G R INFRAPROJECTS LIMITED
GRINFRA · Capital Goods · NSE
₹882
Current Market Price
Fair Value (DCF)
₹1,282
Margin of Safety
+45.3%
Updated 1d ago
YieldIQ Score
61/100
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
13%
ROE
—
Debt/Equity
0.63
WACC
11.1%
Market Cap
₹8,535 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.3%
Return on capital employed
EV / EBITDA
7.0×
Enterprise multiple
Debt / EBITDA
2.6×
Leverage vs earnings
Interest Coverage
4.1×
EBIT covers interest
Current Ratio
2.90×
Short-term liquidity
Asset Turnover
0.44×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-8.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹882.1
Bear case
₹1,144.47
MoS +22.9%
Base case
₹1,281.81
MoS +31.2%
Bull case
₹1,905.56
MoS +53.7%
Ratio Trends
GRINFRA · last 4 annual periods
ROE
11.9%
ROCE
14.9%
Operating Margin
—
Debt / Equity
0.58×
PE
24.9×
EV / EBITDA
3.9×
Historical Financials
GRINFRA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹7919 Cr | ₹2461 Cr | ₹2485 Cr | ₹6591 Cr | -5.9% |
| EBITDA | ₹1801 Cr | ₹2622 Cr | ₹2515 Cr | ₹2007 Cr | +3.7% |
| EBIT | ₹1129 Cr | ₹642 Cr | ₹822 Cr | — | -10.0% |
| PAT | ₹761 Cr | ₹390 Cr | ₹553 Cr | ₹1014 Cr | +10.1% |
| EPS (diluted) | ₹78.69 | ₹40.30 | ₹57.28 | — | -10.0% |
| CFO | ₹561 Cr | ₹184 Cr | ₹-1592 Cr | ₹-2032 Cr | — |
| CapEx | — | — | — | ₹-156 Cr | — |
| FCF | — | — | — | ₹-2187 Cr | — |
| Total Assets | ₹11.7K Cr | ₹13.8K Cr | ₹12.9K Cr | ₹14.9K Cr | +8.5% |
| Total Debt | — | ₹783 Cr | ₹557 Cr | ₹4971 Cr | +85.2% |
| Shareholders' Equity | — | ₹6265 Cr | ₹7592 Cr | ₹8503 Cr | +10.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GRINFRA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| WABAG VA TECH WABAG LTD | +4.9% | 67 | Fairly valued | 13.8% | — |
| AXISCADES AXISCADES | — | — | Pending | 11.4% | — |
| TRANSRAILL TRANSRAILL | — | — | Pending | 17.4% | — |
| NCC NCC Limited | +105.9% | 45 | Undervalued | 10.9% | — |
| POWERMECH POWERMECH | — | — | Pending | 15.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GRINFRA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GRINFRA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GRINFRA →
Compare
Head-to-head with peers
Compare GRINFRA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GRINFRANow →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.