Gallantt Ispat Limited
GALLANTT · General/Diversified · NSE
₹654
Current Market Price
Fair Value (DCF)
₹238
Discount to FV
-63.6%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
39%
ROE
14.6%
Debt/Equity
0.17
WACC
12.1%
Market Cap
₹15,788 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.1%
Return on capital employed
EV / EBITDA
17.6×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
28.4×
EBIT covers interest
Current Ratio
3.35×
Short-term liquidity
Asset Turnover
1.25×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.4%
3-year revenue growth
Revenue CAGR (5Y)
7.0%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹654.35
Bear case
Margin of Safety —
Implied upside -356.0%
Base case
Margin of Safety —
Implied upside -174.7%
Bull case
Margin of Safety —
Implied upside -118.3%
Ratio Trends
GALLANTT · last 10 annual periods
ROE
14.6%
ROCE
20.1%
Operating Margin
—
Debt / Equity
0.17×
PE
27.3×
EV / EBITDA
17.6×
Historical Financials
GALLANTT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2985 Cr | ₹4035 Cr | ₹4148 Cr | ₹4293 Cr | ₹4419 Cr | +10.3% |
| EBITDA | ₹347 Cr | ₹365 Cr | ₹453 Cr | ₹710 Cr | ₹776 Cr | +22.3% |
| EBIT | ₹258 Cr | ₹267 Cr | ₹340 Cr | — | — | +7.1% |
| PAT | ₹176 Cr | ₹141 Cr | ₹225 Cr | ₹401 Cr | ₹484 Cr | +28.8% |
| EPS (diluted) | ₹7.29 | ₹5.84 | ₹9.34 | — | — | +6.4% |
| CFO | ₹234 Cr | ₹95.6 Cr | ₹344 Cr | ₹579 Cr | ₹602 Cr | +26.7% |
| CapEx | ₹-285 Cr | ₹-227 Cr | ₹-199 Cr | ₹-242 Cr | ₹-348 Cr | — |
| FCF | ₹-51.4 Cr | ₹-132 Cr | ₹145 Cr | ₹337 Cr | ₹254 Cr | — |
| Total Assets | ₹2689 Cr | ₹2949 Cr | ₹3136 Cr | ₹3548 Cr | ₹4270 Cr | +12.3% |
| Total Debt | ₹387 Cr | ₹538 Cr | ₹462 Cr | ₹378 Cr | ₹548 Cr | +9.1% |
| Shareholders' Equity | ₹2083 Cr | ₹2225 Cr | ₹2451 Cr | ₹2843 Cr | ₹3316 Cr | +12.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GALLANTT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SARDAEN SARDAEN | — | — | Pending | 10.9% | — |
 SHYAMMETL Shyam Metalics and Energy Limited | -134.7%-57.4% upside | 15 | Data Limited | 9.3% | — |
 KIOCL KIOCL Limited | -900.0%-90.0% upside | 15 | Data Limited | 95.4% | — |
 WELCORP Welspun Corp Limited | -123.7%-55.3% upside | 38 | Above Fair Value | 17.6% | — |
 APLAPOLLO APL Apollo Tubes Limited | -325.5%-76.5% upside | 40 | Data Limited | 22.7% | 44.7× |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹2.25/sh
Last payout
2025-09-12
₹1.25
Peak payout
₹1.25
Trailing yield
0.19%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Gallantt Ispat Limited (GALLANTT.NS) trades at 654.35 vs a model fair value of 238.18, a gap of -63.6%. Piotroski F-score: 5/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GALLANTT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GALLANTT →
Compare
Head-to-head with peers
Compare GALLANTT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GALLANTTNow →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.