GARUDA CONSTRUCT N ENG L
GARUDA · General/Diversified · NSE
₹164
Current Market Price
Fair Value (DCF)
₹144
Discount to FV
-12.4%
Updated just now
YieldIQ Score
55/100
Piotroski F-Score
4/9
Economic Moat
Moderate
Confidence
35%
ROE
27.0%
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹1,528 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
35.8%
Return on capital employed
EV / EBITDA
11.0×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
6685.0×
EBIT covers interest
Current Ratio
4.94×
Short-term liquidity
Asset Turnover
1.30×
Revenue per ₹ of assets
Revenue CAGR (3Y)
49.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹164.25
Bear case
Discount -87.9%
Base case
Discount -14.1%
Bull case
Discount +7.1%
Ratio Trends
GARUDA · last 5 annual periods
ROE
27.0%
ROCE
35.8%
Operating Margin
—
Debt / Equity
0.03×
PE
—
EV / EBITDA
—
Historical Financials
GARUDA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹77.0 Cr | ₹160 Cr | ₹154 Cr | ₹226 Cr | ₹531 Cr | +62.0% |
| EBITDA | ₹27.0 Cr | ₹56.0 Cr | ₹50.1 Cr | ₹68.3 Cr | ₹167 Cr | +57.7% |
| EBIT | ₹26.7 Cr | ₹55.4 Cr | ₹49.7 Cr | ₹66.8 Cr | — | +25.8% |
| PAT | ₹18.8 Cr | ₹40.8 Cr | ₹36.4 Cr | ₹49.8 Cr | ₹122 Cr | +59.8% |
| EPS (diluted) | ₹2.02 | ₹4.38 | ₹3.92 | ₹5.99 | — | +31.2% |
| CFO | ₹12.9 Cr | ₹12.3 Cr | ₹-6.8 Cr | ₹-111 Cr | ₹78.4 Cr | +57.0% |
| CapEx | ₹-1.2 Cr | ₹-0.3 Cr | ₹-0.1 Cr | ₹-9.9 Cr | ₹-115 Cr | — |
| FCF | ₹11.8 Cr | ₹12.0 Cr | ₹-6.9 Cr | ₹-121 Cr | ₹-36.2 Cr | — |
| Total Assets | ₹111 Cr | ₹176 Cr | ₹228 Cr | ₹407 Cr | ₹644 Cr | +55.2% |
| Total Debt | ₹12.0 Cr | ₹0.2 Cr | ₹0.2 Cr | ₹0.1 Cr | ₹12.0 Cr | +0.1% |
| Shareholders' Equity | ₹41.8 Cr | ₹82.6 Cr | ₹119 Cr | ₹332 Cr | ₹454 Cr | +81.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GARUDA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SPMLINFRA SPMLINFRA | — | — | Pending | 6.2% | — |
 VINDHYATEL VINDHYATEL | — | — | Pending | 5.0% | — |
INDIANHUME INDIANHUME | — | — | Pending | 9.5% | 10.5× |
SIMPLEXINF SIMPLEX INFRASTRUCTURES L | -40.3% | 23 | Data Limited | 2.2% | — |
VIKRAN VIKRAN | — | — | Pending | 16.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.03/sh
Last payout
2025-02-17
₹0.03
Peak payout
₹0.03
Trailing yield
—
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. GARUDA CONSTRUCT N ENG L (GARUDA.NS) trades at 164.25 vs a model fair value of 143.90, a gap of -12.4%. Piotroski F-score: 4/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GARUDA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GARUDA →
Compare
Head-to-head with peers
Compare GARUDA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GARUDANow →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.