GRM OVERSEAS LIMITED
GRMOVER · General/Diversified · NSE
₹91
Current Market Price
Fair Value (DCF)
₹105
Discount to FV
+15.0%
Updated just now
YieldIQ Score
49/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
40%
ROE
14.2%
Debt/Equity
0.86
WACC
11.1%
Market Cap
₹1,887 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.3%
Return on capital employed
EV / EBITDA
33.6×
Enterprise multiple
Debt / EBITDA
4.0×
Leverage vs earnings
Interest Coverage
6.0×
EBIT covers interest
Current Ratio
1.80×
Short-term liquidity
Asset Turnover
1.68×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹91.05
Bear case
Discount -270.0%
Base case
Discount +13.0%
Bull case
Discount +27.5%
Ratio Trends
GRMOVER · last 4 annual periods
ROE
14.2%
ROCE
13.3%
Operating Margin
—
Debt / Equity
0.86×
PE
20.2×
EV / EBITDA
15.3×
Historical Financials
GRMOVER · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1110 Cr | ₹1354 Cr | ₹1288 Cr | ₹1345 Cr | +6.6% |
| EBITDA | ₹128 Cr | ₹109 Cr | ₹104 Cr | ₹105 Cr | -6.4% |
| EBIT | — | ₹107 Cr | ₹101 Cr | — | -2.0% |
| PAT | ₹83.8 Cr | ₹62.7 Cr | ₹59.8 Cr | ₹60.6 Cr | -10.3% |
| EPS (diluted) | — | ₹10.45 | ₹10.12 | — | -1.1% |
| CFO | ₹-116 Cr | ₹-88.7 Cr | ₹47.1 Cr | ₹62.3 Cr | — |
| CapEx | ₹-4.8 Cr | ₹-5.2 Cr | ₹-2.2 Cr | ₹-7.5 Cr | — |
| FCF | ₹-120 Cr | ₹-93.9 Cr | ₹44.9 Cr | ₹54.8 Cr | — |
| Total Assets | ₹667 Cr | ₹784 Cr | ₹770 Cr | ₹911 Cr | +10.9% |
| Total Debt | ₹338 Cr | ₹413 Cr | ₹393 Cr | ₹364 Cr | +2.5% |
| Shareholders' Equity | ₹206 Cr | ₹274 Cr | ₹331 Cr | ₹426 Cr | +27.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GRMOVER vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 HERITGFOOD HERITGFOOD | — | — | Pending | 13.6% | 18.2× |
 VADILALIND VADILALIND | — | — | Pending | 21.6% | — |
GOPAL GOPAL | — | — | Pending | 15.4% | — |
 PARAGMILK PARAGMILK | — | — | Pending | 11.6% | — |
ADFFOODS ADFFOODS | — | — | Pending | 15.7% | 20.4× |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GRMOVER in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. GRM OVERSEAS LIMITED (GRMOVER.NS) trades at 91.05 vs a model fair value of 104.71, a gap of 15.0%. Piotroski F-score: 5/9. Moat label: No...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GRMOVER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GRMOVER →
Compare
Head-to-head with peers
Compare GRMOVER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GRMOVERNow →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.