GOODLUCK INDIA LIMITED
GOODLUCK · General/Diversified · NSE
₹1,236
Current Market Price
Fair Value (DCF)
₹760
Margin of Safety
-38.5%
Updated 3d ago
YieldIQ Score
44/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
16%
ROE
—
Debt/Equity
0.70
WACC
11.1%
Market Cap
₹4,107 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.3%
Return on capital employed
EV / EBITDA
13.5×
Enterprise multiple
Debt / EBITDA
2.3×
Leverage vs earnings
Interest Coverage
3.7×
EBIT covers interest
Current Ratio
1.51×
Short-term liquidity
Asset Turnover
1.54×
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 ₹1,235.7
Bear case
₹410.46
MoS -201.1%
Base case
₹760.05
MoS -62.6%
Bull case
₹1,014.08
MoS -21.9%
Ratio Trends
GOODLUCK · last 8 annual periods
ROE
12.2%
ROCE
15.5%
Operating Margin
—
Debt / Equity
0.65×
PE
50.6×
EV / EBITDA
9.0×
Historical Financials
GOODLUCK · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1572 Cr | ₹2613 Cr | ₹765 Cr | ₹902 Cr | ₹3897 Cr | +25.5% |
| EBITDA | — | ₹181 Cr | ₹212 Cr | ₹295 Cr | ₹346 Cr | +17.7% |
| EBIT | ₹94.9 Cr | ₹158 Cr | ₹51.7 Cr | ₹65.5 Cr | — | -8.8% |
| PAT | ₹30.0 Cr | ₹75.0 Cr | ₹28.0 Cr | ₹37.2 Cr | ₹165 Cr | +53.0% |
| EPS (diluted) | ₹13.01 | ₹29.48 | ₹10.35 | ₹11.81 | — | -2.4% |
| CFO | ₹43.1 Cr | ₹77.8 Cr | ₹64.9 Cr | ₹-45.9 Cr | ₹158 Cr | +38.4% |
| CapEx | — | — | — | — | ₹-491 Cr | — |
| FCF | — | — | — | — | ₹-333 Cr | — |
| Total Assets | — | ₹1253 Cr | ₹1471 Cr | ₹2032 Cr | ₹2529 Cr | +19.2% |
| Total Debt | — | — | ₹507 Cr | ₹512 Cr | ₹882 Cr | +14.8% |
| Shareholders' Equity | — | — | ₹620 Cr | ₹1151 Cr | ₹1347 Cr | +21.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GOODLUCK vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MANINDS MANINDS | — | — | Pending | 9.5% | — |
| SAMBHV SAMBHV | — | — | Pending | 18.8% | — |
| BANSALWIRE BANSALWIRE | — | — | Pending | 11.4% | — |
| SUNFLAG SUNFLAG | — | — | Pending | 1.8% | — |
| KSL KSL | — | — | Pending | 13.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GOODLUCK in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GOODLUCK →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GOODLUCK →
Compare
Head-to-head with peers
Compare GOODLUCK side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GOODLUCKNow →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.