Grauer & Weil (India) Ratios and Metrics

Market cap in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 11, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Market Capitalization	33,235	37,193	40,025	22,326	13,274	8,887
Market Cap Growth	-21.44%	-7.07%	79.27%	68.20%	49.36%	15.80%
Enterprise Value	28,621	32,001	36,225	19,843	10,934	7,327
Last Close Price	73.30	81.60	87.38	48.40	28.52	18.94
PE Ratio	22.03	23.66	27.36	19.77	16.85	12.92
Forward PE	-	6.68	6.68	6.68	6.68	6.68
PS Ratio	2.86	3.28	3.74	2.27	1.72	1.46
PB Ratio	3.33	3.96	4.97	3.29	2.28	1.73
P/TBV Ratio	3.35	3.99	5.01	3.31	2.28	1.73
P/FCF Ratio	24.49	37.20	31.25	23.67	59.40	9.05
P/OCF Ratio	19.11	25.82	25.07	19.67	30.24	7.61
EV/Sales Ratio	2.47	2.82	3.39	2.02	1.42	1.21
EV/EBITDA Ratio	15.99	17.04	19.19	12.87	9.75	7.32
EV/EBIT Ratio	18.40	19.08	21.29	14.56	11.53	8.75
EV/FCF Ratio	21.09	32.01	28.28	21.04	48.93	7.46
Debt / Equity Ratio	0.01	0.01	0.03	0.04	0.04	0.04
Debt / EBITDA Ratio	0.07	0.06	0.14	0.16	0.22	0.21
Debt / FCF Ratio	0.09	0.12	0.21	0.26	1.11	0.22
Net Debt / Equity Ratio	-0.46	-0.56	-0.55	-0.40	-0.40	-0.45
Net Debt / EBITDA Ratio	-2.60	-2.80	-2.35	-1.78	-2.07	-2.31
Net Debt / FCF Ratio	-3.40	-5.26	-3.46	-2.91	-10.40	-2.36
Asset Turnover	0.92	0.94	1.03	1.11	0.98	0.87
Inventory Turnover	3.71	4.04	4.30	4.18	3.73	3.18
Quick Ratio	2.19	2.59	2.60	2.25	2.09	2.14
Current Ratio	2.98	3.15	3.17	2.87	2.89	2.70
Return on Equity (ROE)	16.18%	18.02%	19.71%	17.91%	14.37%	14.35%
Return on Assets (ROA)	7.68%	8.70%	10.23%	9.58%	7.53%	7.52%
Return on Invested Capital (ROIC)	24.88%	32.47%	33.12%	26.86%	22.11%	19.87%
Return on Capital Employed (ROCE)	14.90%	17.00%	19.70%	18.60%	15.00%	14.80%
Earnings Yield	4.55%	4.23%	3.65%	5.06%	5.93%	7.74%
FCF Yield	4.08%	2.69%	3.20%	4.22%	1.68%	11.06%
Dividend Yield	0.68%	0.61%	0.57%	0.83%	1.14%	1.32%
Payout Ratio	28.46%	14.41%	12.45%	13.10%	14.37%	-
Buyback Yield / Dilution	-0.18%	-	0.00%	-	-	-
Total Shareholder Return	0.51%	0.61%	0.57%	0.83%	1.14%	1.32%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.