ORIENT GREEN POWER CO LTD
GREENPOWER · General/Diversified · NSE
₹11
Current Market Price
Fair Value (DCF)
₹9
Discount to FV
-21.1%
Updated just now
YieldIQ Score
56/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
41%
ROE
6.0%
Debt/Equity
0.45
WACC
11.1%
Market Cap
₹1,321 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.9%
Return on capital employed
EV / EBITDA
9.5×
Enterprise multiple
Debt / EBITDA
2.9×
Leverage vs earnings
Interest Coverage
1.5×
EBIT covers interest
Current Ratio
2.24×
Short-term liquidity
Asset Turnover
0.18×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹11.26
Bear case
Discount -143.2%
Base case
Discount -26.8%
Bull case
Discount +8.2%
Ratio Trends
GREENPOWER · last 9 annual periods
ROE
6.0%
ROCE
12.9%
Operating Margin
—
Debt / Equity
0.45×
PE
31.4×
EV / EBITDA
9.5×
Historical Financials
GREENPOWER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹257 Cr | ₹239 Cr | ₹258 Cr | ₹260 Cr | ₹293 Cr | +3.3% |
| EBITDA | ₹256 Cr | ₹225 Cr | ₹200 Cr | ₹189 Cr | ₹216 Cr | -4.2% |
| EBIT | ₹157 Cr | ₹142 Cr | ₹119 Cr | — | — | -6.8% |
| PAT | ₹35.0 Cr | ₹33.8 Cr | ₹36.5 Cr | ₹38.8 Cr | ₹69.4 Cr | +18.7% |
| EPS (diluted) | ₹0.58 | ₹0.45 | ₹0.41 | — | — | -8.3% |
| CFO | ₹220 Cr | ₹229 Cr | ₹250 Cr | ₹169 Cr | ₹195 Cr | -3.0% |
| CapEx | ₹-1.7 Cr | ₹-10.5 Cr | ₹-18.0 Cr | ₹-9.9 Cr | ₹-193 Cr | — |
| FCF | ₹218 Cr | ₹218 Cr | ₹232 Cr | ₹159 Cr | ₹1.4 Cr | -71.8% |
| Total Assets | ₹1831 Cr | ₹1692 Cr | ₹1618 Cr | ₹1662 Cr | ₹1732 Cr | -1.4% |
| Total Debt | ₹1238 Cr | ₹1091 Cr | ₹754 Cr | ₹552 Cr | ₹524 Cr | -19.3% |
| Shareholders' Equity | ₹489 Cr | ₹524 Cr | ₹788 Cr | ₹1075 Cr | ₹1152 Cr | +23.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GREENPOWER vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 RELINFRA RELINFRA | — | — | Pending | 20.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GREENPOWER in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ORIENT GREEN POWER CO LTD (GREENPOWER.NS) trades at 11.26 vs a model fair value of 8.88, a gap of -21.1%. Piotroski F-score: 7/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GREENPOWER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GREENPOWER →
Compare
Head-to-head with peers
Compare GREENPOWER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GREENPOWERNow →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.