Valuation G R Infraprojects Limited Bombay S.E.
Stocks
543317
INE201P01022
Construction & Engineering
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 884.00 INR | -0.75% |
|
+1.55% | -11.59% |
| 24/07 | G R Infraprojects Limited Appoints Ashwin Agarwal as a Whole-Time Director | CI |
| 18/05 | G R Infraprojects Ltd says unit executes concession agreement with National Highways Authority of India | RE |
Company Valuation: G R Infraprojects Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,48,306 | 97,134 | 1,26,489 | 1,00,895 | 77,017 | 85,546 | - | - |
| Change | - | -34.5% | 30.22% | -20.23% | -23.67% | 11.07% | - | - |
| Enterprise Value (EV) 1 | 1,54,493 | 1,05,469 | 1,29,766 | 97,036 | 72,731 | 88,511 | 82,564 | 85,546 |
| Change | - | -31.73% | 23.04% | -25.22% | -25.05% | 21.7% | -6.72% | 3.61% |
| P/E | 19.5x | 11.4x | 6.4x | 12.5x | 7.73x | 10.1x | 9.08x | 7.6x |
| PBR | 3.4x | 1.86x | 1.76x | 1.28x | 0.87x | 0.89x | 0.8x | 0.73x |
| PEG | - | 1x | 0x | -0.2x | 0.3x | -0.7x | 0.8x | 0.4x |
| Capitalization / Revenue | 1.87x | 1.19x | 1.62x | 1.55x | 1.01x | 0.98x | 0.88x | 0.77x |
| EV / Revenue | 1.95x | 1.29x | 1.67x | 1.49x | 0.95x | 1.02x | 0.85x | 0.77x |
| EV / EBITDA | 12.1x | 8.03x | 11.4x | 10.7x | 8.76x | 9.08x | 7.42x | 6.7x |
| EV / EBIT | 15.5x | 9.88x | 14.6x | 14.7x | 11.5x | 11.8x | 9.63x | 8.44x |
| EV / FCF | 123x | 22.6x | 17.8x | 13.2x | -68.2x | 11.3x | 17.7x | 19x |
| FCF Yield | 0.82% | 4.43% | 5.62% | 7.58% | -1.47% | 8.84% | 5.64% | 5.26% |
| Dividend per Share 2 | - | - | - | - | - | 7.367 | 5.3 | - |
| Rate of return | - | - | - | - | - | 0.83% | 0.6% | - |
| EPS 2 | 78.69 | 88.09 | 204.5 | 83.35 | 102.9 | 87.76 | 97.41 | 116.4 |
| Distribution rate | - | - | - | - | - | 8.39% | 5.44% | - |
| Net sales 1 | 79,192 | 81,476 | 77,880 | 65,156 | 76,202 | 86,874 | 97,608 | 1,10,974 |
| EBITDA 1 | 12,811 | 13,131 | 11,354 | 9,045 | 8,303 | 9,751 | 11,120 | 12,774 |
| EBIT 1 | 9,994 | 10,674 | 8,912 | 6,597 | 6,320 | 7,494 | 8,571 | 10,131 |
| Net income 1 | 7,608 | 8,518 | 19,774 | 8,066 | 9,961 | 8,473 | 9,430 | 11,094 |
| Net Debt 1 | 6,187 | 8,336 | 3,278 | -3,859 | -4,286 | 2,965 | -2,982 | - |
| Reference price 2 | 1,533.85 | 1,004.60 | 1,308.20 | 1,042.95 | 795.95 | 884.10 | 884.10 | 884.10 |
| Nbr of stocks (in thousands) | 96,689 | 96,689 | 96,689 | 96,740 | 96,761 | 96,761 | - | - |
| Announcement Date | 27/05/22 | 18/05/23 | 29/05/24 | 15/05/25 | 11/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.31x | 4.54x | 20.34x | - | 1.83TCr | |
| 37.11x | 2.04x | 13.38x | -.--% | 584.29Cr | |
| 27.99x | 4.88x | 9.13x | 0.72% | 253.05Cr | |
| 3.6x | - | - | - | 116.52Cr | |
| 17.89x | 1.65x | 9.22x | 0.75% | 102.36Cr | |
| 9.64x | - | - | 4.3% | 99Cr | |
| Average | 21.76x | 3.28x | 13.02x | 1.44% | 497.71Cr | |
| Weighted average by Cap. | 31.74x | 3.94x | 17.44x | 0.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GRINFRA Stock
- 543317 Stock
- Valuation G R Infraprojects Limited
Select your edition
All financial news and data tailored to specific country editions
