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 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.($)
60.9x2.64x25.8x0.07% 88.29B
13.2x1.07x5.85x4.45% 71.51B
33.56x4.22x22.9x0.2% 57.14B
25.7x2.02x19.66x1.24% 55.19B
53.88x4.49x28.69x1.71% 44.52B
31x0.74x12.23x2.05% 37.04B
24.09x1.56x14.99x0.2% 31.37B
25.37x0.5x7.96x2.35% 32.48B
4.78x0.3x5.8x5.97% 28.33B
Average 30.27x 1.95x 15.99x 2.03% 49.54B
Weighted average by Cap. 33.46x 2.16x 17.30x 1.81%

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