Grauer & Weil (India) Ltd
The Emerging Companies 2025
+ 3 More
+ 3 More
Share
Share
OVERVIEW
FINANCIALS
Featured In Fortune India Ranking
The Emerging Companies
#55(2025)
#55(2025)
Next 500 India
#469(2023)#403(2021)#495(2020)
#469(2023)#403(2021)#495(2020)
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
| PARAMETERS | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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) | 5 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 10 | 14 | 17 | 21 | 21 | 16 | 10 | 9 |
| Cash & Bank Balance (INR Cr) | 423 | 287 | 258 | 254 | 135 | 103 | 119 | 78 | 15 | 7 | 6 | 6 | 4 | 9 | 8 | 4 |
| Total Debt (INR Cr) | 27 | 24 | 25 | 22 | 23 | 21 | 7 | 20 | 27 | 68 | 97 | 119 | 133 | 145 | 128 | 95 |
Key Financial Ratios
Profit As % Of RevenuesRONW %Interest Cost to EBITDA %ROCE %Debt to Equity Ratio
| PARAMETERS | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.02 | 0.07 | 0.11 | 0.31 | 0.50 | 0.71 | 0.87 | 1.20 | 1.16 | 0.94 |
| 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% |