Data Quality Notice
Data quality observations on this stock — see hidden fields below.
Reported as ticker: GMRP%26UI· We're continuously improving data quality. Contact support if this persists.
GMR POW AND URBAN INFRA L
GMRP%26UI · General/Diversified · NSE
₹108
Current Market Price
Fair Value (DCF)
₹257
Margin of Safety
+136.8%
Updated 2d ago
YieldIQ Score
75/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
61%
ROE
—
Debt/Equity
7.31
WACC
11.1%
Market Cap
₹8,462 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
29.4%
Return on capital employed
EV / EBITDA
10.8×
Enterprise multiple
Debt / EBITDA
5.8×
Leverage vs earnings
Interest Coverage
2.3×
EBIT covers interest
Current Ratio
1.15×
Short-term liquidity
Asset Turnover
0.37×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹108.34
Bear case
₹164.06
MoS +34.0%
Base case
₹256.57
MoS +57.8%
Bull case
₹501.35
MoS +78.4%
Ratio Trends
GMRP%26UI · last 4 annual periods
ROE
197.5%
ROCE
34.6%
Operating Margin
—
Debt / Equity
14.28×
PE
1.1×
EV / EBITDA
3.2×
Historical Financials
GMRP%26UI · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹4102 Cr | ₹5219 Cr | ₹4253 Cr | ₹6285 Cr | +15.3% |
| EBITDA | ₹937 Cr | ₹2632 Cr | ₹1621 Cr | ₹3793 Cr | +59.4% |
| EBIT | — | — | — | — | — |
| PAT | ₹-648 Cr | ₹1183 Cr | ₹-103 Cr | ₹1418 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹1215 Cr | ₹1230 Cr | ₹1690 Cr | ₹2833 Cr | +32.6% |
| CapEx | ₹-152 Cr | ₹-24.5 Cr | ₹-98.6 Cr | ₹-270 Cr | — |
| FCF | ₹1063 Cr | ₹1206 Cr | ₹1592 Cr | ₹2562 Cr | +34.1% |
| Total Assets | ₹14.1K Cr | ₹11.8K Cr | ₹19.5K Cr | ₹17.0K Cr | +6.5% |
| Total Debt | ₹10.4K Cr | ₹8208 Cr | ₹13.9K Cr | ₹10.2K Cr | -0.5% |
| Shareholders' Equity | ₹-2233 Cr | ₹-2741 Cr | ₹-2982 Cr | ₹718 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GMRP%26UI vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CHENNPETRO CHENNPETRO | — | — | Pending | 2.6% | — |
| CASTROLIND CASTROLIND | — | — | Pending | 50.0% | 20.0× |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GMRP%26UI in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GMRP%26UI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GMRP%26UI →
Compare
Head-to-head with peers
Compare GMRP%26UI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GMRP%26UINow →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.