GLOTTIS LIMITED
GLOTTIS · General/Diversified · NSE
₹67
Current Market Price
Fair Value (DCF)
₹51
Discount to FV
-24.4%
Updated 1h ago
YieldIQ Score
36/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
26%
ROE
57.0%
Debt/Equity
0.26
WACC
11.1%
Market Cap
₹623.54 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
63.0%
Return on capital employed
EV / EBITDA
10.8×
Enterprise multiple
Debt / EBITDA
0.9×
Leverage vs earnings
Interest Coverage
33.4×
EBIT covers interest
Current Ratio
2.65×
Short-term liquidity
Asset Turnover
4.63×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹67.48
Bear case
Discount -124.6%
Base case
Discount -32.3%
Bull case
Discount -2.7%
Ratio Trends
GLOTTIS · last 3 annual periods
ROE
57.0%
ROCE
63.0%
Operating Margin
—
Debt / Equity
0.26×
PE
—
EV / EBITDA
—
Historical Financials
GLOTTIS · Annual, last 3 years· amounts in ₹Cr unless noted
| Metric | 2023 yfinance | 2024 yfinance | 2025 yfinance | CAGR |
|---|---|---|---|---|
| Revenue | ₹478 Cr | ₹497 Cr | ₹941 Cr | +40.3% |
| EBITDA | ₹34.0 Cr | ₹42.6 Cr | ₹79.8 Cr | +53.3% |
| EBIT | ₹33.4 Cr | ₹41.8 Cr | ₹78.2 Cr | +53.1% |
| PAT | ₹22.4 Cr | ₹31.0 Cr | ₹56.1 Cr | +58.2% |
| EPS (diluted) | — | — | ₹6.08 | +0.0% |
| CFO | ₹25.2 Cr | ₹6.8 Cr | ₹1.1 Cr | -79.2% |
| CapEx | ₹-0.4 Cr | ₹-5.0 Cr | ₹-11.1 Cr | — |
| FCF | ₹24.9 Cr | ₹1.8 Cr | ₹-10.1 Cr | — |
| Total Assets | ₹72.1 Cr | ₹81.7 Cr | ₹156 Cr | +47.2% |
| Total Debt | ₹30.7 Cr | ₹8.2 Cr | ₹25.5 Cr | -8.8% |
| Shareholders' Equity | ₹11.5 Cr | ₹42.4 Cr | ₹98.5 Cr | +192.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GLOTTIS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
SICALLOG SICALLOG | — | — | Pending | -25.8% | — |
RITCO RITCO | — | — | Pending | 13.2% | — |
GICL GICL | — | — | Pending | 4.7% | — |
 SNOWMAN SNOWMAN | — | — | Pending | 1.4% | — |
ATL ATL | — | — | Pending | 12.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GLOTTIS in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. GLOTTIS LIMITED (GLOTTIS.NS) trades at 67.48 vs a model fair value of 50.99, a gap of -24.4%. Piotroski F-score: 4/9. Moat label: Narrow....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GLOTTIS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GLOTTIS →
Compare
Head-to-head with peers
Compare GLOTTIS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GLOTTISNow →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.