Godawari Power And Ispat limited
GPIL · Chemicals · NSE
₹300
Current Market Price
Fair Value (DCF)
₹241
Margin of Safety
-19.5%
Updated just now
YieldIQ Score
49/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
36%
ROE
16.4%
Debt/Equity
0.00
WACC
10.6%
Market Cap
₹0.19 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.3%
Return on capital employed
EV / EBITDA
15.4×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
54.2×
EBIT covers interest
Current Ratio
2.42×
Short-term liquidity
Asset Turnover
0.86×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹299.5
Bear case
₹140.48
MoS -113.2%
Base case
₹241.18
MoS -24.2%
Bull case
₹315.35
MoS +5.0%
Ratio Trends
GPIL · last 8 annual periods
ROE
16.4%
ROCE
24.2%
Operating Margin
—
Debt / Equity
0.06×
PE
26.7×
EV / EBITDA
3.5×
Historical Financials
GPIL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹4072 Cr | ₹5349 Cr | ₹1317 Cr | ₹1530 Cr | ₹5371 Cr | +7.2% |
| EBITDA | — | ₹2050 Cr | ₹1221 Cr | ₹1419 Cr | ₹1268 Cr | -11.3% |
| EBIT | ₹1094 Cr | — | ₹247 Cr | ₹332 Cr | — | -25.8% |
| PAT | ₹655 Cr | ₹1467 Cr | ₹170 Cr | ₹219 Cr | ₹812 Cr | +5.5% |
| EPS (diluted) | ₹181.17 | — | ₹13.07 | ₹17.47 | — | -44.3% |
| CFO | ₹969 Cr | ₹1330 Cr | ₹962 Cr | ₹1044 Cr | ₹895 Cr | -1.9% |
| CapEx | — | ₹-613 Cr | — | — | ₹-538 Cr | — |
| FCF | — | ₹717 Cr | — | — | ₹357 Cr | -16.0% |
| Total Assets | — | ₹4890 Cr | ₹5159 Cr | ₹5545 Cr | ₹6157 Cr | +5.9% |
| Total Debt | — | ₹428 Cr | ₹307 Cr | ₹42.4 Cr | ₹309 Cr | -7.9% |
| Shareholders' Equity | — | ₹3442 Cr | ₹3905 Cr | ₹4496 Cr | ₹4937 Cr | +9.4% |
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 Metals & Tubes Limited | -69.4% | 43 | Data Limited | 14.8% | — |
| JINDALSAW Jindal Saw Limited | +166.0% | 60 | Undervalued | 15.9% | — |
| USHAMART Usha Martin Limited | -51.4% | 46 | Data Limited | 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
0.33%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Godawari Power And Ispat limited (GPIL.NS) trades at 299.50 vs a model fair value of 241.18, a gap of -19.5%. Piotroski F-score: 7/9. 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.