GABRIEL
OVERVALUEDGabriel India
Auto Ancillaries · NSE
↓ 461.7% vs fair value
52W Low
₹582
+92.4% from low
52W High
₹1,388
-19.3% from high
Valuation Gauge
Current Price
₹1,120
Fair Value
₹199
Fair Value Analysis
₹199
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Auto Ancillaries sector companies
Cash Flow Analysis
33% weight
Balance Sheet Value
33% weight
Growth Valuation
33% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 19.6% is above the Auto Ancillaries sector benchmark of 12% — strong returns
Debt & Leverage
D/E ratio of 0.1x is well within the Auto Ancillaries sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 62.7x trades at a 66% discount to Auto Ancillaries sector median (187x) — attractively valued
Cash Flow
Negative FCF of ₹-5 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of 39.9% is well above the Auto Ancillaries sector average of 17.5% — strong growth
Dividend
Dividend yield of 0.4% is symbolic — low but positive
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
0.3%
Free cash flow / market cap
Revenue Growth (YoY)
+15.9%
Year-on-year revenue change
Profit Growth (YoY)
-8.3%
Year-on-year PAT change
Operating Cash Flow
₹204 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹17.4
P/E Ratio
62.7x
P/B Ratio
12.3x
ROE
19.6%
ROCE
26.7%
Debt / Equity
0.08x
Beta
0.72
Div Yield
0.4%
FCF (Cr)
₹-5 Cr
Revenue (Cr)
₹4,024 Cr
EPS Growth 5Y
39.9%
Mkt Cap (Cr)
₹15,672 Cr
52W High
₹1,388
52W Low
₹582.2
Book Value/Share
₹88.5
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹4.5K Cr | ₹434 Cr | 10.0% | ₹250 Cr | ₹17.41 |
| 2025-03-31 | ₹4.1K Cr | ₹390 Cr | 10.0% | ₹245 Cr | ₹17.05 |
| 2024-03-31 | ₹3.4K Cr | ₹293 Cr | 9.0% | ₹179 Cr | ₹12.44 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Auto Ancillaries| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Ramkrishna Forgings Limited | ₹553.3 | ₹579 | +4.4% | 144.9 | 2.3% | FAIRLY_VALUED |
Apollo Tyres | ₹371.8 | ₹334.1 | -11.3% | 18.2 | 6.0% | FAIRLY_VALUED |
JK Tyre & Industries Limited | ₹368 | ₹291.1 | -26.4% | 15.3 | 13.3% | OVERVALUED |
Sundram Fasteners | ₹853.7 | ₹522.7 | -63.3% | 30.3 | 14.6% | OVERVALUED |
CEAT | ₹3,240 | ₹1,820.4 | -78.0% | 18.6 | 14.8% | OVERVALUED |
Exide Industries | ₹339 | ₹181.7 | -86.6% | 34.7 | 6.2% | OVERVALUED |
Suprajit Engineering | ₹439.3 | ₹207 | -112.2% | 41.3 | 10.2% | OVERVALUED |
Balkrishna Industries | ₹2,208.9 | ₹984.4 | -124.4% | 33.4 | 15.1% | OVERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant