GRM OVERSEAS LIMITED
GRMOVER · General/Diversified · NSE
₹163
Current Market Price
Fair Value (DCF)
₹51
Margin of Safety
-68.9%
Updated 2d ago
YieldIQ Score
46/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
52%
ROE
—
Debt/Equity
0.44
WACC
11.1%
Market Cap
₹3,383 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.5%
Return on capital employed
EV / EBITDA
34.7×
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
1.48×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹163.28
Bear case
₹27.86
MoS -486.1%
Base case
₹50.83
MoS -221.2%
Bull case
₹68.34
MoS -138.9%
Ratio Trends
GRMOVER · last 4 annual periods
ROE
14.1%
ROCE
13.2%
Operating Margin
—
Debt / Equity
0.85×
PE
60.6×
EV / EBITDA
38.5×
Historical Financials
GRMOVER · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1110 Cr | ₹434 Cr | ₹406 Cr | ₹1345 Cr | +6.6% |
| EBITDA | ₹128 Cr | ₹109 Cr | ₹104 Cr | ₹105 Cr | -6.4% |
| EBIT | — | ₹24.0 Cr | ₹32.5 Cr | — | +10.7% |
| PAT | ₹83.8 Cr | ₹11.3 Cr | ₹21.2 Cr | ₹60.6 Cr | -10.3% |
| EPS (diluted) | — | ₹1.88 | ₹3.53 | — | +23.4% |
| CFO | ₹-116 Cr | ₹-88.7 Cr | ₹47.1 Cr | ₹62.3 Cr | — |
| CapEx | ₹-4.8 Cr | — | — | ₹-7.5 Cr | — |
| FCF | ₹-120 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 | ₹207 Cr | ₹274 Cr | ₹331 Cr | ₹428 Cr | +27.5% |
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 | 19.4% | — |
| VADILALIND VADILALIND | — | — | Pending | 21.6% | — |
| GOPAL GOPAL | — | — | Pending | 4.7% | — |
| PARAGMILK PARAGMILK | — | — | Pending | 11.6% | — |
| ADFFOODS ADF FOODS LIMITED | -35.9% | 42 | Overvalued | 14.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GRMOVER in the last 10 years.
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.