GSP CROP SCIENCE LIMITED
GSPCROP · General/Diversified · NSE
₹415
Current Market Price
Fair Value (DCF)
₹306
Margin of Safety
-26.3%
Updated just now
YieldIQ Score
28/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
57%
ROE
—
Debt/Equity
0.65
WACC
11.1%
Market Cap
₹1,929 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.7%
Return on capital employed
EV / EBITDA
10.4×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
5.0×
EBIT covers interest
Current Ratio
1.30×
Short-term liquidity
Asset Turnover
1.04×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹414.7
Bear case
₹173.59
MoS -138.9%
Base case
₹305.75
MoS -35.6%
Bull case
₹403.35
MoS -2.8%
Ratio Trends
GSPCROP · last 3 annual periods
ROE
18.5%
ROCE
21.4%
Operating Margin
—
Debt / Equity
0.66×
PE
—
EV / EBITDA
—
Historical Financials
GSPCROP · Annual, last 3 years· amounts in ₹Cr unless noted
| Metric | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|
| Revenue | ₹1200 Cr | ₹1150 Cr | ₹1283 Cr | +3.4% |
| EBITDA | ₹77.8 Cr | ₹127 Cr | ₹160 Cr | +43.6% |
| EBIT | — | — | — | — |
| PAT | ₹21.4 Cr | ₹61.3 Cr | ₹83.4 Cr | +97.5% |
| EPS (diluted) | — | — | — | — |
| CFO | ₹104 Cr | ₹207 Cr | ₹37.8 Cr | -39.5% |
| CapEx | ₹-33.7 Cr | ₹-28.6 Cr | ₹-72.7 Cr | — |
| FCF | ₹69.8 Cr | ₹178 Cr | ₹-34.9 Cr | — |
| Total Assets | ₹1132 Cr | ₹980 Cr | ₹1229 Cr | +4.2% |
| Total Debt | ₹324 Cr | ₹237 Cr | ₹297 Cr | -4.3% |
| Shareholders' Equity | ₹364 Cr | ₹370 Cr | ₹452 Cr | +11.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GSPCROP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| INSECTICID INSECTICID | — | — | Pending | 13.1% | — |
| IPL INDIA PESTICIDES LIMITED | +5.8% | 51 | Fairly valued | 9.1% | — |
| ASTEC ASTEC LIFESCIENCES LTD | -67.4% | 6 | Data Limited | -57.3% | — |
| BHARATRAS BHARATRAS | — | — | Pending | 12.5% | — |
| SPIC SPIC LTD | +46.0% | 65 | Data Limited | 13.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GSPCROP in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. GSP CROP SCIENCE LIMITED (GSPCROP.NS) trades at 414.70 vs a model fair value of 305.75, a gap of -26.3%. 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 GSPCROP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GSPCROP →
Compare
Head-to-head with peers
Compare GSPCROP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GSPCROPNow →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.