Grauer & Weil (India) Ltd.

Financial

	Grauer & Weil (I)	Neogen Chemicals	India Glycols
Operational Metrics
Financials
5 yr Average ROE	15.75 %	12.13 %	11.27 %
5yr average Equity Multiplier	1.42	2.18	3.07
5yr Average Asset Turnover Ratio	0.94	0.65	0.6
5yr Avg Net Profit Margin	11.81 %	8.05 %	6.34 %
Price to Book	4.69	5.43	2.04
P/E	25.42	85.54	20.87
5yr Avg Cash Conversion Cycle	18.74 Days	156.08 Days	-125.53 Days
Inventory Days	49.9 Days	128.19 Days	41.71 Days
Days Receivable	58.48 Days	121.3 Days	18.76 Days
Days Payable	85.13 Days	109.06 Days	169.05 Days
5yr Average Interest Coverage Ratio	40.29	3.67	3.19
5yr Avg ROCE	19.4 %	16.57 %	8.71 %
5yr Avg Operating Profit Margin	15.97 %	17.61 %	9.82 %
5 yr average Debt to Equity	0.03	0.77	0.74
5yr CAGR Net Profit	14.04 %	4.46 %	8.57 %
5yr Average Return on Assets	11.08 %	5.44 %	3.8 %
Shareholdings
Promoter Holding	69.04 %	51.23 %	61.01 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.01 %	-8.96 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	2.74 %	-3.26 %

Business

	Grauer & Weil (I)	Neogen Chemicals	India Glycols
Product Wise Break-Up	Product Wise Break-Up Basic Chemicals 61.29 Paints 22.55 Custom Synthesis 0 Inorganic Chemicals 0 Organic Chemicals 0 Speciality Chemicals 0 Nutraceutical (Herbal) 0 Chemical and oil Products 0 Industrial Gases 0 Ethyl Alcohol (Potable) 0 Guar Gum Powder and derivatives 0 E.O. Derivatives 0 Glycols & Others 0 Others 16.16	Product Wise Break-Up Ethyl Alcohol (Potable) 0 Nutraceutical (Herbal) 0 Speciality Chemicals 0 Chemical and oil Products 0 Guar Gum Powder and derivatives 0 Paints 0 Industrial Gases 0 Basic Chemicals 0 Glycols & Others 0 E.O. Derivatives 0 Inorganic Chemicals 12.0 Custom Synthesis 0 Organic 88.0	Product Wise Break-Up Ethyl Alcohol (Potable) 70.5 Nutraceuticals 2.57 Speciality Chemicals 0 Chemicals 3.94 Guar gum 0.53 Paints 0 Industrial Gases 0.66 Basic Chemicals 0 Glycols 15.3 E.O. Derivatives 0 Inorganic Chemicals 0 Custom Synthesis 0 Organic Chemicals 0 Others 6.5
Segment Break-Up	Segment Break-Up Surface Finishing 89.59 Engineering & Capital Goods 7.05 Media & Entertainment 3.36	-	-
Location Wise Break-Up	Location Wise Break-Up India 94.55 Rest of the World 5.45 USA 0	Location Wise Break-Up Rest of the World 35.0 India 65.0 USA 0	Location Wise Break-Up Rest of the World 6.79 India 93.21 USA 0
Capex	Capex Surface Finishing 98.42 Engineering 1.58 Shoppertainment 0 Nutraceuticals 0 Ethyl Alcohol 0 Industrial Chemicals 0	-	Capex Industrial Chemicals 90.82 Shoppertainment 0 Surface Finishing 0 Engineering 0 Ethanol 4.88 Nutraceuticals 4.3
Operating Profit Break-Up	Operating Profit Break-Up Surface Finishing 90.68 Shoppertainment 9.32 Engineering 0 Nutraceuticals 0 Ethyl Alcohol (Potable) 0 Industrial Chemicals 0	-	Operating Profit Break-Up Industrial Chemicals 24.0 Ethyl Alcohol (Potable) 64.0 Shoppertainment 0 Surface Finishing 0 Engineering 0 Nutraceuticals 4.0 Others 8.0
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise India 100.0	-	-
Asset Break-Up	Asset Break-Up Surface Finishing 77.24 Shoppertainment 14.38 Engineering 8.38 Nutraceuticals 0 Ethyl Alcohol 0 Industrial Chemicals 0	-	Asset Break-Up Industrial Chemicals 74.14 Shoppertainment 0 Surface Finishing 0 Engineering 0 Ethanol 8.3 Nutraceuticals 7.61 Others 9.95

Grauer & Weil (India) Ltd.

Grauer & Weil (India) Ltd.

SIGN UP FOR FREE