GMRP%26UI
GMR Power and Urban Infra Limited
Energy · NSE
Valuation Gauge
Current Price
—
Fair Value
₹302
Fair Value Analysis
₹302
Based on free cash flow projections and balance sheet strength analysis and earnings multiple (EV/EBITDA) for Energy sector companies
Cash Flow Analysis
45% weight
Balance Sheet Value
20% weight
EV/EBITDA Multiple
35% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Solid Fundamentals
Profitability
ROE of 55.2% is above the Energy sector benchmark of 12% — strong returns
Debt & Leverage
D/E ratio of 7.3x is significantly above the Energy sector norm — high leverage risk
Valuation vs Peers
P/E of 8.4x trades at a 76% discount to Energy sector median (35x) — attractively valued
Cash Flow
FCF margin of 40.8% — exceptional cash generation (₹2,562 Cr)
Earnings Growth
5yr EPS CAGR of -11.9% — earnings are declining (sector avg growth: 12.6%)
Dividend
No dividend — typical for growth-stage companies
Sentiment Trend
Historical Returns
Key Ratios & Growth
Revenue Growth (YoY)
+16.0%
Year-on-year revenue change
Profit Growth (YoY)
+48.1%
Year-on-year PAT change
Operating Cash Flow
₹2.8K Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹10.6
P/E Ratio
8.4x
P/B Ratio
5x
ROE
55.2%
ROCE
29.4%
Debt / Equity
7.31x
Beta
0.82
Div Yield
—
FCF (Cr)
₹2,562 Cr
Revenue (Cr)
₹6,285 Cr
EPS Growth 5Y
—
Mkt Cap (Cr)
₹7,716 Cr
52W High
₹141
52W Low
₹89
Book Value/Share
₹20.8
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹7.1K Cr | ₹1.4K Cr | 20.0% | ₹776 Cr | ₹10.57 |
| 2025-03-31 | ₹6.3K Cr | ₹1.5K Cr | 24.0% | ₹1.6K Cr | ₹19.83 |
| 2024-03-31 | ₹4.5K Cr | ₹914 Cr | 20.0% | ₹-127 Cr | ₹-1.71 |
| 2023-03-31 | ₹5.5K Cr | ₹427 Cr | 8.0% | ₹1.1K Cr | ₹19.60 |
| 2022-03-31 | ₹4.1K Cr | ₹495 Cr | 12.0% | ₹-652 Cr | ₹-10.73 |
| 2021-03-31 | ₹2.7K Cr | ₹44 Cr | 2.0% | ₹-2.2K Cr | — |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Energy| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
PTC India Limited | ₹164.9 | ₹760.6 | +78.3% | 5.8 | 6.4% | UNDERVALUED |
Jaiprakash Power Ventures Limited | ₹15.2 | ₹47.7 | +68.2% | 22.7 | 5.8% | UNDERVALUED |
Reliance Power Limited | ₹23.2 | ₹59.5 | +61.0% | 32.8 | 1.7% | FAIRLY_VALUED |
Adani Green Energy | ₹924 | ₹1,926.8 | +52.0% | 100 | 2.9% | FAIRLY_VALUED |
CESC | ₹154 | ₹152.9 | -0.7% | 13.8 | 12.1% | FAIRLY_VALUED |
NLC India Limited | ₹274 | ₹201.6 | -35.9% | 14.5 | 13.8% | OVERVALUED |
Power Grid Corporation | ₹295 | ₹211.6 | -39.4% | 18.6 | 15.9% | OVERVALUED |
Enviro Infra Engineers Limited | ₹167.4 | ₹118.1 | -41.7% | 14.1 | — | OVERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Company Documents
Annual reports, concall transcripts & regulatory filings
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant