GRAUER & WEIL (INDIA)
|
GRAUER & WEIL (INDIA) Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,153 Cr | ₹1,083 Cr | ₹837 Cr | ₹656 Cr | ₹675 Cr |
Sales | ₹1,111 Cr | ₹1,038 Cr | ₹810 Cr | ₹638 Cr | ₹631 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹37 Cr | ₹40 Cr | ₹23 Cr | ₹12 Cr | ₹39 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹5.52 Cr | ₹5.38 Cr | ₹3.42 Cr | ₹5.75 Cr | ₹4.85 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,069 Cr | ₹982 Cr | ₹768 Cr | ₹606 Cr | ₹619 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-6.53 Cr | ₹0.80 Cr | ₹-21 Cr | ₹7.46 Cr | ₹-18 Cr |
Raw Material Consumed | ₹563 Cr | ₹555 Cr | ₹453 Cr | ₹307 Cr | ₹332 Cr |
Opening Raw Materials | ₹57 Cr | ₹73 Cr | ₹45 Cr | ₹46 Cr | ₹48 Cr |
Purchases Raw Materials | ₹562 Cr | ₹534 Cr | ₹476 Cr | ₹302 Cr | ₹324 Cr |
Closing Raw Materials | ₹60 Cr | ₹57 Cr | ₹73 Cr | ₹45 Cr | ₹46 Cr |
Other Direct Purchases / Brought in cost | ₹4.35 Cr | ₹4.32 Cr | ₹4.87 Cr | ₹3.38 Cr | ₹6.10 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹7.17 Cr | ₹6.91 Cr | ₹6.01 Cr | ₹4.31 Cr | ₹5.32 Cr |
Electricity & Power | ₹7.17 Cr | ₹6.91 Cr | ₹6.01 Cr | ₹4.31 Cr | ₹5.32 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹107 Cr | ₹94 Cr | ₹82 Cr | ₹70 Cr | ₹74 Cr |
Salaries, Wages & Bonus | ₹96 Cr | ₹86 Cr | ₹73 Cr | ₹63 Cr | ₹67 Cr |
Contributions to EPF & Pension Funds | ₹3.24 Cr | ₹2.85 Cr | ₹2.68 Cr | ₹2.48 Cr | ₹2.71 Cr |
Workmen and Staff Welfare Expenses | ₹6.94 Cr | ₹5.60 Cr | ₹5.70 Cr | ₹4.55 Cr | ₹4.94 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹137 Cr | ₹115 Cr | ₹92 Cr | ₹82 Cr | ₹83 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹76 Cr | ₹60 Cr | ₹42 Cr | ₹45 Cr | ₹43 Cr |
Repairs and Maintenance | ₹12 Cr | ₹9.25 Cr | ₹8.59 Cr | ₹5.33 Cr | ₹11 Cr |
Packing Material Consumed | ₹34 Cr | ₹35 Cr | ₹31 Cr | ₹22 Cr | ₹22 Cr |
Other Mfg Exp | ₹15 Cr | ₹11 Cr | ₹9.76 Cr | ₹8.76 Cr | ₹6.58 Cr |
General and Administration Expenses | ₹40 Cr | ₹34 Cr | ₹27 Cr | ₹21 Cr | ₹26 Cr |
Rent , Rates & Taxes | ₹3.76 Cr | ₹3.47 Cr | ₹2.63 Cr | ₹2.19 Cr | ₹2.64 Cr |
Insurance | ₹2.34 Cr | ₹2.13 Cr | ₹2.12 Cr | ₹2.20 Cr | ₹2.25 Cr |
Printing and stationery | ₹1.52 Cr | ₹1.45 Cr | ₹1.19 Cr | ₹1.21 Cr | ₹1.23 Cr |
Professional and legal fees | ₹16 Cr | ₹14 Cr | ₹11 Cr | ₹7.58 Cr | ₹9.27 Cr |
Traveling and conveyance | ₹9.14 Cr | ₹7.80 Cr | ₹5.03 Cr | ₹2.99 Cr | ₹6.30 Cr |
Other Administration | ₹7.02 Cr | ₹5.78 Cr | ₹5.31 Cr | ₹4.39 Cr | ₹4.71 Cr |
Selling and Distribution Expenses | ₹23 Cr | ₹17 Cr | ₹15 Cr | ₹14 Cr | ₹16 Cr |
Advertisement & Sales Promotion | ₹4.96 Cr | ₹3.28 Cr | ₹1.57 Cr | ₹1.03 Cr | ₹2.45 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹17 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.81 Cr | ₹0.70 Cr | ₹0.10 Cr | ₹0.51 Cr | ₹1.71 Cr |
Miscellaneous Expenses | ₹10 Cr | ₹5.73 Cr | ₹6.18 Cr | ₹4.95 Cr | ₹4.88 Cr |
Bad debts /advances written off | ₹4.93 Cr | ₹1.76 Cr | ₹1.64 Cr | ₹0.53 Cr | ₹1.61 Cr |
Provision for doubtful debts | ₹0.10 Cr | ₹0.10 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.23 Cr |
Losson disposal of fixed assets(net) | - | ₹0.01 Cr | ₹0.25 Cr | - | ₹0.05 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹0.62 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹5.40 Cr | ₹3.86 Cr | ₹4.28 Cr | ₹3.78 Cr | ₹2.98 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹880 Cr | ₹829 Cr | ₹659 Cr | ₹510 Cr | ₹523 Cr |
Operating Profit (Excl OI) | ₹189 Cr | ₹153 Cr | ₹109 Cr | ₹96 Cr | ₹96 Cr |
Other Income | ₹34 Cr | ₹22 Cr | ₹18 Cr | ₹20 Cr | ₹13 Cr |
Interest Received | ₹26 Cr | ₹14 Cr | ₹11 Cr | ₹9.39 Cr | ₹7.61 Cr |
Dividend Received | ₹0.05 Cr | ₹0.08 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr |
Profit on sale of Fixed Assets | ₹0.12 Cr | - | - | ₹2.79 Cr | - |
Profits on sale of Investments | ₹0.75 Cr | ₹0.02 Cr | ₹0.20 Cr | ₹0.88 Cr | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.86 Cr | ₹3.39 Cr | ₹0.68 Cr | - | ₹2.42 Cr |
Others | ₹5.63 Cr | ₹4.31 Cr | ₹5.89 Cr | ₹6.93 Cr | ₹3.06 Cr |
Operating Profit | ₹222 Cr | ₹175 Cr | ₹127 Cr | ₹116 Cr | ₹109 Cr |
Interest | ₹4.77 Cr | ₹2.53 Cr | ₹3.24 Cr | ₹2.85 Cr | ₹3.26 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.65 Cr | ₹0.67 Cr | ₹0.73 Cr | ₹0.70 Cr | ₹0.65 Cr |
Other Interest | ₹4.12 Cr | ₹1.86 Cr | ₹2.51 Cr | ₹2.16 Cr | ₹2.61 Cr |
PBDT | ₹217 Cr | ₹172 Cr | ₹124 Cr | ₹113 Cr | ₹106 Cr |
Depreciation | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹18 Cr | ₹19 Cr |
Profit Before Taxation & Exceptional Items | ₹196 Cr | ₹153 Cr | ₹104 Cr | ₹94 Cr | ₹87 Cr |
Exceptional Income / Expenses | - | ₹-0.72 Cr | ₹2.42 Cr | - | ₹8.59 Cr |
Profit Before Tax | ₹196 Cr | ₹152 Cr | ₹107 Cr | ₹94 Cr | ₹95 Cr |
Provision for Tax | ₹50 Cr | ₹39 Cr | ₹28 Cr | ₹25 Cr | ₹20 Cr |
Current Income Tax | ₹50 Cr | ₹40 Cr | ₹28 Cr | ₹25 Cr | ₹24 Cr |
Deferred Tax | ₹-0.35 Cr | ₹-1.03 Cr | ₹-0.34 Cr | ₹0.23 Cr | ₹-4.35 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹146 Cr | ₹113 Cr | ₹79 Cr | ₹69 Cr | ₹76 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹146 Cr | ₹113 Cr | ₹79 Cr | ₹69 Cr | ₹76 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹21 Cr | ₹22 Cr | ₹18 Cr | ₹9.20 Cr | ₹13 Cr |
Appropriations | ₹167 Cr | ₹135 Cr | ₹97 Cr | ₹78 Cr | ₹89 Cr |
General Reserves | ₹125 Cr | ₹100 Cr | ₹63 Cr | ₹60 Cr | ₹50 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹2.33 Cr |
Other Appropriation | ₹18 Cr | ₹15 Cr | ₹11 Cr | - | ₹16 Cr |
Equity Dividend % | ₹50.00 | ₹80.00 | ₹65.00 | ₹50.00 | ₹50.00 |
Earnings Per Share | ₹6.45 | ₹4.98 | ₹3.47 | ₹3.04 | ₹3.35 |
Adjusted EPS | ₹3.23 | ₹2.49 | ₹1.74 | ₹1.52 | ₹1.67 |
Compare Income Statement of peers of GRAUER & WEIL (INDIA)
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GRAUER & WEIL (INDIA) | ₹4,205.3 Cr | -3.7% | -13% | -0.2% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹156,891.0 Cr | 0.1% | 3.4% | 0.4% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹136,683.0 Cr | 4.5% | -0.5% | 49.4% | Stock Analytics | |
SRF | ₹84,266.2 Cr | -0.6% | -11.2% | 13.2% | Stock Analytics | |
GODREJ INDUSTRIES | ₹39,825.3 Cr | 7.5% | 3.2% | 32.4% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹37,215.0 Cr | -3% | -1.2% | 2% | Stock Analytics |
GRAUER & WEIL (INDIA) Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GRAUER & WEIL (INDIA) | -3.7% |
-13% |
-0.2% |
SENSEX | -0% |
-2.4% |
1.2% |
You may also like the below Video Courses