GMM PFAUDLER LIMITED
GMMPFAUDLR · Capital Goods · NSE
₹772
Current Market Price
Fair Value (DCF)
₹593
Discount to FV
-23.1%
Updated just now
YieldIQ Score
57/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
70%
ROE
4.8%
Debt/Equity
0.86
WACC
11.1%
Market Cap
₹3,470 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.5%
Return on capital employed
EV / EBITDA
10.7×
Enterprise multiple
Debt / EBITDA
2.9×
Leverage vs earnings
Interest Coverage
2.3×
EBIT covers interest
Current Ratio
1.67×
Short-term liquidity
Asset Turnover
1.14×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.9%
3-year revenue growth
Revenue CAGR (5Y)
13.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹771.75
Bear case
Margin of Safety -167.8%
Implied upside -62.7%
Base case
Margin of Safety -43.1%
Implied upside -30.1%
Bull case
Margin of Safety +37.4%
Implied upside +59.8%
Ratio Trends
GMMPFAUDLR · last 9 annual periods
ROE
4.8%
ROCE
16.5%
Operating Margin
—
Debt / Equity
0.86×
PE
61.7×
EV / EBITDA
10.7×
Historical Financials
GMMPFAUDLR · 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 | ₹2520 Cr | ₹3140 Cr | ₹3425 Cr | ₹3199 Cr | ₹3524 Cr | +8.7% |
| EBITDA | ₹284 Cr | ₹448 Cr | ₹478 Cr | ₹344 Cr | ₹371 Cr | +7.0% |
| EBIT | ₹158 Cr | ₹342 Cr | ₹350 Cr | — | — | +22.0% |
| PAT | ₹85.0 Cr | ₹164 Cr | ₹175 Cr | ₹53.0 Cr | ₹57.8 Cr | -9.2% |
| EPS (diluted) | ₹58.17 | ₹37.51 | ₹39.79 | — | — | -9.1% |
| CFO | ₹236 Cr | ₹185 Cr | ₹284 Cr | ₹378 Cr | ₹389 Cr | +13.2% |
| CapEx | ₹-132 Cr | ₹-68.8 Cr | ₹-63.8 Cr | ₹-62.9 Cr | ₹-77.9 Cr | — |
| FCF | ₹105 Cr | ₹116 Cr | ₹220 Cr | ₹315 Cr | ₹311 Cr | +31.3% |
| Total Assets | ₹2728 Cr | ₹3363 Cr | ₹3174 Cr | ₹3103 Cr | ₹4024 Cr | +10.2% |
| Total Debt | ₹636 Cr | ₹973 Cr | ₹906 Cr | ₹850 Cr | ₹1041 Cr | +13.1% |
| Shareholders' Equity | ₹527 Cr | ₹801 Cr | ₹964 Cr | ₹1023 Cr | ₹1205 Cr | +22.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GMMPFAUDLR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
OMNI OMNI | — | — | Pending | 11.7% | — |
 ANUP THE ANUP ENGINEERING LTD | -30.4%-23.3% upside | 65 | Above Fair Value | 16.9% | 29.1× |
 GREAVESCOT GREAVES COTTON LTD. | -172.5%-63.3% upside | 38 | Data Limited | 7.5% | 26.2× |
 SHANTIGEAR SHANTIGEAR | — | — | Pending | 23.8% | — |
 RAYMOND RAYMOND | — | — | Pending | 183.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
24 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹9.67/sh
Last payout
2025-11-17
₹1.00
Peak payout
₹1.00
Trailing yield
0.26%
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. GMM PFAUDLER LIMITED (GMMPFAUDLR.NS) trades at 771.75 vs a model fair value of 593.09, a gap of -23.1%. Piotroski F-score: 6/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GMMPFAUDLR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GMMPFAUDLR →
Compare
Head-to-head with peers
Compare GMMPFAUDLR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GMMPFAUDLRNow →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.