWEILNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.