Gabriel India Limited
GABRIEL · General/Diversified · NSE
₹989
Current Market Price
Fair Value (DCF)
₹406
Margin of Safety
-58.9%
Updated just now
YieldIQ Score
46/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
31%
ROE
20.7%
Debt/Equity
0.00
WACC
10.5%
Market Cap
₹0.14 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
26.7%
Return on capital employed
EV / EBITDA
33.2×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
32.8×
EBIT covers interest
Current Ratio
1.64×
Short-term liquidity
Asset Turnover
1.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
21.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹989.2
Bear case
₹242.41
MoS -308.1%
Base case
₹406.33
MoS -143.4%
Bull case
₹528.18
MoS -87.3%
Ratio Trends
GABRIEL · last 9 annual periods
ROE
20.7%
ROCE
33.2%
Operating Margin
—
Debt / Equity
0.06×
PE
57.9×
EV / EBITDA
8.3×
Historical Financials
GABRIEL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1700 Cr | ₹2332 Cr | ₹737 Cr | ₹917 Cr | ₹4024 Cr | +24.0% |
| EBITDA | — | ₹172 Cr | ₹231 Cr | ₹312 Cr | ₹416 Cr | +24.7% |
| EBIT | ₹84.5 Cr | ₹131 Cr | ₹45.9 Cr | ₹68.7 Cr | — | -5.0% |
| PAT | ₹54.5 Cr | ₹89.5 Cr | ₹33.8 Cr | ₹49.0 Cr | ₹245 Cr | +45.6% |
| EPS (diluted) | ₹3.79 | ₹6.23 | ₹2.35 | ₹3.41 | — | -2.6% |
| CFO | ₹204 Cr | ₹96.5 Cr | ₹136 Cr | ₹177 Cr | ₹204 Cr | -0.1% |
| CapEx | — | — | — | — | ₹-209 Cr | — |
| FCF | — | — | — | — | ₹-4.8 Cr | — |
| Total Assets | — | ₹1353 Cr | ₹1428 Cr | ₹1779 Cr | ₹2024 Cr | +10.6% |
| Total Debt | — | — | ₹1.8 Cr | ₹29.7 Cr | ₹69.1 Cr | +149.2% |
| Shareholders' Equity | — | — | ₹870 Cr | ₹1002 Cr | ₹1183 Cr | +8.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GABRIEL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| JBMA JBM Auto Limited | +15.0% | 37 | Fairly valued | 14.6% | — |
| SANSERA Sansera Engineering Limited | -55.9% | 43 | Data Limited | 7.8% | — |
| CEATLTD CEAT Limited | +15.0% | 34 | Fairly valued | 10.8% | — |
| SHRIPISTON SHRIPISTON | — | — | Pending | 20.3% | — |
| MINDACORP MINDACORP | — | — | Pending | 11.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
20 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹15.40/sh
Last payout
2025-11-21
₹1.90
Peak payout
₹2.95
Trailing yield
0.49%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GABRIEL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GABRIEL →
Compare
Head-to-head with peers
Compare GABRIEL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GABRIELNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.