GULSHAN POLYOLS LIMITED
GULPOLY · General/Diversified · NSE
₹175
Current Market Price
Fair Value (DCF)
₹201
Margin of Safety
+15.0%
Updated 2d ago
YieldIQ Score
37/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
8%
ROE
—
Debt/Equity
0.71
WACC
11.1%
Market Cap
₹1,088 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
8.2×
Enterprise multiple
Debt / EBITDA
2.1×
Leverage vs earnings
Interest Coverage
2.2×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
1.51×
Revenue per ₹ of assets
Revenue CAGR (3Y)
22.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹174.96
Bear case
₹184.05
MoS +4.9%
Base case
₹201.2
MoS +13.0%
Bull case
₹368.1
MoS +52.5%
Ratio Trends
GULPOLY · last 8 annual periods
ROE
4.0%
ROCE
9.9%
Operating Margin
—
Debt / Equity
0.65×
PE
27.8×
EV / EBITDA
15.8×
Historical Financials
GULPOLY · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹766 Cr | ₹1101 Cr | ₹302 Cr | ₹406 Cr | ₹1998 Cr | +27.1% |
| EBITDA | — | ₹152 Cr | ₹95.1 Cr | ₹70.3 Cr | ₹100 Cr | -9.9% |
| EBIT | ₹100 Cr | ₹120 Cr | ₹21.4 Cr | ₹11.9 Cr | — | -41.2% |
| PAT | ₹62.5 Cr | ₹85.2 Cr | ₹14.4 Cr | ₹6.6 Cr | ₹24.7 Cr | -20.7% |
| EPS (diluted) | ₹13.31 | ₹16.40 | ₹2.76 | ₹1.05 | — | -47.0% |
| CFO | ₹106 Cr | ₹64.4 Cr | ₹15.4 Cr | ₹66.3 Cr | ₹41.7 Cr | -20.8% |
| CapEx | — | — | — | — | ₹-56.3 Cr | — |
| FCF | — | — | — | — | ₹-14.6 Cr | — |
| Total Assets | — | ₹774 Cr | ₹988 Cr | ₹1156 Cr | ₹1323 Cr | +14.3% |
| Total Debt | — | — | ₹120 Cr | ₹121 Cr | ₹397 Cr | +34.8% |
| Shareholders' Equity | — | — | ₹575 Cr | ₹590 Cr | ₹613 Cr | +1.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GULPOLY vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ANDHRSUGAR ANDHRSUGAR | — | — | Pending | 1.5% | — |
| IGPL IGPL | — | — | Pending | 8.1% | — |
| PUNJABCHEM PUNJABCHEM | — | — | Pending | 10.7% | — |
| SANSTAR SANSTAR | — | — | Pending | 6.6% | — |
| DCW DCW | — | — | Pending | 2.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GULPOLY in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GULPOLY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GULPOLY →
Compare
Head-to-head with peers
Compare GULPOLY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GULPOLYNow →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.