EN DE

Grindwell Norton Limited (GRINDWELL) Fair Value & Analysis

Industrials · IN · Market cap ₹241B

GN Grindwell Norton Limited GRINDWELL · NSE
Price₹2,168
Fair Value₹1,284
Upside-40.8%
Quality69/100
Watch Grindwell Norton Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 13.5% net margin
Low debt · generates free cash flow
0.88% dividend yield
Mixed vs. peers (8/14)
Moderate moat 63/100
Evidence: High Range ₹898.51 – ₹1,588 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from ₹713.50 to ₹1,284 (+80.0%) since Aug 6, 2026. Share price +5.9% over the past month.

A solid business, but screening 41% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹1,588). The favourable scenario is already priced in.
  • Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹2,904 ₹392.65 Fair Value ₹1,284 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹392.65 – ₹2,904 · fair‑value band ₹898.51 – ₹1,588 · the ₹2,168 price screens above the ₹1,284 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Grindwell Norton Limited (GRINDWELL) currently trades at ₹2,168, while our model-based Fair Value estimate is ₹1,284, implying the stock looks roughly 40.8% overvalued today. The Quality Score stands at 69/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Grindwell Norton Limited generated revenue of ₹30.7B at a net margin of 13.5%. Revenue grew 18.7% year over year. It earns a return on equity of 17.3%. The balance sheet holds a net cash position of ₹4.3B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹898.51 (bear case) to ₹1,588 (bull case); at ₹2,168, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 6% below its 52-week high and 63% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -60% fair-value upside, at -41%, GRINDWELL screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹578.70 ₹976.41 ₹1,675 80
Residual Income ₹256.17 ₹328.59 ₹948.80 76
Rev-Margin DCF ₹446.96 ₹708.60 ₹1,037 74
All 26 models by family
DCF Models
FCF DCF ₹576.93 ₹991.02 ₹1,718 38
Owner Earnings ₹520.41 ₹890.57 ₹1,540 31
5Y Revenue Exit ₹446.96 ₹711.15 ₹1,060 39
5Y EBITDA Exit ₹529.27 ₹876.20 ₹1,301 41
5Y P/E Exit ₹582.69 ₹983.31 ₹1,430 38
10Y Revenue Exit ₹473.71 ₹739.05 ₹1,125 36
10Y EBITDA Exit ₹541.01 ₹860.86 ₹1,326 37
10Y P/E Exit ₹576.83 ₹939.91 ₹1,434 35
Earnings-Based
Graham-Dodd ₹255.28 ₹1,070 ₹1,459 54
Lynch FV ₹271.20 ₹387.43 ₹503.65 50
PEG = 1.0 ₹271.20 ₹387.43 ₹503.65 46
EPV ₹343.18 ₹395.93 ₹442.82 59
Dividend Discount
Gordon GGM ₹163.52 ₹357.00 ₹600.67 70
DDM Multi-Stage ₹163.52 ₹292.44 ₹372.05 61
Multiples
P/E Multiple ₹591.27 ₹788.37 ₹985.46 63
P/S Multiple ₹416.35 ₹555.13 ₹693.91 58
P/B Multiple ₹478.65 ₹638.20 ₹797.75 55
EV/EBIT ₹584.96 ₹765.19 ₹945.42 53
EV/EBITDA ₹550.30 ₹718.98 ₹887.66 54
EV/Revenue ₹393.99 ₹543.88 ₹693.76 43
Asset-Based
NCAV (Graham) ₹114.47 ₹153.39 ₹228.93 50
Growth DCF
Growth DCF ₹578.70 ₹976.41 ₹1,675 80
Rev-Margin DCF ₹446.96 ₹708.60 ₹1,037 74
Economic Profit
Residual Income ₹256.17 ₹328.59 ₹948.80 76
ROIC Compounder ₹379.60 ₹502.88 ₹670.10 72
Growth Earnings
Growth-Adj P/E ₹461.57 ₹659.38 ₹857.19 68

Widest divergence: DCF Models (₹876.20) versus Asset-Based (₹153.39). Highest evidence: Growth DCF (80).

Notify me when GRINDWELL reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹30.7B
Revenue growth (YoY) +18.7%
Net margin 13.5%
Return on equity 17.3%
Free cash flow ₹4.5B FY2026
P/E ratio 57.8
More key figures
Operating margin 16.4%
EPS (TTM) ₹37.48
Dividend yield 0.9%
EPS growth (YoY) +28.3%
Net cash ₹4.3B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 69 · Market factors (momentum, volatility) 77

Profitability 65
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 56
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 73
Price trend over the last 3–12 months (market factor)
52W Momentum 85
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Grindwell Norton Limited manufactures and sells abrasives, ceramics, and plastic products in India and internationally. It operates through Abrasives, Ceramics & Plastics, Digital Services, and Others segments.

Full company description

Grindwell Norton Limited manufactures and sells abrasives, ceramics, and plastic products in India and internationally. It operates through Abrasives, Ceramics & Plastics, Digital Services, and Others segments. The company offers abrasives, including bonded and coated abrasives, non-woven abrasives, thin wheels, construction products, automotive aftermarket, adhesives and sealants, performance grinding products; life science solutions, such as biopharmaceutical systems, medical components, cell therapy solutions, and industrial and consumer solutions; and performance polymer solutions, including engineered components, tape solutions, and ADFORS. It also provides performance ceramics and refractories solutions comprising ceramic systems, wear resistance technology, specialty ceramic for energy, iron and steel, foundry, and non-ferrous industries; silicon carbide crude and grains, including ceramic foam filters for metallurgy, crucible, abrasive, refractory, and advanced materials applications; and design and commissioning solutions. The company serves construction and mobility industries. Grindwell Norton Limited was founded in 1941 and is based in Mumbai, India. Grindwell Norton Limited (BSE:506076) operates as a subsidiary of Compagnie de Saint-Gobain S.A.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Grindwell Norton Limited reported revenue of ₹30.7B in FY2026 versus ₹20.1B in FY2022, a compound +11.2%/yr. Reported net income was ₹4.2B in FY2026, compounding +8.9%/yr from FY2022.

Growth Quality 99/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹30.7B
Latest YoY
+9.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.5%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.4%
Avg. growth/yr (21Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.4%
Revenue +11.2%/yr
FY22 ₹20.1B
FY23 ₹25.4B
FY24 ₹26.9B
FY25 ₹28.1B
FY26 ₹30.7B
Net income +8.9%/yr
FY22 ₹3.0B
FY23 ₹3.6B
FY24 ₹3.8B
FY25 ₹3.7B
FY26 ₹4.2B
Character of growth · EPS growth decomposed (2015-2026) +15.2 % p.a.
Revenue per share +10.3 pp

of which total revenue +10.3 pp · buybacks/dilution +0.0 pp

EBIT margin −3.0 pp
Tax rate +1.3 pp
Residual (interest, one-offs) +6.5 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

GRINDWELL screens 41% overvalued. Compare with Trane Technologies plc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Grindwell Norton Limited Fair Value". https://www.fairvalue-calculator.com/stock/GRINDWELL

Peer Group

Building Products & Equipment · 245 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 69 · Top 25%
Fair Value upside −41% · Below median
Return on equity (TTM) 17% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 16% · Top 25%
Revenue growth 19% · Top 25%
Dividend yield (TTM) 0.9% · Bottom 25%

Valuation Multiples vs Building Products & Equipment median · lower = cheaper

P/E (TTM) 57.8× · Pricier than 75% of peers
P/B 9.49× · Pricier than 75% of peers
P/S (TTM) 7.83× · Pricier than 75% of peers
P/FCF 0.6× · Cheaper than median
EV/EBITDA 41.1× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 94 · sector 11
PAST 69 · sector 23
HEALTH 100 · sector 94
DIVIDEND 18 · sector 41

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $483.96 $208.50 -57%
Johnson Controls International plc JCI $152.79 $44.75 -71%
Carrier Global Corporation CARR $63.08 $16.85 -73%
Compagnie de Saint-Gobain S.A SGO €84.24 €97.97 +16%
PT Impack Pratama Industri Tbk, IMPC 1,405 IDR 179.76 IDR -87%
NIBE Industrier AB NIBEB kr 38.91 kr 25.37 -35%
Beijing New Building Materials Public Limited 000786 ¥18.73 ¥31.73 +69%
Moon Environment Technology Co 000811 ¥42.22 ¥11.94 -72%
The Supreme Industries Limited SUPREMEIND ₹3,460 ₹1,376 -60%
Aditya Infotech Limited CPPLUS ₹3,899 ₹763.08 -80%

Compare Grindwell Norton Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Grindwell Norton Limited (GRINDWELL) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹1,284 versus a price of ₹2,168, about −41% (overvalued).
What is the fair value of GRINDWELL?
Our model-based fair value for Grindwell Norton Limited is ₹1,284 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹2,168.
What is the quality score of GRINDWELL?
Grindwell Norton Limited has a Quality Score of 69/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Grindwell Norton Limited (GRINDWELL)?
Grindwell Norton Limited reported trailing-twelve-month revenue of about ₹30.7B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of GRINDWELL?
The net profit margin of Grindwell Norton Limited is about 13.5%, meaning it keeps roughly 13.5% of revenue as net income. Based on the latest reported figures.
Does Grindwell Norton Limited pay a dividend?
Grindwell Norton Limited currently shows a dividend yield of about 0.88% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Grindwell Norton Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.