Markets › India › NSE › GRAUWEIL

Grauer & Weil (India) Ltd

NSE:GRAUWEILBasic Materials

₹77.66−1.48%At closeAt close · Mon 19 Oct · ≈ AED 3.00 · Market cap $375.51M

INR billions	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026	YoY
Net income	0.9	1.0	1.5	2.0	1.6	1.6	+4.4%
Depreciation & amortization	0.2	0.2	0.2	0.2	0.2	0.2	+9.2%
Stock-based compensation	0.0	0.0	0.0	0.0	0.0	0.0	—
Change in working capital	0.3	(0.4)	(0.1)	0.1	0.0	(0.1)	−9390.0%
Operating cash flow	1.2	0.4	1.1	1.6	1.7	1.8	+4.1%
Capital expenditure	(0.2)	(0.2)	(0.1)	(0.3)	(0.4)	(0.5)	−21.8%
Acquisitions	0.0	0.0	0.0	0.0	0.1	0.0	−62.8%
Investing cash flow	(0.4)	(0.2)	(1.1)	(1.1)	(1.5)	(2.2)	−40.8%
Dividends paid	0.0	(0.1)	(0.1)	(0.2)	(0.2)	(0.2)	−0.2%
Share buybacks	0.0	0.0	0.0	0.0	0.0	0.0	—
Debt issued / repaid	0.0	0.0	(0.0)	(0.0)	(0.2)	0.0	+106.4%
Financing cash flow	(0.0)	(0.2)	(0.2)	(0.2)	(0.4)	(0.3)	+36.8%
Free cash flow	1.0	0.2	1.0	1.3	1.3	1.3	−1.8%
Net change in cash	0.7	0.1	(0.2)	0.3	(0.2)	1.3	+774.5%