Grauer & Weil Complete Financial Statements
In FY2026, Grauer & Weil (GRAUWEIL) reported revenue ₹369 Cr, net profit ₹50 Cr and EPS ₹1.09, with a net profit margin of 13.6% and ROE of 4.6%. Full financial statements from FY2015 to FY2026 (12 years) — income statement, balance sheet and cash flow in ₹ Crores. Download as Excel or CSV. Analyse GRAUWEIL shareholder distribution to track promoter, FII and institutional holdings.
Complete Financial Data Export
Profitability Ratios
Balance Sheet Ratios
GRAUWEIL Revenue, Net Profit & EBITDA — Year-on-Year Growth
GRAUWEIL YoY (Mar 2025 vs Mar 2026) — revenue +4.8%, net profit +92.3%, EBITDA +73.8%, expenses -4.8%. For live price, earnings ratios and company overview, see Grauer & Weil share price screener.
GRAUWEIL Income Statement — Revenue, EBITDA & Net Profit
Grauer & Weil revenue ₹369 Cr, EBITDA ₹73 Cr, net profit ₹50 Cr, EPS ₹1.09 (2026) — net profit margin 13.6%. Examine GRAUWEIL earnings for recent quarterly revenue, profit and EPS trends.
| Particulars | Mar 2026 | Sept 2025 | Mar 2025 | Jun 2025 | Dec 2025 | Sept 2024 | Mar 2024 | Jun 2024 | Dec 2024 | Sept 2023 | Mar 2023 | Jun 2023 | Dec 2023 | Sept 2022 | Mar 2022 | Jun 2022 | Dec 2022 | Sept 2021 | Mar 2021 | Jun 2021 | Dec 2021 | Sept 2020 | Mar 2020 | Jun 2020 | Dec 2020 | Sept 2019 | Mar 2019 | Jun 2019 | Dec 2019 | Sept 2018 | Jun 2018 | Dec 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 369 | 303 | 352 | 266 | 303 | 269 | 342 | 273 | 287 | 258 | 332 | 206 | 294 | 209 | 268 | 203 | 256 | 173 | 251 | 138 | 206 | 130 | 181 | 66 | 173 | 154 | 189 | 138 | 167 | 145 | 124 | 157 |
| Expenses | 296 | 248 | 311 | 201 | 252 | 212 | 294 | 200 | 223 | 202 | 298 | 153 | 231 | 166 | 237 | 159 | 204 | 144 | 204 | 106 | 169 | 107 | 147 | 59 | 136 | 128 | 161 | 111 | 137 | 115 | 94 | 134 |
| EBITDA | 73 | 55 | 42 | 65 | 51 | 57 | 48 | 72 | 64 | 56 | 35 | 54 | 64 | 43 | 31 | 44 | 52 | 29 | 47 | 32 | 37 | 23 | 34 | 7 | 37 | 25 | 28 | 27 | 31 | 30 | 30 | 23 |
| Operating Profit Margin % | 17.00% | 15.00% | 9.00% | 21.00% | 13.00% | 17.00% | 12.00% | 24.00% | 19.00% | 20.00% | 9.00% | 24.00% | 19.00% | 19.00% | 9.00% | 20.00% | 19.00% | 15.00% | 16.00% | 21.00% | 17.00% | 17.00% | 16.00% | 7.00% | 20.00% | 15.00% | 14.00% | 16.00% | 16.00% | 19.00% | 22.00% | 13.00% |
| Depreciation | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | 3 | 5 | 4 | 4 | 5 | 4 | 4 | 4 |
| Interest | 1 | 0 | 2 | 1 | 1 | 0 | 3 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 65 | 48 | 34 | 58 | 44 | 51 | 39 | 67 | 58 | 51 | 29 | 48 | 58 | 38 | 25 | 39 | 47 | 24 | 42 | 27 | 32 | 18 | 27 | 2 | 33 | 21 | 24 | 23 | 25 | 26 | 26 | 19 |
| Tax | 16 | 10 | 9 | 15 | 12 | 13 | 10 | 16 | 15 | 13 | 7 | 11 | 15 | 10 | 7 | 10 | 12 | 6 | 12 | 7 | 8 | 5 | 5 | 1 | 8 | 1 | 9 | 7 | 7 | 10 | 6 | 5 |
| Net Profit | 50 | 39 | 26 | 44 | 32 | 38 | 29 | 51 | 43 | 38 | 22 | 37 | 43 | 28 | 18 | 29 | 34 | 18 | 30 | 20 | 23 | 14 | 22 | 1 | 24 | 20 | 15 | 16 | 18 | 16 | 20 | 14 |
| Earnings Per Share (₹) | 1.09 | 0.85 | 0.57 | 0.96 | 0.71 | 0.83 | 0.64 | 1.12 | 0.95 | 1.65 | 0.96 | 0.81 | 1.89 | 1.23 | 0.80 | 1.27 | 1.52 | 0.79 | 1.32 | 0.86 | 1.03 | 0.60 | 0.97 | 0.05 | 1.07 | 0.88 | 0.65 | 0.69 | 0.79 | 0.69 | 0.88 | 0.60 |
GRAUWEIL Balance Sheet — Assets, Liabilities & Shareholders' Equity
GRAUWEIL total assets ₹1,445 Cr, total equity ₹1,082 Cr, total liabilities ₹ Cr (2026) — ROE 4.6%.
| Particulars | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||||||
| Total Assets | 1,445 | 1,286 | 1,125 | 954 | 824 | 750 | 642 | 581 | 507 | 454 | 397 | 410 |
| Current Assets | 861 | 936 | 834 | 638 | 552 | 499 | 381 | 326 | 291 | 233 | 171 | 176 |
| Fixed Assets | 314 | 254 | 243 | 244 | 247 | 238 | 241 | 231 | 206 | 212 | 210 | 216 |
| Capital Work in Progress | 37 | 27 | 14 | 3 | 1 | 4 | 1 | 3 | 0 | 0 | 0 | 0 |
| Investments | 179 | 71 | 49 | 17 | 1 | 0 | 0 | 1 | 3 | 1 | 0 | 0 |
| Other Assets | 0 | 934 | 818 | 690 | 576 | 508 | 399 | 346 | 297 | 241 | 187 | 194 |
| LIABILITIES | ||||||||||||
| Total Liabilities | ||||||||||||
| Current Liabilities | 46 | 49 | 57 | 53 | 50 | 51 | 48 | 49 | 50 | 43 | 47 | 52 |
| Non-Current Liabilities | ||||||||||||
| SHAREHOLDERS' EQUITY | ||||||||||||
| Total Equity | 1,082 | 939 | 805 | 679 | 582 | 514 | 445 | 401 | 354 | 300 | 251 | 217 |
| Share Capital | 45 | 45 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
| Reserves & Surplus | 1,036 | 894 | 783 | 657 | 560 | 491 | 422 | 379 | 331 | 278 | 228 | 194 |
GRAUWEIL Cash Flow Statement — Operating, Investing & Financing
Grauer & Weil operating cash flow ₹144 Cr, investing ₹-121 Cr, financing ₹-42 Cr, net cash flow ₹-19 Cr (2025).
| Particulars | March 2025 | March 2024 | March 2023 | March 2022 | March 2021 | March 2020 | March 2019 | March 2018 | March 2017 | March 2016 | March 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | 144 | 159 | 114 | 44 | 117 | 84 | 33 | 71 | 87 | 77 | 55 |
| Investing Activities | -121 | -108 | -116 | -17 | -43 | -53 | -13 | -61 | -55 | -8 | -9 |
| Financing Activities | -42 | -20 | -19 | -15 | -3 | -37 | -2 | -25 | -10 | -62 | -46 |
| Net Cash Flow | -19 | 31 | -21 | 12 | 71 | -5 | 17 | -14 | 23 | 8 | 0 |