ORIENT GREEN POWER CO LTD
GREENPOWER · General/Diversified · NSE
₹11
Current Market Price
Fair Value (DCF)
₹10
Margin of Safety
-7.4%
Updated just now
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
69%
ROE
—
Debt/Equity
0.41
WACC
11.1%
Market Cap
₹1,263 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.0%
Return on capital employed
EV / EBITDA
8.4×
Enterprise multiple
Debt / EBITDA
3.0×
Leverage vs earnings
Interest Coverage
1.5×
EBIT covers interest
Current Ratio
2.24×
Short-term liquidity
Asset Turnover
0.15×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-0.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹10.77
Bear case
₹7.29
MoS -47.7%
Base case
₹9.97
MoS -8.0%
Bull case
₹21.19
MoS +49.2%
Ratio Trends
GREENPOWER · last 8 annual periods
ROE
3.6%
ROCE
11.8%
Operating Margin
—
Debt / Equity
0.52×
PE
—
EV / EBITDA
5.2×
Historical Financials
GREENPOWER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹255 Cr | ₹29.8 Cr | ₹44.4 Cr | ₹548.0K Cr | ₹255 Cr | -0.0% |
| EBITDA | — | ₹256 Cr | ₹225 Cr | ₹200 Cr | ₹191 Cr | -7.1% |
| EBIT | ₹87.5 Cr | ₹-6.7 Cr | ₹9.4 Cr | ₹-126.0K Cr | — | — |
| PAT | ₹-57.0 Cr | ₹-21.7 Cr | ₹-19.0 Cr | ₹-126.0K Cr | ₹38.8 Cr | — |
| EPS (diluted) | ₹-0.70 | ₹-0.26 | ₹-0.27 | ₹-0.01 | — | — |
| CFO | ₹187 Cr | ₹-5.5 Cr | ₹166 Cr | ₹-1886.0K Cr | ₹169 Cr | -2.5% |
| CapEx | — | — | — | — | ₹-9.9 Cr | — |
| FCF | — | — | — | — | ₹159 Cr | +0.0% |
| Total Assets | — | ₹1831 Cr | ₹1692 Cr | ₹104766.0K Cr | ₹1662 Cr | -2.4% |
| Total Debt | — | — | ₹123 Cr | ₹0.0 Cr | ₹552 Cr | +45.7% |
| Shareholders' Equity | — | — | ₹524 Cr | ₹95962.0K Cr | ₹1072 Cr | +19.6% |
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 10.77 vs a model fair value of 9.97, a gap of -7.4%. Piotroski F-score: 6/9. Moat lab...
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.