GRAUER & WEIL (INDIA)
|
GRAUER & WEIL (INDIA) Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,293 Cr | ₹1,251 Cr | ₹1,153 Cr | ₹1,083 Cr | ₹837 Cr |
| Sales | ₹1,282 Cr | ₹1,205 Cr | ₹1,111 Cr | ₹1,038 Cr | ₹810 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹5.01 Cr | ₹38 Cr | ₹37 Cr | ₹40 Cr | ₹23 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹5.53 Cr | ₹7.57 Cr | ₹5.52 Cr | ₹5.38 Cr | ₹3.42 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,190 Cr | ₹1,133 Cr | ₹1,069 Cr | ₹982 Cr | ₹768 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-8.05 Cr | ₹-8.22 Cr | ₹-6.53 Cr | ₹0.80 Cr | ₹-21 Cr |
| Raw Material Consumed | ₹589 Cr | ₹589 Cr | ₹563 Cr | ₹555 Cr | ₹453 Cr |
| Opening Raw Materials | ₹70 Cr | ₹60 Cr | ₹57 Cr | ₹73 Cr | ₹45 Cr |
| Purchases Raw Materials | ₹599 Cr | ₹596 Cr | ₹562 Cr | ₹534 Cr | ₹476 Cr |
| Closing Raw Materials | ₹84 Cr | ₹70 Cr | ₹60 Cr | ₹57 Cr | ₹73 Cr |
| Other Direct Purchases / Brought in cost | ₹3.32 Cr | ₹3.73 Cr | ₹4.35 Cr | ₹4.32 Cr | ₹4.87 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹7.88 Cr | ₹8.48 Cr | ₹7.17 Cr | ₹6.91 Cr | ₹6.01 Cr |
| Electricity & Power | ₹7.88 Cr | ₹8.48 Cr | ₹7.17 Cr | ₹6.91 Cr | ₹6.01 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹119 Cr | ₹115 Cr | ₹107 Cr | ₹94 Cr | ₹82 Cr |
| Salaries, Wages & Bonus | ₹109 Cr | ₹105 Cr | ₹96 Cr | ₹86 Cr | ₹73 Cr |
| Contributions to EPF & Pension Funds | ₹3.43 Cr | ₹3.37 Cr | ₹3.24 Cr | ₹2.85 Cr | ₹2.68 Cr |
| Workmen and Staff Welfare Expenses | ₹6.69 Cr | ₹6.68 Cr | ₹6.94 Cr | ₹5.60 Cr | ₹5.70 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹196 Cr | ₹161 Cr | ₹137 Cr | ₹115 Cr | ₹92 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹124 Cr | ₹93 Cr | ₹76 Cr | ₹60 Cr | ₹42 Cr |
| Repairs and Maintenance | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹9.25 Cr | ₹8.59 Cr |
| Packing Material Consumed | ₹41 Cr | ₹40 Cr | ₹34 Cr | ₹35 Cr | ₹31 Cr |
| Other Mfg Exp | ₹19 Cr | ₹13 Cr | ₹15 Cr | ₹11 Cr | ₹9.76 Cr |
| General and Administration Expenses | ₹55 Cr | ₹45 Cr | ₹40 Cr | ₹34 Cr | ₹27 Cr |
| Rent , Rates & Taxes | ₹7.37 Cr | ₹4.43 Cr | ₹3.76 Cr | ₹3.47 Cr | ₹2.63 Cr |
| Insurance | ₹3.10 Cr | ₹1.94 Cr | ₹2.34 Cr | ₹2.13 Cr | ₹2.12 Cr |
| Printing and stationery | ₹2.02 Cr | ₹1.69 Cr | ₹1.52 Cr | ₹1.45 Cr | ₹1.19 Cr |
| Professional and legal fees | ₹22 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹11 Cr |
| Traveling and conveyance | ₹10 Cr | ₹11 Cr | ₹9.14 Cr | ₹7.80 Cr | ₹5.03 Cr |
| Other Administration | ₹11 Cr | ₹8.06 Cr | ₹7.02 Cr | ₹5.78 Cr | ₹5.31 Cr |
| Selling and Distribution Expenses | ₹25 Cr | ₹23 Cr | ₹23 Cr | ₹17 Cr | ₹15 Cr |
| Advertisement & Sales Promotion | ₹5.50 Cr | ₹4.73 Cr | ₹4.96 Cr | ₹3.28 Cr | ₹1.57 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹20 Cr | ₹18 Cr | ₹17 Cr | ₹13 Cr | ₹13 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.04 Cr | ₹0.29 Cr | ₹0.81 Cr | ₹0.70 Cr | ₹0.10 Cr |
| Miscellaneous Expenses | ₹12 Cr | ₹13 Cr | ₹10 Cr | ₹5.73 Cr | ₹6.18 Cr |
| Bad debts /advances written off | ₹1.49 Cr | ₹4.86 Cr | ₹4.93 Cr | ₹1.76 Cr | ₹1.64 Cr |
| Provision for doubtful debts | ₹0.22 Cr | ₹0.13 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.02 Cr |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.01 Cr | ₹0.25 Cr |
| Losson foreign exchange fluctuations | ₹0.66 Cr | ₹0.11 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹9.30 Cr | ₹7.63 Cr | ₹5.40 Cr | ₹3.86 Cr | ₹4.28 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹996 Cr | ₹947 Cr | ₹880 Cr | ₹829 Cr | ₹659 Cr |
| Operating Profit (Excl OI) | ₹194 Cr | ₹187 Cr | ₹189 Cr | ₹153 Cr | ₹109 Cr |
| Other Income | ₹50 Cr | ₹49 Cr | ₹34 Cr | ₹22 Cr | ₹18 Cr |
| Interest Received | ₹37 Cr | ₹34 Cr | ₹26 Cr | ₹14 Cr | ₹11 Cr |
| Dividend Received | ₹0.01 Cr | ₹0.01 Cr | ₹0.05 Cr | ₹0.08 Cr | ₹0.01 Cr |
| Profit on sale of Fixed Assets | ₹0.75 Cr | ₹4.79 Cr | ₹0.12 Cr | - | - |
| Profits on sale of Investments | ₹2.89 Cr | ₹0.32 Cr | ₹0.75 Cr | ₹0.02 Cr | ₹0.20 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | ₹0.86 Cr | ₹3.39 Cr | ₹0.68 Cr |
| Others | ₹9.01 Cr | ₹10 Cr | ₹5.63 Cr | ₹4.31 Cr | ₹5.89 Cr |
| Operating Profit | ₹244 Cr | ₹236 Cr | ₹222 Cr | ₹175 Cr | ₹127 Cr |
| Interest | ₹3.67 Cr | ₹3.60 Cr | ₹4.77 Cr | ₹2.53 Cr | ₹3.24 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.99 Cr | ₹0.86 Cr | ₹0.65 Cr | ₹0.67 Cr | ₹0.73 Cr |
| Other Interest | ₹2.68 Cr | ₹2.74 Cr | ₹4.12 Cr | ₹1.86 Cr | ₹2.51 Cr |
| PBDT | ₹240 Cr | ₹232 Cr | ₹217 Cr | ₹172 Cr | ₹124 Cr |
| Depreciation | ₹24 Cr | ₹22 Cr | ₹21 Cr | ₹20 Cr | ₹20 Cr |
| Profit Before Taxation & Exceptional Items | ₹216 Cr | ₹210 Cr | ₹196 Cr | ₹153 Cr | ₹104 Cr |
| Exceptional Income / Expenses | - | - | - | ₹-0.72 Cr | ₹2.42 Cr |
| Profit Before Tax | ₹216 Cr | ₹210 Cr | ₹196 Cr | ₹152 Cr | ₹107 Cr |
| Provision for Tax | ₹52 Cr | ₹52 Cr | ₹50 Cr | ₹39 Cr | ₹28 Cr |
| Current Income Tax | ₹48 Cr | ₹50 Cr | ₹50 Cr | ₹40 Cr | ₹28 Cr |
| Deferred Tax | ₹4.02 Cr | ₹2.80 Cr | ₹-0.35 Cr | ₹-1.03 Cr | ₹-0.34 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹164 Cr | ₹157 Cr | ₹146 Cr | ₹113 Cr | ₹79 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹164 Cr | ₹157 Cr | ₹146 Cr | ₹113 Cr | ₹79 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹28 Cr | ₹24 Cr | ₹21 Cr | ₹22 Cr | ₹18 Cr |
| Appropriations | ₹192 Cr | ₹181 Cr | ₹167 Cr | ₹135 Cr | ₹97 Cr |
| General Reserves | ₹140 Cr | ₹130 Cr | ₹125 Cr | ₹100 Cr | ₹63 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹23 Cr | ₹23 Cr | ₹18 Cr | ₹15 Cr | ₹11 Cr |
| Equity Dividend % | ₹50.00 | ₹50.00 | ₹50.00 | ₹80.00 | ₹65.00 |
| Earnings Per Share | ₹3.62 | ₹3.47 | ₹6.45 | ₹4.98 | ₹3.47 |
| Adjusted EPS | ₹3.62 | ₹3.47 | ₹3.23 | ₹2.49 | ₹1.74 |
Compare Income Statement of peers of GRAUER & WEIL (INDIA)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GRAUER & WEIL (INDIA) | ₹3,422.3 Cr | 5.8% | 12.8% | -21.3% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹201,861.0 Cr | 1.8% | 9.9% | 60.6% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹159,548.0 Cr | -1.1% | -7% | 1.1% | Stock Analytics | |
| SRF | ₹73,602.3 Cr | -2.1% | -4.6% | -13.2% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹52,417.7 Cr | 5.4% | 1.3% | 42.8% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹37,963.1 Cr | -2.8% | -10.4% | -6.9% | Stock Analytics | |
GRAUER & WEIL (INDIA) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GRAUER & WEIL (INDIA) | 5.8% |
12.8% |
-21.3% |
| SENSEX | -2.3% |
-4.1% |
-7.4% |
You may also like the below Video Courses