Company Valuation: Gayatri Projects Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 1,544 5,326 4,343 1,007 1,541 1,194
Change - 244.85% -18.45% -76.81% 52.97% -22.48%
Enterprise Value (EV) 1 20,771 25,721 31,573 38,654 37,915 35,012
Change - 23.83% 22.75% 22.42% -1.91% -7.66%
P/E -2.66x 12.4x -0.45x -0.07x 3.72x 0.96x
PBR 0.17x 0.56x -89.1x -0.06x -0.1x -0.08x
PEG - -0x 0x -0x -0x 0x
Capitalization / Revenue 0.04x 0.14x 0.14x 0.1x 0.22x 0.18x
EV / Revenue 0.6x 0.66x 1.02x 3.65x 5.29x 5.31x
EV / EBITDA 5.41x 5.99x -7.92x -5.87x 45.7x 16.5x
EV / EBIT 6.78x 7.16x -6.83x -5.42x 112x 20.8x
EV / FCF -114x 8.37x 173x -94.7x -195x 15.3x
FCF Yield -0.88% 12% 0.58% -1.06% -0.51% 6.54%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.104 2.3 -51.19 -80.35 2.21 6.618
Distribution rate - - - - - -
Net sales 1 34,416 39,066 31,057 10,595 7,161 6,592
EBITDA 1 3,842 4,295 -3,988 -6,585 830.3 2,117
EBIT 1 3,065 3,594 -4,625 -7,137 338.6 1,687
Net income 1 -581.1 431 -9,582 -15,041 414.6 1,239
Net Debt 1 19,226 20,396 27,230 37,646 36,375 33,818
Reference price 2 8.25 28.45 23.20 5.38 8.23 6.38
Nbr of stocks (in thousands) 187,199 187,199 187,199 187,199 187,199 187,199
Announcement Date 07/09/20 02/09/21 05/09/22 24/11/25 05/02/26 11/02/26
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
59.91x2.7x25.86x0.06% 102B
13.78x1.15x6.31x4.24% 79.76B
36.54x4.61x25.02x0.18% 62.23B
26.62x2.05x20.16x1.15% 57.73B
54.38x4.65x29.24x1.54% 47.53B
31.14x0.76x12.65x1.99% 38.66B
24.95x1.71x15.75x0.18% 36.06B
25.88x0.53x8.38x2.28% 35.14B
4.76x0.3x5.83x5.99% 29.11B
Average 30.89x 2.05x 16.58x 1.96% 54.28B
Weighted average by Cap. 34.34x 2.28x 17.97x 1.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GAYAPROJ Stock
  4. GAYAPROJ Stock
  5. Valuation Gayatri Projects Limited