Grauer & Weil (India) Ltd

The Emerging Companies 2025
+ 3 More
+ 3 More
OVERVIEW
FINANCIALS

Featured In Fortune India Ranking

#55(2025)
Next 500 India
#469(2023)#403(2021)#495(2020)
#469(2023)#403(2021)#495(2020)
Ranking Trend Fortune Next 500 India

Financial Data 2024

Revenue
1,191
(INR Cr)
Net Operating Income
1,153
(INR Cr)
Assets
873
(INR Cr)
Profit
146
(INR Cr)
Net Worth
805
(INR Cr)

Financial Data

RevenueNet Operating IncomeProfitAssetsNet Worth
PARAMETERS2024202320222021202020192018201720162015201420132012201120102009
Revenue
(INR Cr)
1191
8.2%
1101
25.9%
874
31.9%
663
-7.1%
714
7.0%
667
19.8%
557
12.8%
493
5.3%
469
0.9%
464
9.3%
425
9.3%
389
3.2%
377
18.9%
317
26.2%
251
12.5%
223
-
Net Operating Income
(INR Cr)
1153
6.51%
1083
29.39%
837
27.59%
656
-2.82%
675
3.13%
654
19.91%
546
12.85%
483
2.86%
470
2.35%
459
7.24%
428
14.31%
375
1.54%
369
18.36%
312
26.03%
247
13.79%
217
11.72%
Profit
(INR Cr)
146
29.5%
113
43.4%
79
14.5%
69
-9.3%
76
18.7%
64
0.1%
64
17.7%
54
28.7%
42
26.2%
33
10.1%
30
53.0%
20
-15.4%
23
89.8%
12
-12.5%
14
30.0%
11
-
Assets
(INR Cr)
873
17.7%
742
15.8%
641
12.0%
572
14.3%
501
10.4%
454
15.6%
392
11.8%
351
14.3%
307
-0.8%
310
-0.9%
313
2.0%
306
1.4%
302
3.1%
293
16.3%
252
19.6%
211
-
Net Worth
(INR Cr)
805
18.6%
679
16.6%
582
13.3%
514
15.6%
445
10.9%
401
13.5%
354
17.7%
300
19.8%
251
15.5%
217
12.2%
193
15.6%
167
9.2%
153
27.4%
120
8.8%
111
8.9%
102
49.9%
Employee Cost
(INR Cr)
107
13.3%
94
15.2%
82
16.5%
70
-5.7%
74
9.2%
68
17.7%
58
16.9%
49
-8.0%
54
12.2%
48
10.4%
43
12.0%
39
26.7%
31
23.0%
25
21.2%
21
2.1%
20
-
Interest Cost
(INR Cr)
53333233101417212116109
Cash & Bank Balance
(INR Cr)
42328725825413510311978157664984
Total Debt
(INR Cr)
27242522232172027689711913314512895

Key Financial Ratios

Profit As % Of RevenuesRONW %Interest Cost to EBITDA %ROCE %Debt to Equity Ratio
PARAMETERS2024202320222021202020192018201720162015201420132012201120102009
Profit As % Of Revenues 12.3%10.3%9.0%10.4%10.6%9.6%11.5%11.0%9.0%7.2%7.1%5.1%6.2%3.9%5.6%4.9%
Profit As % Of Assets 16.8%15.2%12.3%12.0%15.1%14.1%16.3%15.4%13.7%10.8%9.7%6.5%7.8%4.2%5.6%5.2%
Profit As % Of Networth 18.2%16.6%13.5%13.4%17.1%15.9%18.0%18.1%16.8%15.4%15.7%11.8%15.3%10.3%12.8%10.7%
Interest Cost to EBITDA % 2.5%1.6%2.9%2.8%3.4%1.6%2.6%3.0%12.9%18.6%27.6%38.6%35.9%38.1%28.8%47.4%
Debt to Equity Ratio 0.030.040.040.040.050.050.020.070.110.310.500.710.871.201.160.94
RONW 19.7%17.9%14.4%14.4%17.9%16.9%19.5%19.7%18.0%16.2%16.8%12.4%16.3%10.6%13.3%10.7%
ROCE 24.9%22.3%18.1%18.1%20.7%22.6%25.1%22.9%21.2%19.3%16.8%14.6%17.3%13.0%13.7%10.8%