Gallantt Ispat Limited
GALLANTT · General/Diversified · NSE
₹921
Current Market Price
Fair Value (DCF)
₹285
Margin of Safety
-69.1%
Updated just now
YieldIQ Score
53/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
30%
ROE
14.1%
Debt/Equity
0.00
WACC
12.2%
Market Cap
₹0.22 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.8%
Return on capital employed
EV / EBITDA
30.2×
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
1.15×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹921.2
Bear case
₹172.31
MoS -434.6%
Base case
₹284.74
MoS -223.5%
Bull case
₹357.78
MoS -157.5%
Ratio Trends
GALLANTT · last 9 annual periods
ROE
14.1%
ROCE
22.0%
Operating Margin
—
Debt / Equity
0.13×
PE
19.8×
EV / EBITDA
4.9×
Historical Financials
GALLANTT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1007 Cr | ₹3017 Cr | ₹4035 Cr | ₹4227 Cr | ₹4097 Cr | +42.0% |
| EBITDA | — | ₹347 Cr | ₹365 Cr | ₹453 Cr | ₹709 Cr | +19.6% |
| EBIT | ₹97.7 Cr | ₹258 Cr | ₹267 Cr | ₹340 Cr | — | +36.5% |
| PAT | ₹81.4 Cr | ₹176 Cr | ₹141 Cr | ₹225 Cr | ₹401 Cr | +49.0% |
| EPS (diluted) | ₹10.01 | ₹7.29 | ₹5.84 | ₹9.34 | — | -1.7% |
| CFO | ₹91.7 Cr | ₹234 Cr | ₹95.6 Cr | ₹344 Cr | ₹579 Cr | +58.5% |
| CapEx | — | — | — | — | ₹-242 Cr | — |
| FCF | — | — | — | — | ₹337 Cr | +0.0% |
| Total Assets | — | ₹2689 Cr | ₹2949 Cr | ₹3136 Cr | ₹3548 Cr | +7.2% |
| Total Debt | — | — | ₹438 Cr | ₹362 Cr | ₹378 Cr | -3.7% |
| Shareholders' Equity | — | — | ₹2225 Cr | ₹2451 Cr | ₹2843 Cr | +6.3% |
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 SHYAMMETL | — | — | Pending | 8.1% | — |
| KIOCL KIOCL Limited | -89.4% | 17 | Under Review | -11.9% | — |
| WELCORP WELCORP | — | — | Pending | 24.7% | — |
| APLAPOLLO APLAPOLLO | — | — | Pending | 18.0% | — |
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
0.14%
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 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.