GODAVARI BIOREFINERIES L
GODAVARIB · General/Diversified · NSE
₹311
Current Market Price
Fair Value (DCF)
₹96
Margin of Safety
-69.2%
Updated 2d ago
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
29%
ROE
—
Debt/Equity
0.68
WACC
11.1%
Market Cap
₹1,592 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
5.8%
Return on capital employed
EV / EBITDA
13.4×
Enterprise multiple
Debt / EBITDA
3.2×
Leverage vs earnings
Interest Coverage
1.0×
EBIT covers interest
Current Ratio
1.16×
Short-term liquidity
Asset Turnover
0.96×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹311.1
Bear case
₹46.99
MoS -562.1%
Base case
₹95.81
MoS -224.7%
Bull case
₹161.67
MoS -92.4%
Ratio Trends
GODAVARIB · last 4 annual periods
ROE
-3.0%
ROCE
8.8%
Operating Margin
—
Debt / Equity
0.63×
PE
—
EV / EBITDA
—
Historical Financials
GODAVARIB · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1702 Cr | ₹2015 Cr | ₹1687 Cr | ₹1870 Cr | +3.2% |
| EBITDA | ₹134 Cr | ₹148 Cr | ₹143 Cr | ₹112 Cr | -5.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹19.1 Cr | ₹19.6 Cr | ₹12.3 Cr | ₹-23.4 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹44.9 Cr | ₹197 Cr | ₹185 Cr | ₹6.2 Cr | -48.4% |
| CapEx | ₹-50.4 Cr | ₹-217 Cr | ₹-55.3 Cr | ₹-71.6 Cr | — |
| FCF | ₹-5.5 Cr | ₹-20.4 Cr | ₹130 Cr | ₹-65.5 Cr | — |
| Total Assets | ₹1734 Cr | ₹1744 Cr | ₹1992 Cr | ₹1955 Cr | +4.1% |
| Total Debt | ₹625 Cr | ₹736 Cr | ₹655 Cr | ₹490 Cr | -7.8% |
| Shareholders' Equity | ₹473 Cr | ₹489 Cr | ₹501 Cr | ₹782 Cr | +18.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GODAVARIB vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| DCW DCW | — | — | Pending | 2.9% | — |
| SANSTAR SANSTAR | — | — | Pending | 6.6% | — |
| PUNJABCHEM PUNJABCHEM | — | — | Pending | 10.7% | — |
| IGPL IGPL | — | — | Pending | 8.1% | — |
| ANDHRSUGAR ANDHRA SUGARS LTD | -16.6% | 28 | Above Fair Value | 1.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GODAVARIB in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GODAVARIB →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GODAVARIB →
Compare
Head-to-head with peers
Compare GODAVARIB side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GODAVARIBNow →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.