Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Grauer And Weil (India) Ltd
NSE:GRAUWEIL

Watchlist Manager
Grauer And Weil (India) Ltd Logo
Grauer And Weil (India) Ltd
NSE:GRAUWEIL
Watchlist
Price: 115.6 INR Market Closed
Market Cap: ₹26.2B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+79%
5Y
-
10Y
-
Operating Income
+
3Y
+138%
5Y
-
10Y
-
Net Income
+
3Y
+97%
5Y
-
10Y
-

Earnings Waterfall
Grauer And Weil (India) Ltd

Income Statement
Grauer And Weil (India) Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023
Revenue
Revenue
6 011
N/A
6 129
+2%
6 223
+2%
6 297
+1%
6 194
-2%
5 505
-11%
5 276
-4%
5 365
+2%
6 058
+13%
6 774
+12%
7 189
+6%
7 512
+4%
7 683
+2%
8 324
+8%
8 677
+4%
9 154
+5%
9 818
+7%
9 832
+0%
Gross Profit
Cost of Revenue
(3 712)
(3 287)
(3 359)
(3 283)
(3 941)
(2 751)
(2 596)
(2 632)
(4 006)
(3 484)
(3 746)
(4 063)
(5 231)
(4 709)
(4 887)
(5 102)
(6 701)
(5 384)
Gross Profit
2 299
N/A
2 843
+24%
2 864
+1%
3 014
+5%
2 253
-25%
2 754
+22%
2 681
-3%
2 733
+2%
2 053
-25%
3 290
+60%
3 443
+5%
3 449
+0%
2 452
-29%
3 615
+47%
3 789
+5%
4 052
+7%
3 117
-23%
4 448
+43%
Operating Income
Operating Expenses
(1 403)
(2 008)
(2 072)
(2 188)
(1 477)
(2 152)
(2 050)
(2 012)
(1 228)
(2 228)
(2 340)
(2 368)
(1 519)
(2 575)
(2 598)
(2 733)
(1 761)
(3 015)
Selling, General & Administrative
(1 181)
(701)
(730)
(734)
(1 251)
(687)
(653)
(654)
(1 013)
(750)
(798)
(823)
(1 277)
(845)
(869)
(902)
(1 518)
(983)
Research & Development
(19)
0
0
0
(18)
0
0
0
(16)
0
0
0
(23)
0
0
0
(27)
0
Depreciation & Amortization
(155)
(162)
(168)
(179)
(190)
(193)
(194)
(177)
(184)
(183)
(187)
(203)
(196)
(200)
(201)
(201)
(198)
(199)
Other Operating Expenses
(49)
(1 145)
(1 174)
(1 275)
(18)
(1 272)
(1 204)
(1 180)
(16)
(1 295)
(1 356)
(1 343)
(23)
(1 530)
(1 528)
(1 629)
(18)
(1 833)
Operating Income
896
N/A
835
-7%
792
-5%
826
+4%
776
-6%
602
-23%
630
+5%
721
+14%
824
+14%
1 063
+29%
1 102
+4%
1 081
-2%
933
-14%
1 040
+12%
1 192
+15%
1 319
+11%
1 356
+3%
1 433
+6%
Pre-Tax Income
Interest Income Expense
76
(7)
(9)
(11)
74
(26)
(29)
(37)
74
(22)
(19)
(10)
94
(26)
(23)
(28)
159
(17)
Non-Reccuring Items
(62)
(22)
(17)
3
86
46
0
0
0
0
0
(2)
24
24
0
0
(7)
(7)
Gain/Loss on Disposition of Assets
2
0
0
0
(1)
0
0
0
28
0
0
0
(3)
0
0
0
(0)
0
Total Other Income
30
99
88
101
18
127
124
117
17
149
163
168
20
150
158
183
13
207
Pre-Tax Income
941
N/A
904
-4%
855
-5%
920
+8%
954
+4%
749
-22%
725
-3%
800
+10%
942
+18%
1 189
+26%
1 246
+5%
1 237
-1%
1 068
-14%
1 188
+11%
1 327
+12%
1 475
+11%
1 520
+3%
1 616
+6%
Net Income
Tax Provision
(303)
(308)
(215)
(235)
(196)
(136)
(178)
(190)
(254)
(317)
(330)
(331)
(281)
(307)
(345)
(382)
(390)
(405)
Income from Continuing Operations
639
596
640
685
758
613
548
610
688
872
916
906
788
881
982
1 093
1 130
1 210
Net Income (Common)
639
N/A
596
-7%
640
+7%
685
+7%
758
+11%
613
-19%
548
-11%
610
+11%
688
+13%
872
+27%
916
+5%
906
-1%
788
-13%
881
+12%
982
+11%
1 093
+11%
1 130
+3%
1 210
+7%
EPS (Diluted)
2.82
N/A
2.63
-7%
2.82
+7%
3.01
+7%
3.35
+11%
2.76
-18%
2.42
-12%
2.7
+12%
3.04
+13%
3.84
+26%
4.03
+5%
3.99
-1%
3.47
-13%
3.88
+12%
4.32
+11%
4.81
+11%
4.98
+4%
5.33
+7%

See Also

Summary
GRAUWEIL intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRAUWEIL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRAUWEIL stock valuation using valuation multiples.
Wall Street Estimates
GRAUWEIL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GRAUWEIL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 314,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.