GAYATRI PROJECTS LTD
GAYAPROJ · General/Diversified · NSE
₹20
Current Market Price
Fair Value (DCF)
₹64
Margin of Safety
+222.1%
Updated 1d ago
YieldIQ Score
40/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
5%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹592 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
360.0%
Return on capital employed
EV / EBITDA
15.1×
Enterprise multiple
Debt / EBITDA
13.8×
Leverage vs earnings
Interest Coverage
183.2×
EBIT covers interest
Current Ratio
0.53×
Short-term liquidity
Asset Turnover
0.13×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-47.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹20
Bear case
₹0
MoS -Infinity%
Base case
₹64.41
MoS +68.9%
Bull case
₹67.63
MoS +70.4%
Ratio Trends
GAYAPROJ · last 7 annual periods
ROE
-8.6%
ROCE
7.7%
Operating Margin
—
Debt / Equity
—
PE
—
EV / EBITDA
—
Historical Financials
GAYAPROJ · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3901 Cr | ₹3102 Cr | ₹1017 Cr | ₹680 Cr | ₹450 Cr | -41.7% |
| EBITDA | — | ₹-582 Cr | ₹-1156 Cr | ₹93.3 Cr | ₹168 Cr | — |
| EBIT | ₹365 Cr | ₹-604 Cr | — | — | — | — |
| PAT | ₹43.1 Cr | ₹-958 Cr | ₹-1504 Cr | ₹41.5 Cr | ₹124 Cr | +30.2% |
| EPS (diluted) | ₹2.30 | ₹-51.19 | — | — | — | — |
| CFO | ₹228 Cr | ₹-695 Cr | ₹-863 Cr | ₹-110 Cr | ₹277 Cr | +4.9% |
| CapEx | — | — | — | ₹-0.1 Cr | ₹-2.8 Cr | — |
| FCF | — | — | — | ₹-110 Cr | ₹274 Cr | — |
| Total Assets | — | ₹4961 Cr | ₹3578 Cr | ₹3408 Cr | ₹3439 Cr | -8.8% |
| Total Debt | — | — | ₹3791 Cr | ₹3675 Cr | ₹3628 Cr | -1.1% |
| Shareholders' Equity | — | — | ₹-1598 Cr | ₹-1555 Cr | ₹-1437 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GAYAPROJ vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| IL&FSENGG IL&FS ENG AND CONS CO LTD | -100.0% | 38 | Data Limited | 0.2% | — |
| RPPINFRA R.P.P INFRA PROJECTS LTD | +57.1% | 42 | Undervalued | 12.3% | — |
| DBEIL DBEIL | — | — | Pending | 13.7% | — |
| MOLDTECH MOLD-TEK TECHNOLOGIES LTD | -23.9% | 38 | Overvalued | 10.3% | — |
| MBLINFRA MBLINFRA | — | — | Pending | 17.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GAYAPROJ in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GAYAPROJ →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GAYAPROJ →
Compare
Head-to-head with peers
Compare GAYAPROJ side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GAYAPROJNow →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.