GARWARE HI-TECH FILMS LTD
GRWRHITECH · General/Diversified · NSE
₹3,924
Current Market Price
Fair Value (DCF)
₹3,711
Margin of Safety
-5.4%
Updated 2d ago
YieldIQ Score
64/100
Piotroski F-Score
9/9
Economic Moat
Wide
Confidence
63%
ROE
—
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹9,117 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
21.6×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
159.5×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.77×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3,924.4
Bear case
₹2,020.5
MoS -94.2%
Base case
₹3,711.29
MoS -5.7%
Bull case
₹4,200
MoS +6.6%
Ratio Trends
GRWRHITECH · last 4 annual periods
ROE
14.0%
ROCE
20.5%
Operating Margin
—
Debt / Equity
0.01×
PE
28.4×
EV / EBITDA
4.6×
Historical Financials
GRWRHITECH · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1303 Cr | ₹349 Cr | ₹447 Cr | ₹2077 Cr | +16.8% |
| EBITDA | ₹273 Cr | ₹265 Cr | ₹317 Cr | ₹490 Cr | +21.6% |
| EBIT | ₹249 Cr | ₹60.8 Cr | ₹80.0 Cr | — | -31.5% |
| PAT | ₹167 Cr | ₹43.1 Cr | ₹57.8 Cr | ₹331 Cr | +25.6% |
| EPS (diluted) | ₹71.96 | ₹18.54 | ₹24.88 | — | -29.8% |
| CFO | ₹172 Cr | ₹218 Cr | ₹172 Cr | ₹330 Cr | +24.2% |
| CapEx | — | — | — | ₹-58.6 Cr | — |
| FCF | — | — | — | ₹271 Cr | +0.0% |
| Total Assets | ₹2133 Cr | ₹2214 Cr | ₹2324 Cr | ₹2682 Cr | +7.9% |
| Total Debt | — | ₹65.4 Cr | ₹0.0 Cr | ₹15.2 Cr | -38.5% |
| Shareholders' Equity | — | ₹1856 Cr | ₹2045 Cr | ₹2372 Cr | +8.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GRWRHITECH vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SHAILY SHAILY | — | — | Pending | 17.0% | — |
| JUBLINGREA JUBLINGREA | — | — | Pending | 8.6% | — |
| CLEAN CLEAN | — | — | Pending | 18.7% | — |
| PCBL PCBL | — | — | Pending | 11.7% | — |
| ALKYLAMINE ALKYLAMINE | — | — | Pending | 13.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GRWRHITECH in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GRWRHITECH →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GRWRHITECH →
Compare
Head-to-head with peers
Compare GRWRHITECH side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GRWRHITECHNow →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.