Loading…
Employees: 987
Size Grauer & Weil India (GRAUWEIL.NS) is an India Materials company (Chemicals: Specialty) with a market value of $367M, the 975th largest of 1,058 India companies the cockpit tracks. Shares closed at ₹76.25 on 6 Nov 2026.
Performance Over six months the shares gained 8.9%, against -24.7% for the median peer and 0.0% for the India market (cap-weighted) — 3rd highest of 20 in its peer set.
Growth Revenue grew 10.1% over the last twelve months (peer median +12.0%); the operating margin is 13.3% (peer median 1.7%).
Valuation It trades at 2.8× enterprise value to sales against a peer median of 2.8× (11th cheapest of 21).
Price implies For today's price to make sense, revenue must grow about 29% a year for seven years (Req g). Recent delivered growth is +15%, so the hurdle is +14 pp: the price needs faster growth than the company has been delivering — of companies that just grew 25–50% a year, 93.8% slowed down over the next four years.
Capital Return on invested capital runs 5.6 points below its cost of capital (17.0% WACC).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ₹12.4B | ₹11.9B | ₹11.3B | ₹10.7B | ₹9.81B |
| Revenue growth | — | +5% | +6% | +9% | — |
| Gross profit | ₹4.64B | ₹2.70B | ₹2.52B | ₹2.46B | ₹1.94B |
| EBITDA | ₹1.89B | ₹2.00B | ₹1.94B | ₹1.94B | ₹1.58B |
| Net income | ₹1.60B | ₹1.64B | ₹1.57B | ₹1.46B | ₹1.13B |
| Free cash flow | n/a | ₹1.28B | ₹1.31B | ₹1.43B | ₹1.07B |
| Capital expenditure | n/a | ₹537M | ₹440M | ₹316M | ₹145M |
| Total debt | n/a | ₹145M | ₹118M | ₹269M | ₹244M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | GRAUWEIL.NS | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -5.9% | -12.1% | 3rd highest of 21 |
| 6-month return | +8.9% | -24.7% | 3rd highest of 20 |
| Distance from 52-week high | -14.1% | -42.3% | 2nd highest of 21 |
| Revenue growth (TTM) | +10.1% | +12.0% | 9th lowest of 21 |
| Operating margin | 13.3% | 1.7% | 5th highest of 21 |
| EV / Sales | 2.8× | 2.8× | 11th cheapest of 21 |
| Growth the price implies (Req g, 7 yrs) | 29.0% | 12.8% | 2nd most demanding of 12 |
| Growth delivered (Del g) | +14.6% | +9.1% | 2nd highest of 12 |
| Hurdle (Req g minus delivered) | +14.5 pp | +3.1 pp | 3rd most demanding of 12 |
| ROIC minus cost of capital | -5.6 pp | -4.2 pp | 8th lowest of 19 |
| EV / EBITDA | 18.3× | 6.3× | 2nd most expensive of 5 |
| Net debt / EBITDA | -2.3× | 1.0× | least indebted of 5 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | EV / Sales | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Grauer & Weil India GRAUWEIL.NS | India | $367M | +9% | +10% | 13% | 2.8× | 29.0% | +14.6% |
| Guangdong Huiyun Titanium Industry 300891.SZ | China | $368M | -29% | +2% | 0% | 2.0× | 16.9% | +12.8% |
| Hubei Shuanghuan Science and Technology 000707.SZ | China | $369M | -29% | -10% | -10% | 1.6× | 54.5% | +3.1% |
| Sakai Chemical Industry 4078.T | Japan | $362M | -16% | 0% | 8% | 0.6× | -3.4% | -0.8% |
| Okura Industrial 4221.T | Japan | $372M | -1% | +19% | 10% | 0.6× | -10.3% | +1.4% |
| Henan Qingshuiyuan Technology 300437.SZ | China | $358M | -38% | +13% | -1% | 2.7× | 28.1% | -6.8% |
| China Man-Made Fiber 1718.TW | Taiwan | $377M | +43% | -12% | 38% | 2.9× | -4.6% | +11.4% |
| Danhua Chemical Technology 600844.SS | China | $379M | -25% | -6% | -9% | 3.5× | n/a | n/a |
| Chongqing Jiheng Pharmaceutical 002742.SZ | China | $354M | -26% | -48% | -20% | 5.8× | n/a | n/a |
| Jinsanjiang (Zhaoqing) Silicon Material 301059.SZ | China | $381M | -24% | +27% | 20% | 4.7× | 8.5% | +18.0% |
| Aduro Clean Technologies ACT.TO | Canada | $383M | -15% | -44% | -13,483% | 3,841.5× | n/a | n/a |
| Steamhouse India STEAMHOUSE.NS | India | $384M | n/a | +24% | 14% | 7.7× | n/a | n/a |
| Jiangsu Yida Chemical 300721.SZ | China | $386M | -22% | +40% | 2% | 1.6× | 12.8% | +9.7% |
| Juheshun Advanced Material 605166.SS | China | $348M | -37% | -19% | 2% | 0.7× | n/a | n/a |
| Shanxi Yongdong Chemistry Industry 002753.SZ | China | $386M | -19% | +18% | 1% | 0.8× | n/a | n/a |
| Shandong Keyuan Pharmaceutical 301281.SZ | China | $387M | +9% | +33% | 15% | 4.3× | n/a | n/a |
| KPIC 006650.KS | South Korea | $387M | -53% | +11% | 4% | 0.1× | -17.8% | +12.2% |
| Wuxi Acryl Technology 603722.SS | China | $346M | -37% | +34% | -15% | 3.7× | n/a | n/a |
| Toyo Gosei 4970.T | Japan | $346M | -55% | +16% | 12% | 1.7× | 15.9% | +9.1% |
| Kiri Industries KIRIINDUS.NS | India | $345M | +16% | +11% | -25% | 3.4× | n/a | n/a |
| Jiangsu Jiuwu Hi-Tech 300631.SZ | China | $389M | -26% | +15% | 10% | 3.2× | 17.1% | +3.5% |