GRAUER & WEIL (INDIA) LTD.
NSE : GRAUWEILBSE : 505710ISIN
CODE : INE266D01021Industry : ChemicalsHouse
: Grauer & Weil
BSE88.850.1 (+0.11 % )
PREV CLOSE (Rs.) 88.75
OPEN PRICE (Rs.) 89.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 41290
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE115.60 0 (0 % )
PREV CLOSE(Rs.) 115.60
OPEN PRICE (Rs.) 120.10
BID PRICE (QTY) 115.60 (1 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 472737
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | 10825.55 | 8366.37 | 6557.15 | 6747.60 | 6542.78 |
| Sales | 10376.35 | 8098.02 | 6383.64 | 6309.56 | 6136.08 |
| Job Work/ Contract Receipts | NA | NA | NA | NA | NA |
| Processing Charges / Service Income | 395.42 | 234.19 | 116.06 | 389.49 | 339.14 |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 53.78 | 34.15 | 57.45 | 48.54 | 67.56 |
| Less: Excise Duty | 7.00 | 0.31 | 4.17 | NA | NA |
| Net Sales | 9811.23 | 7682.62 | 6054.14 | 6194.03 | 6010.81 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | 8.02 | -214.48 | 74.61 | -182.82 | -11.32 |
| Raw Material Consumed | 5550.98 | 4529.12 | 3069.56 | 3318.29 | 3212.00 |
| Opening Raw Materials | 732.82 | 450.79 | 463.08 | 476.34 | 317.28 |
| Purchases Raw Materials | 5339.92 | 4762.48 | 3023.53 | 3244.05 | 3331.51 |
| Closing Raw Materials | 565.00 | 732.82 | 450.79 | 463.08 | 476.34 |
| Other Direct Purchases / Brought in cost | 43.24 | 48.67 | 33.75 | 60.98 | 39.56 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 69.13 | 60.06 | 43.06 | 53.15 | 46.42 |
| Electricity & Power | 69.13 | 60.06 | 43.06 | 53.15 | 46.42 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 940.29 | 816.63 | 700.68 | 742.74 | 680.22 |
| Salaries, Wages & Bonus | 855.84 | 732.80 | 630.40 | 666.21 | 612.81 |
| Contributions to EPF & Pension Funds | 28.50 | 26.84 | 24.80 | 27.10 | 22.99 |
| Workmen and Staff Welfare Expenses | 55.95 | 56.98 | 45.48 | 49.43 | 44.42 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 1147.86 | 917.74 | 816.58 | 828.55 | 590.29 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA | NA |
| Processing Charges | 595.78 | 421.23 | 453.43 | 430.55 | 168.29 |
| Repairs and Maintenance | 92.49 | 85.90 | 53.31 | 111.70 | 141.58 |
| Packing Material Consumed | 350.12 | 313.03 | 222.24 | 220.49 | 222.36 |
| Other Mfg Exp | 109.48 | 97.58 | 87.60 | 65.82 | 58.06 |
| General and Administration Expenses | 342.14 | 272.28 | 146.72 | 247.08 | 250.46 |
| Rent , Rates & Taxes | 34.67 | 26.30 | 21.91 | 26.41 | 34.44 |
| Insurance | 21.33 | 21.16 | 22.01 | 22.54 | 6.58 |
| Printing and stationery | 14.54 | 11.89 | 5.63 | 7.50 | 8.07 |
| Professional and legal fees | 135.84 | 109.47 | 75.78 | 92.70 | 93.08 |
| Traveling and conveyance | 77.98 | 50.34 | 29.89 | 63.03 | 70.98 |
| Other Administration | 57.77 | 53.12 | -8.50 | 34.91 | 37.31 |
| Selling and Distribution Expenses | 165.71 | 144.73 | 138.08 | 161.18 | 139.09 |
| Advertisement & Sales Promotion | 32.82 | 15.68 | 10.26 | 24.50 | 30.93 |
| Sales Commissions & Incentives | NA | NA | NA | NA | NA |
| Freight and Forwarding | 132.86 | 128.39 | 126.93 | 119.56 | 95.45 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.03 | 0.66 | 0.89 | 17.13 | 12.70 |
| Miscellaneous Expenses | 56.66 | 61.82 | 56.03 | 53.65 | 45.13 |
| Bad debts /advances written off | 17.64 | 16.38 | 5.32 | 16.13 | 23.80 |
| Provision for doubtful debts | 1.00 | 0.19 | 0.28 | NA | NA |
| Losson disposal of fixed assets(net) | 0.09 | 2.47 | NA | 0.50 | NA |
| Losson foreign exchange fluctuations | NA | NA | 6.18 | NA | NA |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 37.94 | 42.78 | 44.26 | 37.01 | 21.33 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 8280.79 | 6587.91 | 5045.32 | 5221.82 | 4952.29 |
| Operating Profit (Excl OI) | 1530.43 | 1094.72 | 1008.82 | 972.21 | 1058.52 |
| Other Income | 219.79 | 177.08 | 147.43 | 118.67 | 115.62 |
| Interest Received | 142.45 | 109.32 | 93.85 | 76.07 | 67.84 |
| Dividend Received | 0.79 | 0.12 | 0.03 | 0.04 | 0.04 |
| Profit on sale of Fixed Assets | NA | NA | 27.86 | NA | 1.53 |
| Profits on sale of Investments | 0.22 | 1.96 | 8.81 | NA | NA |
| Provision Written Back | NA | NA | NA | NA | NA |
| Foreign Exchange Gains | 33.89 | 6.79 | NA | 24.19 | 15.66 |
| Others | 42.45 | 58.88 | 16.88 | 18.36 | 30.55 |
| Operating Profit | 1750.23 | 1271.79 | 1156.25 | 1090.87 | 1174.14 |
| Interest | 25.31 | 32.41 | 28.53 | 32.62 | 16.17 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Interest on Term Loan | NA | NA | NA | NA | NA |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 6.68 | 7.30 | 6.98 | 6.54 | 8.21 |
| Other Interest | 18.62 | 25.11 | 21.55 | 26.09 | 7.96 |
| PBDT | 1724.92 | 1239.38 | 1127.72 | 1058.25 | 1157.97 |
| Depreciation | 198.08 | 196.27 | 184.06 | 190.10 | 154.86 |
| Profit Before Taxation & Exceptional Items | 1526.84 | 1043.12 | 943.66 | 868.15 | 1003.11 |
| Exceptional Income / Expenses | -7.23 | 24.19 | NA | 85.94 | -61.88 |
| Profit Before Tax | 1519.61 | 1068.21 | 942.39 | 954.10 | 941.23 |
| Provision for Tax | 390.09 | 280.48 | 254.29 | 195.69 | 302.51 |
| Current Income Tax | 400.33 | 283.93 | 252.04 | 239.20 | 298.80 |
| Deferred Tax | -10.25 | -3.44 | 2.25 | -43.51 | 3.71 |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 1129.53 | 787.73 | 688.10 | 758.41 | 638.72 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | NA | NA | NA | NA | NA |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 1129.53 | 787.73 | 688.10 | 758.41 | 638.72 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 224.48 | 180.10 | 92.00 | 134.23 | 109.49 |
| Appropriations | 1354.00 | 967.83 | 780.10 | 892.64 | 748.21 |
| General Reserves | NA | 630.00 | 600.00 | 500.00 | 450.00 |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | 23.30 | NA |
| Other Appropriation | 1147.36 | 113.35 | 0.00 | 163.98 | 163.98 |
| Equity Dividend % | 80.00 | 65.00 | 50.00 | 50.00 | 60.00 |
| Earnings Per Share | 4.98 | 3.47 | 3.04 | 3.35 | 2.82 |
| Adjusted EPS | 2.49 | 1.74 | 1.52 | 1.67 | 1.41 |
