Valuation G R Infraprojects Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 09:05:07 31/07/26 pm AEST			5-day change	1st Jan Change
884.10 ^INR	-0.84%		+1.64%	-11.47%

25/07	G R Infraprojects Limited Appoints Ashwin Agarwal as a Whole-Time Director	CI
18/05	G R Infraprojects Ltd says unit executes concession agreement with National Highways Authority of India	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	148,306	97,134	126,489	100,895	77,017	85,546	-	-
Change	-	-34.5%	30.22%	-20.23%	-23.67%	11.07%	-	-
Enterprise Value (EV) ¹	154,493	105,469	129,766	97,036	72,731	88,511	82,564	85,546
Change	-	-31.73%	23.04%	-25.22%	-25.05%	21.7%	-6.72%	3.61%
P/E	19.5x	11.4x	6.4x	12.5x	7.73x	10.1x	9.08x	7.6x
PBR	3.4x	1.86x	1.76x	1.28x	0.87x	0.89x	0.8x	0.73x
PEG	-	1x	0x	-0.2x	0.3x	-0.7x	0.8x	0.4x
Capitalization / Revenue	1.87x	1.19x	1.62x	1.55x	1.01x	0.98x	0.88x	0.77x
EV / Revenue	1.95x	1.29x	1.67x	1.49x	0.95x	1.02x	0.85x	0.77x
EV / EBITDA	12.1x	8.03x	11.4x	10.7x	8.76x	9.08x	7.42x	6.7x
EV / EBIT	15.5x	9.88x	14.6x	14.7x	11.5x	11.8x	9.63x	8.44x
EV / FCF	123x	22.6x	17.8x	13.2x	-68.2x	11.3x	17.7x	19x
FCF Yield	0.82%	4.43%	5.62%	7.58%	-1.47%	8.84%	5.64%	5.26%
Dividend per Share ²	-	-	-	-	-	7.367	5.3	-
Rate of return	-	-	-	-	-	0.83%	0.6%	-
EPS ²	78.69	88.09	204.5	83.35	102.9	87.76	97.41	116.4
Distribution rate	-	-	-	-	-	8.39%	5.44%	-
Net sales ¹	79,192	81,476	77,880	65,156	76,202	86,874	97,608	110,974
EBITDA ¹	12,811	13,131	11,354	9,045	8,303	9,751	11,120	12,774
EBIT ¹	9,994	10,674	8,912	6,597	6,320	7,494	8,571	10,131
Net income ¹	7,608	8,518	19,774	8,066	9,961	8,473	9,430	11,094
Net Debt ¹	6,187	8,336	3,278	-3,859	-4,286	2,965	-2,982	-
Reference price ²	1,533.85	1,004.60	1,308.20	1,042.95	795.95	884.10	884.10	884.10
Nbr of stocks (in thousands)	96,689	96,689	96,689	96,740	96,761	96,761	-	-
Announcement Date	27/5/22	18/5/23	29/5/24	15/5/25	11/5/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
G R INFRAPROJECTS LIMITED	10.07x	1.02x	9.08x	0.83%	896M
STERLING INFRASTRUCTURE, INC.	34.31x	4.54x	20.34x	-	18.31B
CONSTRUCTION PARTNERS, INC.	37.11x	2.04x	13.38x	-.--%	5.84B
IRB INFRASTRUCTURE DEVELOPERS LIMITED	27.99x	4.88x	9.13x	0.72%	2.53B
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.6x	-	-	-	1.17B
I.CO.P. S.P.A. SOCIETÀ BENEFIT	17.89x	1.65x	9.22x	0.75%	1.02B
TOA CORPORATION	9.64x	-	-	4.3%	988M
Average	20.09x	2.83x	12.23x	1.32%	4.39B
Weighted average by Cap.	31.11x	3.85x	17.18x	0.67%