Dashboard/GMRP%26UI

GMRP%26UI

GMR Power and Urban Infra Limited

Energy · NSE

News sentiment
0 bull3 neu0 bear

Valuation Gauge

Margin of Safety
OVERVALUEDFAIRLY VALUEDUNDERVALUED

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

High confidence

Cash Flow Analysis

45% weight

₹623

Balance Sheet Value

20% weight

₹70

EV/EBITDA Multiple

35% weight

₹174

Price vs Market

GMRP%26UI
Nifty 50

Shareholding Pattern

Stock Health Score

B

Solid Fundamentals

6.7 / 10

Profitability

10/10

ROE of 55.2% is above the Energy sector benchmark of 12% — strong returns

Debt & Leverage

1/10

D/E ratio of 7.3x is significantly above the Energy sector norm — high leverage risk

Valuation vs Peers

10/10

P/E of 9.7x trades at a 72% discount to Energy sector median (35x) — attractively valued

Cash Flow

10/10

FCF margin of 40.8% — exceptional cash generation (₹2,562 Cr)

Earnings Growth

3/10

5yr EPS CAGR of -11.5% — earnings are declining (sector avg growth: 12.6%)

Dividend

4/10

No dividend — typical for growth-stage companies

Company Health Timeline

10-year financial health at a glance

FY21
FY22
FY23
FY24
FY25
Revenue Growth
OPM %
Net Profit
Free Cash Flow
ROE %
ROCE %
Debt / Equity
Interest Cov.
Health Score
25
50
67
50
75
Strong
Moderate
Weak
Poor
No data

Sentiment Trend

Not enough data yet

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

9.7x

P/B Ratio

5.8x

ROE

55.2%

ROCE

29.4%

Debt / Equity

7.31x

Beta

0.85

Div Yield

FCF (Cr)

₹2,562 Cr

Revenue (Cr)

₹6,285 Cr

EPS Growth 5Y

Mkt Cap (Cr)

₹8,896 Cr

52W High

₹137

52W Low

₹89

Book Value/Share

₹20.8

Financial History

PeriodRevenueOp ProfitOPM%PATEPS
TTM₹7.1K Cr₹1.4K Cr20.0%₹776 Cr₹10.57
2025-03-31₹6.3K Cr₹1.5K Cr24.0%₹1.6K Cr₹19.83
2024-03-31₹4.5K Cr₹914 Cr20.0%₹-127 Cr₹-1.71
2023-03-31₹5.5K Cr₹427 Cr8.0%₹1.1K Cr₹19.60
2022-03-31₹4.1K Cr₹495 Cr12.0%₹-652 Cr₹-10.73
2021-03-31₹2.7K Cr₹44 Cr2.0%₹-2.2K Cr

Compounded Growth Rates

Sales Growth

3Y+8.6%
5Y+20.9%
10Y

Profit Growth

3Y-12.0%
5Y
10Y

EPS Growth

3Y-18.6%
5Y
10Y

Peer Comparison

Energy
StockPriceFair ValueMoS%P/EROESignal

PTC India Limited

₹193.2₹760.6+74.6%7.46.4%UNDERVALUED

Jaiprakash Power Ventures Limited

₹18.8₹47.7+60.6%39.93.6%UNDERVALUED

Reliance Power Limited

₹27₹59.5+54.6%39.31.7%FAIRLY_VALUED

Adani Green Energy

₹1,361.5₹1,926.8+29.3%142.97.6%FAIRLY_VALUED

CESC

₹177₹152.9-15.7%15.512.6%FAIRLY_VALUED

Power Grid Corporation

₹294.2₹211.1-39.4%19.616.5%OVERVALUED

NAVA LIMITED

₹607₹387.8-56.5%2014.9%OVERVALUED

Enviro Infra Engineers Limited

₹187.2₹118.1-58.5%16.2OVERVALUED

Institutional Activity

Bulk deals, block deals, short selling & delivery volume — NSE data

Insider Trading

Community Pulse

Exchange Filings

BSE announcements · last 90 days

Loading filings…

Share this Stock

Download card · Share on WhatsApp

GMRP%26UI share card

Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant