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 Ratio -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 9/7/20 A 9/2/21 A 9/5/22 A 11/24/25 A 2/5/26 A 2/11/26 A
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
73.09x3.15x30.74x0.06% 106B
13.89x1.14x6.28x4.22% 80.3B
43.52x5.41x30.05x0.16% 65.99B
26.81x2.02x19.62x1.14% 58.62B
56.92x4.77x30.56x1.48% 48.64B
35.46x0.84x13.9x1.78% 42.29B
30.17x0.61x9.68x1.99% 38.53B
28.19x1.83x17.66x0.17% 36.58B
4.89x0.3x6.35x5.8% 29.13B
Average 34.77x 2.23x 18.32x 1.87% 56.25B
Weighted average by Cap. 39.36x 2.51x 20.11x 1.62%

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. 532767 Stock
  4. GAYAPROJ Stock
  5. Valuation Gayatri Projects Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!