GRAUER & WEIL IND LTD
GRAUWEIL · General/Diversified · NSE
₹70
Current Market Price
Fair Value (DCF)
₹63
Discount to FV
-9.4%
Updated just now
YieldIQ Score
57/100
Piotroski F-Score
5/9
Economic Moat
Wide
Confidence
62%
ROE
15.2%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹3,159 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.2%
Return on capital employed
EV / EBITDA
16.3×
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
0.93×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹69.68
Bear case
Discount -102.2%
Base case
Discount -10.4%
Bull case
Discount +8.0%
Ratio Trends
GRAUWEIL · last 5 annual periods
ROE
15.2%
ROCE
22.2%
Operating Margin
—
Debt / Equity
0.01×
PE
39.5×
EV / EBITDA
25.3×
Historical Financials
GRAUWEIL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹741 Cr | ₹937 Cr | ₹1027 Cr | ₹1133 Cr | ₹1190 Cr | +12.6% |
| EBITDA | ₹129 Cr | ₹174 Cr | ₹221 Cr | ₹235 Cr | ₹243 Cr | +17.2% |
| EBIT | ₹109 Cr | ₹154 Cr | ₹200 Cr | ₹212 Cr | — | +18.1% |
| PAT | ₹78.8 Cr | ₹113 Cr | ₹146 Cr | ₹157 Cr | ₹164 Cr | +20.1% |
| EPS (diluted) | — | — | — | — | — | — |
| CFO | ₹43.9 Cr | ₹114 Cr | ₹160 Cr | ₹144 Cr | ₹152 Cr | +36.4% |
| CapEx | ₹-21.5 Cr | ₹-19.2 Cr | ₹-31.6 Cr | ₹-44.0 Cr | ₹-53.6 Cr | — |
| FCF | ₹22.3 Cr | ₹94.3 Cr | ₹128 Cr | ₹100.0 Cr | ₹98.2 Cr | +44.8% |
| Total Assets | ₹824 Cr | ₹954 Cr | ₹1124 Cr | ₹1286 Cr | ₹1445 Cr | +15.1% |
| Total Debt | ₹24.7 Cr | ₹24.4 Cr | ₹26.9 Cr | ₹11.8 Cr | ₹14.5 Cr | -12.4% |
| Shareholders' Equity | ₹582 Cr | ₹679 Cr | ₹805 Cr | ₹939 Cr | ₹1082 Cr | +16.7% |
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 | 7.6% | — |
 ORCHPHARMA ORCHPHARMA | — | — | Pending | 7.9% | — |
 GREENPLY GREENPLY | — | — | Pending | 10.0% | 25.2× |
 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 69.68 vs a model fair value of 63.13, a gap of -9.4%. Piotroski F-score: 5/9. Moat label: W...
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.