Godawari Power And Ispat limited
GPIL · Chemicals · NSE
₹277
Current Market Price
Fair Value (DCF)
₹176
Discount to FV
-36.5%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
58%
ROE
13.8%
Debt/Equity
0.08
WACC
10.2%
Market Cap
₹18,018 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.4%
Return on capital employed
EV / EBITDA
13.9×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
54.2×
EBIT covers interest
Current Ratio
2.42×
Short-term liquidity
Asset Turnover
0.81×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-2.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹277.1
Bear case
Discount -171.5%
Base case
Discount -57.6%
Bull case
Discount -19.5%
Ratio Trends
GPIL · last 9 annual periods
ROE
13.8%
ROCE
21.4%
Operating Margin
—
Debt / Equity
0.08×
PE
5.7×
EV / EBITDA
3.6×
Historical Financials
GPIL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5349 Cr | ₹5745 Cr | ₹5446 Cr | ₹5376 Cr | ₹5381 Cr | +0.1% |
| EBITDA | ₹2050 Cr | ₹1221 Cr | ₹1419 Cr | ₹1303 Cr | ₹1335 Cr | -10.2% |
| EBIT | — | ₹1099 Cr | ₹1302 Cr | — | — | +4.3% |
| PAT | ₹1467 Cr | ₹793 Cr | ₹935 Cr | ₹812 Cr | ₹801 Cr | -14.0% |
| EPS (diluted) | — | ₹30.88 | ₹74.52 | — | — | +24.6% |
| CFO | ₹1330 Cr | ₹993 Cr | ₹1044 Cr | ₹895 Cr | ₹1157 Cr | -3.4% |
| CapEx | ₹-613 Cr | ₹-456 Cr | ₹-423 Cr | ₹-538 Cr | ₹-1089 Cr | — |
| FCF | ₹717 Cr | ₹538 Cr | ₹622 Cr | ₹357 Cr | ₹68.6 Cr | -44.4% |
| Total Assets | ₹4890 Cr | ₹5159 Cr | ₹5545 Cr | ₹6157 Cr | ₹7296 Cr | +10.5% |
| Total Debt | ₹428 Cr | ₹317 Cr | ₹51.6 Cr | ₹309 Cr | ₹443 Cr | +0.9% |
| Shareholders' Equity | ₹3312 Cr | ₹3905 Cr | ₹4496 Cr | ₹4906 Cr | ₹5808 Cr | +15.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GPIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 RATNAMANI RATNAMANI | — | — | Pending | 14.8% | — |
 JINDALSAW JINDALSAW | — | — | Pending | 7.7% | 12.0× |
 USHAMART Usha Martin Limited | -50.5% | 40 | Above Fair Value | 14.8% | — |
 NSLNISP NSLNISP | — | — | Pending | -18.1% | — |
SANDUMA SANDUMA | — | — | Pending | 17.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
6 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹5.67/sh
Last payout
2025-08-14
₹1.00
Peak payout
₹1.70
Trailing yield
0.36%
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. Godawari Power And Ispat limited (GPIL.NS) trades at 277.10 vs a model fair value of 175.85, a gap of -36.5%. Piotroski F-score: 5/9. Moa...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GPIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GPIL →
Compare
Head-to-head with peers
Compare GPIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GPILNow →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.